{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["AER admendments","DepnInputs","2011_15","2020_21","2016_20","Capex_2010","Depn_calc","Depn_output","PTRM_input"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":14,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER admendments","index":0,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["No.","Sheet","Cell","Content"]
[1,"DepnInputs","R22","2020 CPI is actuals"]
[2,"DepnInputs","S22, S23, S27","Updated 2021 actual CPI and WACC to be consistent with RFM"]
[3,"DepnInputs","F32:G54","Inserted 2015 and 2021 lives section in order to apply updated standard lives for ERC from 2016-20 reset (PTRM and depreciation model)"]
[4,"DepnInputs","D43, D44","Remaining lives modified to be consistent with 2016-20 reset depreciation model"]
[5,"DepnInputs","C53, E53","Removed 'in-house software' asset class as it was not an approved asset class in last reset"]
[6,"DepnInputs","E54","Revised 2010 ERC standard life based on 2016-20 reset depreciation model"]
[7,"2011_15","C352:M403","Added a section to list Capex adjustments and RAB adjustments separately - they have different lives so they should be depreciated separately"]
[8,"2016_20","N47:R67\nN75:R95\nR326:R346","Updated figuers to those consistent with 2016-21 RFM"]
[9,"2020_21","S47:S67\nS75:S95\nM130:M150\nS270:S290\nS326:S346","Updated figuers to those consistent with 2016-21 RFM. Included 2021 ERC."]
[10,"2020_21","C352:S403","Added a section to list Capex adjustments and RAB adjustments separately - they have different lives so they should be depreciated separately"]
[11,"2020_21","C408:M431","Added a section to list 2015 actual capex with half year WACC, from RFM"]
[12,"2020_21","C436:S461","Added a section to calculate real WACC and return difference of net capex"]
[13,"Capex_2010","S6","Changed label to be consistent with mid year representation"]
[14,"Capex_2010","M18:M38","Updated formula to refer to actual 2015 capex as introduced in change #11"]
[15,"Capex_2010","C44","Changed Label to 'Capex Adjustments for final year of prior regulatory period'"]
[16,"Capex_2010","M49:S69","Modified formula to include capex adjustments only"]
[17,"Capex_2010","C75:S101","Added a section to set out RAB adjustments (which were taken out due to change #16)"]
[18,"Depn_calc","T5, T14","Modified formula to list all years past 2021 as starting mid-year"]
[19,"Depn_calc","H30:CC30\nH92:CC92\n…..\nH1235:CC1235","Modefied formula to account for change #18"]
[20,"Depn_calc","D32:CC35\nD94:CC97\n…..\nD1237:CC1240","Added a section to depreciate RAB adjusment (based on change #17)"]
[21,"Depn_calc","J78:CC78, J80:CC80\nJ140:CC140, J142:CC142\n…..\nJ1283:CC1283, J1285:CC1285","Modified formula to account for changes #16 and #20"]
[22,"Depn_calc","T102, U101:CC101\nT722, U721:CC721","Revised accelerated depreciation adjustment"]
[23,"Depn_calc","G1257, G1262","Set standard lives consistent with the numbers updated in change #3"]
[24,"Depn_calc","J1252:CC1252, J1257:CC1257, J1262:CC1262","Modified formulae for correct calculation of depreciation schedules for ERC"]
[25,"Depn_output","F29","Replaced the hardcoded value with formula"]
[26,"PTRM_input","F5","Modefied formula to account for change #18"]
[]
["The AER's draft decision amendments are highlighted in green unless noted."]

{"sheet":"DepnInputs","index":1,"n_rows":54,"n_cols":19,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["Powercor Depreciation"]
["Assumptions"]
[]
[null,"General Assumptions"]
[]
[null,null,"Regulatory period length",null,5]
[null,null,"Half year",null,2021]
[]
[null,null,"First reg period - base year $",null,2010]
[null,null,"Second reg period - base year $",null,2015]
[null,null,"Third reg period - base year $",null,2021]
[null,null,"Fourth reg period - base year $",null,2026]
[]
[null,null,"Conversion","From","To","Factor"]
[null,null,{"$f":"\"Conversion from 2010 to \"&E15","v":"Conversion from 2010 to 2015"},{"$f":"first_reg_period","v":2010},{"$f":"second_reg_period","v":2015},{"$f":"INDEX($H$24:$W$25, MATCH($D15, $D$24:$D$25,0), MATCH(E15, $H$21:$W$21,0))","v":1.1344254344988911}]
[null,null,{"$f":"\"Conversion from 2010 to \"&E16","v":"Conversion from 2010 to 2021"},{"$f":"first_reg_period","v":2010},{"$f":"third_reg_period","v":2021},{"$f":"INDEX($H$24:$W$25, MATCH($D16, $D$24:$D$25,0), MATCH(E16, $H$21:$W$21,0))","v":1.2447614304888683}]
[null,null,{"$f":"\"Conversion from 2015 to \"&E17","v":"Conversion from 2015 to 2021"},{"$f":"second_reg_period","v":2015},{"$f":"third_reg_period","v":2021},{"$f":"INDEX($H$24:$W$25, MATCH($D17, $D$24:$D$25,0), MATCH(E17, $H$21:$W$21,0))","v":1.0972615675165249}]
[]
[null,"Inputs"]
[]
[null,null,"Inflation",null,null,null,null,2010,{"$f":"H21+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual"]
[null,null,"Actual Inflation",null,null,null,null,1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2,2.0040080160320661E-2,2.16110019646365E-2,2.3076923076923217E-2,1.5108593012275628E-2,1.0232558139534831E-2,1.9337016574585641E-2,2.0776874435411097E-2,1.5929203539823078E-2,1.2195121951219523E-2]
[null,null,{"$f":"\"Cumulative inflation from \"&D24&\" (one year lagged)\"","v":"Cumulative inflation from 2010 (one year lagged)"},2010,null,null,null,{"$f":"IF(H$21=$D24, 1, (#REF!*(1+H$23)))","v":1},{"$f":"IF(I$21=$D24, 1, (H24*(1+I$23)))","v":1.0278766310794782},1.0640569395017794,1.0853807258645405,1.1088368908635777,1.1344254344988911,1.1515650066915089,1.1633484625739334,1.1858441510767443,1.2104822861036326,1.2297643048203277,1.2447614304888683]
[null,null,{"$f":"\"Cumulative inflation from \"&D25&\" (one year lagged)\"","v":"Cumulative inflation from 2015 (one year lagged)"},2015,null,null,null,{"$f":"IF(H$21=$D25, 1, (G25*(1+H$23)))","v":0},{"$f":"IF(I$21=$D25, 1, (H25*(1+I$23)))","v":0},0,0,0,1,1.0151085930122756,1.0254957507082152,1.0453257790368271,1.0670443814919734,1.0840415486307837,1.0972615675165249]
[]
[null,null,"Real Vanilla WACC",null,null,null,null,null,6.7413170318836091E-2,6.7413170318836091E-2,6.7413170318836091E-2,6.7413170318836091E-2,6.7413170318836091E-2,3.6700024103140549E-2,3.6127568814887212E-2,3.5630478851562009E-2,3.5080474747029244E-2,3.3621044143256062E-2,1.1767001750234041E-2]
[null,null,"Nominal WACC",null,null,null,null,null,{"$f":"(1+I27)*(1+I23)-1","v":9.7169053477190515E-2},0.10498512842007601,8.8804215816207677E-2,9.0481038439675254E-2,9.2045781941578531E-2,5.2363102843131282E-2,4.6729804402760422E-2,5.5656482586260658E-2,5.6586211801394004E-2,5.0085804138458423E-2,2.4105623722797898E-2]
[]
[]
[]
[null,null,"Asset categories","Remaining Life (yrs at Dec 2010)","Standard Life (yrs)","Standard Life (yrs)","Standard Life (yrs)"]
[null,null,null,null,2010,"2016-20","HY2021"]
[null,null,"Subtransmission",26.444417970732911,50]
[null,null,"Distribution system assets",25.606197014581664,51]
[null,null,"Standard metering",5.8121303972001934,"n/a"]
[null,null,"Public lighting",13.11490672418803,"n/a"]
[null,null,"SCADA/Network control",6.3479699853929006,13]
[null,null,"Non-network general assets - IT",5.1908315699306522,6]
[null,null,"Non-network general assets - Other",9.6902230300270382,15]
[null,null,"VBRC","n/a",25.606197014581664]
[null,null,"Land",0,"n/a"]
[null,null,"Supervisory cables",{"$f":"E43","v":6},6]
[null,null,"Old SWER ACRs",{"$f":"E44","v":10},10]
[null,null,"Accelerated depreciation assets",0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,0,0,"n/a"]
[null,null,"Equity raising costs","n/a",45.186836322136791,42.059667110407702,{"$f":"F54","v":42.059667110407702}]

{"sheet":"2011_15","index":2,"n_rows":403,"n_cols":19,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
[{"$f":"DepnInputs!A1","v":"Powercor Depreciation"}]
["2011-2015 Regulatory Period"]
[]
[null,null,"Opening RAB from:",null,2010]
[]
[]
[null,null,"Inflation",null,null,null,null,2015,2015,2015,2015,2015,2015,{"$f":"M7+1","v":2016},{"$f":"N7+1","v":2017},{"$f":"O7+1","v":2018},{"$f":"P7+1","v":2019},{"$f":"Q7+1","v":2020},"2021 H1"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!H22), \"\", DepnInputs!H22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!I22), \"\", DepnInputs!I22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!J22), \"\", DepnInputs!J22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!K22), \"\", DepnInputs!K22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!L22), \"\", DepnInputs!L22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!M22), \"\", DepnInputs!M22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!N22), \"\", DepnInputs!N22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!O22), \"\", DepnInputs!O22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!P22), \"\", DepnInputs!P22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!Q22), \"\", DepnInputs!Q22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!R22), \"\", DepnInputs!R22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!S22), \"\", DepnInputs!S22)","v":"Actual"}]
[null,null,"Actual Inflation",null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!H23), \"\", DepnInputs!H23)","v":1.2612612612612484E-2},{"$f":"IF(ISBLANK(DepnInputs!I23), \"\", DepnInputs!I23)","v":2.7876631079478242E-2},{"$f":"IF(ISBLANK(DepnInputs!J23), \"\", DepnInputs!J23)","v":3.5199076745527913E-2},{"$f":"IF(ISBLANK(DepnInputs!K23), \"\", DepnInputs!K23)","v":2.0040080160320661E-2},{"$f":"IF(ISBLANK(DepnInputs!L23), \"\", DepnInputs!L23)","v":2.16110019646365E-2},{"$f":"IF(ISBLANK(DepnInputs!M23), \"\", DepnInputs!M23)","v":2.3076923076923217E-2},{"$f":"IF(ISBLANK(DepnInputs!N23), \"\", DepnInputs!N23)","v":1.5108593012275628E-2},{"$f":"IF(ISBLANK(DepnInputs!O23), \"\", DepnInputs!O23)","v":1.0232558139534831E-2},{"$f":"IF(ISBLANK(DepnInputs!P23), \"\", DepnInputs!P23)","v":1.9337016574585641E-2},{"$f":"IF(ISBLANK(DepnInputs!Q23), \"\", DepnInputs!Q23)","v":2.0776874435411097E-2},{"$f":"IF(ISBLANK(DepnInputs!R23), \"\", DepnInputs!R23)","v":1.5929203539823078E-2},{"$f":"IF(ISBLANK(DepnInputs!S23), \"\", DepnInputs!S23)","v":1.2195121951219523E-2}]
[null,null,{"$f":"DepnInputs!C24","v":"Cumulative inflation from 2010 (one year lagged)"},null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!H24), \"\", DepnInputs!H24)","v":1},{"$f":"IF(ISBLANK(DepnInputs!I24), \"\", DepnInputs!I24)","v":1.0278766310794782},{"$f":"IF(ISBLANK(DepnInputs!J24), \"\", DepnInputs!J24)","v":1.0640569395017794},{"$f":"IF(ISBLANK(DepnInputs!K24), \"\", DepnInputs!K24)","v":1.0853807258645405},{"$f":"IF(ISBLANK(DepnInputs!L24), \"\", DepnInputs!L24)","v":1.1088368908635777},{"$f":"IF(ISBLANK(DepnInputs!M24), \"\", DepnInputs!M24)","v":1.1344254344988911},{"$f":"IF(ISBLANK(DepnInputs!N24), \"\", DepnInputs!N24)","v":1.1515650066915089},{"$f":"IF(ISBLANK(DepnInputs!O24), \"\", DepnInputs!O24)","v":1.1633484625739334},{"$f":"IF(ISBLANK(DepnInputs!P24), \"\", DepnInputs!P24)","v":1.1858441510767443},{"$f":"IF(ISBLANK(DepnInputs!Q24), \"\", DepnInputs!Q24)","v":1.2104822861036326},{"$f":"IF(ISBLANK(DepnInputs!R24), \"\", DepnInputs!R24)","v":1.2297643048203277},{"$f":"IF(ISBLANK(DepnInputs!S24), \"\", DepnInputs!S24)","v":1.2447614304888683}]
[null,null,{"$f":"DepnInputs!C25","v":"Cumulative inflation from 2015 (one year lagged)"},null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!H25), \"\", DepnInputs!H25)","v":0},{"$f":"IF(ISBLANK(DepnInputs!I25), \"\", DepnInputs!I25)","v":0},{"$f":"IF(ISBLANK(DepnInputs!J25), \"\", DepnInputs!J25)","v":0},{"$f":"IF(ISBLANK(DepnInputs!K25), \"\", DepnInputs!K25)","v":0},{"$f":"IF(ISBLANK(DepnInputs!L25), \"\", DepnInputs!L25)","v":0},{"$f":"IF(ISBLANK(DepnInputs!M25), \"\", DepnInputs!M25)","v":1},{"$f":"IF(ISBLANK(DepnInputs!N25), \"\", DepnInputs!N25)","v":1.0151085930122756},{"$f":"IF(ISBLANK(DepnInputs!O25), \"\", DepnInputs!O25)","v":1.0254957507082152},{"$f":"IF(ISBLANK(DepnInputs!P25), \"\", DepnInputs!P25)","v":1.0453257790368271},{"$f":"IF(ISBLANK(DepnInputs!Q25), \"\", DepnInputs!Q25)","v":1.0670443814919734},{"$f":"IF(ISBLANK(DepnInputs!R25), \"\", DepnInputs!R25)","v":1.0840415486307837},{"$f":"IF(ISBLANK(DepnInputs!S25), \"\", DepnInputs!S25)","v":1.0972615675165249}]
[]
[null,null,"Real Vanilla WACC",null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!H27), \"\", DepnInputs!H27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!I27), \"\", DepnInputs!I27)","v":6.7413170318836091E-2},{"$f":"IF(ISBLANK(DepnInputs!J27), \"\", DepnInputs!J27)","v":6.7413170318836091E-2},{"$f":"IF(ISBLANK(DepnInputs!K27), \"\", DepnInputs!K27)","v":6.7413170318836091E-2},{"$f":"IF(ISBLANK(DepnInputs!L27), \"\", DepnInputs!L27)","v":6.7413170318836091E-2},{"$f":"IF(ISBLANK(DepnInputs!M27), \"\", DepnInputs!M27)","v":6.7413170318836091E-2},{"$f":"IF(ISBLANK(DepnInputs!N27), \"\", DepnInputs!N27)","v":3.6700024103140549E-2},{"$f":"IF(ISBLANK(DepnInputs!O27), \"\", DepnInputs!O27)","v":3.6127568814887212E-2},{"$f":"IF(ISBLANK(DepnInputs!P27), \"\", DepnInputs!P27)","v":3.5630478851562009E-2},{"$f":"IF(ISBLANK(DepnInputs!Q27), \"\", DepnInputs!Q27)","v":3.5080474747029244E-2},{"$f":"IF(ISBLANK(DepnInputs!R27), \"\", DepnInputs!R27)","v":3.3621044143256062E-2},{"$f":"IF(ISBLANK(DepnInputs!S27), \"\", DepnInputs!S27)","v":1.1767001750234041E-2}]
[null,null,"Nominal WACC",null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!H28), \"\", DepnInputs!H28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!I28), \"\", DepnInputs!I28)","v":9.7169053477190515E-2},{"$f":"IF(ISBLANK(DepnInputs!J28), \"\", DepnInputs!J28)","v":0.10498512842007601},{"$f":"IF(ISBLANK(DepnInputs!K28), \"\", DepnInputs!K28)","v":8.8804215816207677E-2},{"$f":"IF(ISBLANK(DepnInputs!L28), \"\", DepnInputs!L28)","v":9.0481038439675254E-2},{"$f":"IF(ISBLANK(DepnInputs!M28), \"\", DepnInputs!M28)","v":9.2045781941578531E-2},{"$f":"IF(ISBLANK(DepnInputs!N28), \"\", DepnInputs!N28)","v":5.2363102843131282E-2},{"$f":"IF(ISBLANK(DepnInputs!O28), \"\", DepnInputs!O28)","v":4.6729804402760422E-2},{"$f":"IF(ISBLANK(DepnInputs!P28), \"\", DepnInputs!P28)","v":5.5656482586260658E-2},{"$f":"IF(ISBLANK(DepnInputs!Q28), \"\", DepnInputs!Q28)","v":5.6586211801394004E-2},{"$f":"IF(ISBLANK(DepnInputs!R28), \"\", DepnInputs!R28)","v":5.0085804138458423E-2},{"$f":"IF(ISBLANK(DepnInputs!S28), \"\", DepnInputs!S28)","v":2.4105623722797898E-2}]
[]
[]
[null,null,"Closing RAB",null,null,null,null,2010]
[null,null,"From 2011-15 determination RFM for 2006-2010",null,null,null,null,"$m nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m 2010",null,null,181.87964031096143]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m 2010",null,null,1732.4671281368271]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m 2010",null,null,71.881787884495836]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m 2010",null,null,17.471073891621607]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m 2010",null,null,9.8053435022858206]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m 2010",null,null,64.043142292699557]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m 2010",null,null,135.2810594765171]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m 2010",null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m 2010",null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m 2010",null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m 2010",null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m 2010"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m 2010",null,null,0]
[]
[]
[]
[]
[]
[null,null,"Net Nominal Capex with half year WACC",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,"From 2016-20 determination RFM for 2011-2015",null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,56.357129892961801,33.361800453292268,95.877791390164475,20.10176803378312,38.66412893712738]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,144.49812190981658,203.57470451634745,155.27408021737418,229.59603125459077,183.84585582390665]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,4.3924761028975299,2.756483113612477,3.1286720693880605,3.2396447282784475,3.4268137214008552]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,18.386086118548789,13.863085797453822,13.861791179321866,20.515290946504418,46.631887585577587]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,13.571377963934919,7.2845377578857011,9.909028882494658,28.579308127792565,28.475585018290285]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,0,10.098363275787154,24.052203310404135,45.7539218569624,24.012790758253207]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,5.4910076070594878,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,"Nominal depreciation",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,"From 2016-20 determination RFM for 2011-2015",null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,7.0695385374593291,8.4851967436592641,9.3358482387516641,11.496601403946121,12.17322068995921]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,69.544199558847055,74.925117105590019,80.498276535142139,85.348311392002913,91.923660381420277]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,12.712311135049077,13.159772750304697,13.423495651112408,13.713590842000887,14.03005832297014]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,1.3692898432849858,1.4174875815656458,1.4458941463264805,1.4771413675633984,1.5112292452764]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,1.5877018115867463,1.9933633884515185,2.2495969548654924,2.5440811381249087,2.8577449921177522]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,12.681677002369604,16.300270220252251,18.983746133451696,21.75423030439314,25.754371126654892]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,14.349746051530966,15.791449059972972,16.603278996881425,17.636970686911898,19.993233077633668]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,0,0,0.40227509299628245,1.3705799420048217,3.2302732821360181]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,0,0.12579517549552258,0.12831612089623445,0.13108916083701752,0.13411429531787178]
[]
[]
[]
[]
[null,null,"Nominal Closing Balance ",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,{"$f":"IF(H$100=$E$4, H19, G102+H47-H75+H$9*G102 )","v":181.87964031096143},236.2374233002808,269.42936620282615,361.37069545048797,377.78544488966753,412.99447878813572]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,1732.4671281368271,1855.71639747619,2049.6854887796462,2165.5371539604689,2356.5843015117898,2502.8892116045486]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,71.881787884495836,61.17329883163616,50.166769721683337,37.748620157177818,24.850814819556017,11.394236838575635]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,17.471073891621607,16.58881872977566,15.755242251797039,14.625084423141843,13.464005783779937,12.263484364283077]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,9.8053435022858206,12.883457737017386,14.100063279811385,15.261704792726968,16.287089115139832,17.232013747080011]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,64.043142292699557,71.532858459742855,71.613564611695892,67.926751232950764,68.155777029408711,90.606119112087001]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,135.2810594765171,138.27387157598886,134.63407289140611,130.63790039007355,144.4034537529401,156.21819308789534]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,0,0,10.098363275787154,33.950663502729817,79.067713273345603,101.67487028654]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,{"$f":"IF(H$100=$E$4, H29, G112+H57-H85+H$9*G112 )","v":0},0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,{"$f":"IF(H$100=$E$4, H39, G122+H67-H95+H$9*G122 )","v":0},5.4910076070594878,5.5584908297351303,5.5415673106371957,5.5302369718375237,5.5237435297159037]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H102:H122)","v":2212.8291754954084},2397.8971337176913,2621.0414218443884,2832.6001412203941,3086.1288371474652,3310.796351358862]
[]
[]
[]
[]
[null,null,"Difference Between Actual and Forecast Net Capex"]
[null,null,"From 2016-20 determination RFM for 2011-2015",null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,-10.788831310182497]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,-2.2847995080499288]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,-1.1214857604830371]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,0.95633138368631698]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,-5.4145752346010418]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H130:H150)","v":-18.653360429630187},null,null,null,null,{"$f":"SUM(M130:M150)","v":0}]
[]
[]
[]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,{"$f":"($H130+SUM($H158:H158))*DepnInputs!I$28","v":-1.0483405265355104},{"$f":"($H130+SUM($H158:I158))*DepnInputs!J$28","v":-1.242727005408347},{"$f":"($H130+SUM($H158:J158))*DepnInputs!K$28","v":-1.1615501596303537},{"$f":"($H130+SUM($H158:K158))*DepnInputs!L$28","v":-1.2885810945646234},{"$f":"($H130+SUM($H158:L158))*DepnInputs!M$28","v":-1.4294737637921451}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,{"$f":"($H131+SUM($H159:H159))*DepnInputs!I$28","v":-0.22201180558236211},{"$f":"($H131+SUM($H159:I159))*DepnInputs!J$28","v":-0.2631779076865855},{"$f":"($H131+SUM($H159:J159))*DepnInputs!K$28","v":-0.24598672061857055},{"$f":"($H131+SUM($H159:K159))*DepnInputs!L$28","v":-0.27288863513557793},{"$f":"($H131+SUM($H159:L159))*DepnInputs!M$28","v":-0.30272611169664559}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,{"$f":"($H132+SUM($H160:H160))*DepnInputs!I$28","v":0},{"$f":"($H132+SUM($H160:I160))*DepnInputs!J$28","v":0},{"$f":"($H132+SUM($H160:J160))*DepnInputs!K$28","v":0},{"$f":"($H132+SUM($H160:K160))*DepnInputs!L$28","v":0},{"$f":"($H132+SUM($H160:L160))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,{"$f":"($H133+SUM($H161:H161))*DepnInputs!I$28","v":0},{"$f":"($H133+SUM($H161:I161))*DepnInputs!J$28","v":0},{"$f":"($H133+SUM($H161:J161))*DepnInputs!K$28","v":0},{"$f":"($H133+SUM($H161:K161))*DepnInputs!L$28","v":0},{"$f":"($H133+SUM($H161:L161))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,{"$f":"($H134+SUM($H162:H162))*DepnInputs!I$28","v":-0.10897370983428389},{"$f":"($H134+SUM($H162:I162))*DepnInputs!J$28","v":-0.12917994550696263},{"$f":"($H134+SUM($H162:J162))*DepnInputs!K$28","v":-0.12074171211508221},{"$f":"($H134+SUM($H162:K162))*DepnInputs!L$28","v":-0.13394642174245155},{"$f":"($H134+SUM($H162:L162))*DepnInputs!M$28","v":-0.14859204162029532}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,{"$f":"($H135+SUM($H163:H163))*DepnInputs!I$28","v":9.2925815363331332E-2},{"$f":"($H135+SUM($H163:I163))*DepnInputs!J$28","v":0.11015640178791658},{"$f":"($H135+SUM($H163:J163))*DepnInputs!K$28","v":0.10296081562902556},{"$f":"($H135+SUM($H163:K163))*DepnInputs!L$28","v":0.11422094810157618},{"$f":"($H135+SUM($H163:L163))*DepnInputs!M$28","v":0.12670979674882926}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,{"$f":"($H136+SUM($H164:H164))*DepnInputs!I$28","v":-0.52612915052721998},{"$f":"($H136+SUM($H164:I164))*DepnInputs!J$28","v":-0.62368561277839929},{"$f":"($H136+SUM($H164:J164))*DepnInputs!K$28","v":-0.58294550607585816},{"$f":"($H136+SUM($H164:K164))*DepnInputs!L$28","v":-0.64669833847709812},{"$f":"($H136+SUM($H164:L164))*DepnInputs!M$28","v":-0.71740793950832138}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,{"$f":"($H137+SUM($H165:H165))*DepnInputs!I$28","v":0},{"$f":"($H137+SUM($H165:I165))*DepnInputs!J$28","v":0},{"$f":"($H137+SUM($H165:J165))*DepnInputs!K$28","v":0},{"$f":"($H137+SUM($H165:K165))*DepnInputs!L$28","v":0},{"$f":"($H137+SUM($H165:L165))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,{"$f":"($H138+SUM($H166:H166))*DepnInputs!I$28","v":0},{"$f":"($H138+SUM($H166:I166))*DepnInputs!J$28","v":0},{"$f":"($H138+SUM($H166:J166))*DepnInputs!K$28","v":0},{"$f":"($H138+SUM($H166:K166))*DepnInputs!L$28","v":0},{"$f":"($H138+SUM($H166:L166))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,{"$f":"($H139+SUM($H167:H167))*DepnInputs!I$28","v":0},{"$f":"($H139+SUM($H167:I167))*DepnInputs!J$28","v":0},{"$f":"($H139+SUM($H167:J167))*DepnInputs!K$28","v":0},{"$f":"($H139+SUM($H167:K167))*DepnInputs!L$28","v":0},{"$f":"($H139+SUM($H167:L167))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,{"$f":"($H140+SUM($H168:H168))*DepnInputs!I$28","v":0},{"$f":"($H140+SUM($H168:I168))*DepnInputs!J$28","v":0},{"$f":"($H140+SUM($H168:J168))*DepnInputs!K$28","v":0},{"$f":"($H140+SUM($H168:K168))*DepnInputs!L$28","v":0},{"$f":"($H140+SUM($H168:L168))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,{"$f":"($H141+SUM($H169:H169))*DepnInputs!I$28","v":0},{"$f":"($H141+SUM($H169:I169))*DepnInputs!J$28","v":0},{"$f":"($H141+SUM($H169:J169))*DepnInputs!K$28","v":0},{"$f":"($H141+SUM($H169:K169))*DepnInputs!L$28","v":0},{"$f":"($H141+SUM($H169:L169))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,{"$f":"($H142+SUM($H170:H170))*DepnInputs!I$28","v":0},{"$f":"($H142+SUM($H170:I170))*DepnInputs!J$28","v":0},{"$f":"($H142+SUM($H170:J170))*DepnInputs!K$28","v":0},{"$f":"($H142+SUM($H170:K170))*DepnInputs!L$28","v":0},{"$f":"($H142+SUM($H170:L170))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,{"$f":"($H143+SUM($H171:H171))*DepnInputs!I$28","v":0},{"$f":"($H143+SUM($H171:I171))*DepnInputs!J$28","v":0},{"$f":"($H143+SUM($H171:J171))*DepnInputs!K$28","v":0},{"$f":"($H143+SUM($H171:K171))*DepnInputs!L$28","v":0},{"$f":"($H143+SUM($H171:L171))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,{"$f":"($H144+SUM($H172:H172))*DepnInputs!I$28","v":0},{"$f":"($H144+SUM($H172:I172))*DepnInputs!J$28","v":0},{"$f":"($H144+SUM($H172:J172))*DepnInputs!K$28","v":0},{"$f":"($H144+SUM($H172:K172))*DepnInputs!L$28","v":0},{"$f":"($H144+SUM($H172:L172))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,{"$f":"($H145+SUM($H173:H173))*DepnInputs!I$28","v":0},{"$f":"($H145+SUM($H173:I173))*DepnInputs!J$28","v":0},{"$f":"($H145+SUM($H173:J173))*DepnInputs!K$28","v":0},{"$f":"($H145+SUM($H173:K173))*DepnInputs!L$28","v":0},{"$f":"($H145+SUM($H173:L173))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,{"$f":"($H146+SUM($H174:H174))*DepnInputs!I$28","v":0},{"$f":"($H146+SUM($H174:I174))*DepnInputs!J$28","v":0},{"$f":"($H146+SUM($H174:J174))*DepnInputs!K$28","v":0},{"$f":"($H146+SUM($H174:K174))*DepnInputs!L$28","v":0},{"$f":"($H146+SUM($H174:L174))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,{"$f":"($H147+SUM($H175:H175))*DepnInputs!I$28","v":0},{"$f":"($H147+SUM($H175:I175))*DepnInputs!J$28","v":0},{"$f":"($H147+SUM($H175:J175))*DepnInputs!K$28","v":0},{"$f":"($H147+SUM($H175:K175))*DepnInputs!L$28","v":0},{"$f":"($H147+SUM($H175:L175))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,{"$f":"($H148+SUM($H176:H176))*DepnInputs!I$28","v":0},{"$f":"($H148+SUM($H176:I176))*DepnInputs!J$28","v":0},{"$f":"($H148+SUM($H176:J176))*DepnInputs!K$28","v":0},{"$f":"($H148+SUM($H176:K176))*DepnInputs!L$28","v":0},{"$f":"($H148+SUM($H176:L176))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,{"$f":"($H149+SUM($H177:H177))*DepnInputs!I$28","v":0},{"$f":"($H149+SUM($H177:I177))*DepnInputs!J$28","v":0},{"$f":"($H149+SUM($H177:J177))*DepnInputs!K$28","v":0},{"$f":"($H149+SUM($H177:K177))*DepnInputs!L$28","v":0},{"$f":"($H149+SUM($H177:L177))*DepnInputs!M$28","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,{"$f":"($H150+SUM($H178:H178))*DepnInputs!I$28","v":0},{"$f":"($H150+SUM($H178:I178))*DepnInputs!J$28","v":0},{"$f":"($H150+SUM($H178:J178))*DepnInputs!K$28","v":0},{"$f":"($H150+SUM($H178:K178))*DepnInputs!L$28","v":0},{"$f":"($H150+SUM($H178:L178))*DepnInputs!M$28","v":0}]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H158:H178)","v":0},-1.8125293771160451,-2.1486140695923779,-2.0082632828108391,-2.2278935418181751,-2.4714900598685778]
[]
[]
[]
[]
[null,null,"Adjustments for Supervisory cables and Older SWER ACRs",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,"From 2016-20 determination RFM for 2011-2015",null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"-SUM(M193:M205)","v":-17.85310725543178}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,3.3396966374605963]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,14.513410617971184]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal"]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H186:H206)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Adjustment for 6 month indexation",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,"From 2016-20 determination RFM for 2011-2015",null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,1.8326611684252527]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,18.807679593232177]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,1.9449076096007294]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,0.38536715648894371]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,0.17325110260595877]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,1.3940496420639397]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,0.99145814713925207]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H214:H234)","v":0},0,0,0,0,25.529374419556255]
[]
[]
[]
[]
[null,null,"Total Adjustments",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"SUM(H130:M130)+SUM(H158:M158)+M186+M214","v":-15.126842691688223}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"SUM(H131:M131)+SUM(H159:M159)+M187+M215","v":-2.6370183509692744}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,1.9449076096007294]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,0.38536715648894371]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,-1.5896684886961538]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,2.8973548033809355]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,-7.5199836348286873]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,3.3396966374605963]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,14.513410617971184]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H242:H262)","v":0},0,0,0,0,-3.7927763412799518]
[]
[]
[]
[]
[null,null,"Adjustment for accelerated depreciation assets",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal"]
[null,null,"Total"]
[]
[]
[]
[]
[null,null,"Adjusted Closing Balance",null,null,null,null,{"$f":"DepnInputs!H$21","v":2010},{"$f":"DepnInputs!I$21","v":2011},{"$f":"DepnInputs!J$21","v":2012},{"$f":"DepnInputs!K$21","v":2013},{"$f":"DepnInputs!L$21","v":2014},{"$f":"DepnInputs!M$21","v":2015}]
[null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"(M102+M242+M270)","v":397.86763609644748}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"(M103+M243+M271)","v":2500.2521932535792}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,13.339144448176365]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,12.64885152077202]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,15.642345258383857]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,93.503473915467936]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,148.69820945306665]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,101.67487028654]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,3.3396966374605963]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,14.513410617971184]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,5.5237435297159037]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H298:H318)","v":0},0,0,0,0,3307.0035750175816]
[]
[]
[]
[]
[null,null,"Check vs RFM RAB",null,null,null,null,null,null,null,null,null,{"$f":"M296","v":2015},"Reconciles"]
[null,null,"From 2016-20 determination RFM for 2011-2015",null,null,null,null,null,null,null,null,null,"$M nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,397.86763609644754,{"$f":"ABS(M326-M298)<error_tol","v":true}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,2500.2521932535788,{"$f":"ABS(M327-M299)<error_tol","v":true}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,13.339144448176357,true]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,12.648851520772009,true]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,15.64234525838385,true]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,93.503473915467907,true]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,148.69820945306665,true]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,101.67487028654,true]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,3.3396966374605963,true]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,14.513410617971184,true]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,5.523743529715901,true]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H326:H346)","v":0},0,0,0,0,3307.0035750175816,{"$f":"AND(N326:N346)","v":true}]
[]
[]
[]
[]
[null,null,"Capex Final Year Adjustments",null,null,null,null,null,null,null,null,null,{"$f":"DepnInputs!M$21","v":2015}]
[null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"C326","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"SUM(H130:M130)+SUM(H158:M158)","v":-16.959503860113475}]
[null,null,{"$f":"C327","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"SUM(H131:M131)+SUM(H159:M159)","v":-3.5915906887696707}]
[null,null,"Standard metering",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Public lighting",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"SCADA/Network control",null,"$m Nominal",null,null,null,null,null,null,null,-1.7629195913021127]
[null,null,"Non-network general assets - IT",null,"$m Nominal",null,null,null,null,null,null,null,1.5033051613169959]
[null,null,"Non-network general assets - Other",null,"$m Nominal",null,null,null,null,null,null,null,-8.5114417819679389]
[null,null,"VBRC",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Land",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Supervisory cables",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Old SWER ACRs",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Accelerated depreciation assets",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Equity raising costs",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H354:H374)","v":0},0,0,0,0,-29.322150760836202]
[]
[]
[]
[]
[null,null,"RAB Final Year Adjustments",null,null,null,null,null,null,null,null,null,{"$f":"DepnInputs!M$21","v":2015}]
[null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"C354","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"M186+M214","v":1.8326611684252527}]
[null,null,{"$f":"C355","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"M187+M215","v":0.9545723378003963}]
[null,null,"Standard metering",null,"$m Nominal",null,null,null,null,null,null,null,1.9449076096007294]
[null,null,"Public lighting",null,"$m Nominal",null,null,null,null,null,null,null,0.38536715648894371]
[null,null,"SCADA/Network control",null,"$m Nominal",null,null,null,null,null,null,null,0.17325110260595877]
[null,null,"Non-network general assets - IT",null,"$m Nominal",null,null,null,null,null,null,null,1.3940496420639397]
[null,null,"Non-network general assets - Other",null,"$m Nominal",null,null,null,null,null,null,null,0.99145814713925207]
[null,null,"VBRC",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Land",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Supervisory cables",null,"$m Nominal",null,null,null,null,null,null,null,3.3396966374605963]
[null,null,"Old SWER ACRs",null,"$m Nominal",null,null,null,null,null,null,null,14.513410617971184]
[null,null,"Accelerated depreciation assets",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Equity raising costs",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H382:H402)","v":0},0,0,0,0,25.529374419556255]

{"sheet":"2020_21","index":3,"n_rows":461,"n_cols":28,"rows_kept":461,"cut":false,"hidden":false,"merged":[]}
[{"$f":"DepnInputs!A1","v":"Powercor Depreciation"}]
["2020-21 Half year period"]
[]
[null,null,"Opening RAB from:",null,2020]
[]
[]
[null,null,"Inflation",null,null,null,null,null,null,null,null,null,2015,{"$f":"M7+1","v":2016},{"$f":"N7+1","v":2017},{"$f":"O7+1","v":2018},{"$f":"P7+1","v":2019},{"$f":"Q7+1","v":2020},2021]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M22), \"\", DepnInputs!M22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!N22), \"\", DepnInputs!N22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!O22), \"\", DepnInputs!O22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!P22), \"\", DepnInputs!P22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!Q22), \"\", DepnInputs!Q22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!R22), \"\", DepnInputs!R22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!S22), \"\", DepnInputs!S22)","v":"Actual"}]
[null,null,"Actual Inflation",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M23), \"\", DepnInputs!M23)","v":2.3076923076923217E-2},{"$f":"IF(ISBLANK(DepnInputs!N23), \"\", DepnInputs!N23)","v":1.5108593012275628E-2},{"$f":"IF(ISBLANK(DepnInputs!O23), \"\", DepnInputs!O23)","v":1.0232558139534831E-2},{"$f":"IF(ISBLANK(DepnInputs!P23), \"\", DepnInputs!P23)","v":1.9337016574585641E-2},{"$f":"IF(ISBLANK(DepnInputs!Q23), \"\", DepnInputs!Q23)","v":2.0776874435411097E-2},{"$f":"IF(ISBLANK(DepnInputs!R23), \"\", DepnInputs!R23)","v":1.5929203539823078E-2},{"$f":"IF(ISBLANK(DepnInputs!S23), \"\", DepnInputs!S23)","v":1.2195121951219523E-2}]
[null,null,{"$f":"DepnInputs!C24","v":"Cumulative inflation from 2010 (one year lagged)"},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M24), \"\", DepnInputs!M24)","v":1.1344254344988911},{"$f":"IF(ISBLANK(DepnInputs!N24), \"\", DepnInputs!N24)","v":1.1515650066915089},{"$f":"IF(ISBLANK(DepnInputs!O24), \"\", DepnInputs!O24)","v":1.1633484625739334},{"$f":"IF(ISBLANK(DepnInputs!P24), \"\", DepnInputs!P24)","v":1.1858441510767443},{"$f":"IF(ISBLANK(DepnInputs!Q24), \"\", DepnInputs!Q24)","v":1.2104822861036326},{"$f":"IF(ISBLANK(DepnInputs!R24), \"\", DepnInputs!R24)","v":1.2297643048203277},{"$f":"IF(ISBLANK(DepnInputs!S24), \"\", DepnInputs!S24)","v":1.2447614304888683}]
[null,null,{"$f":"DepnInputs!C25","v":"Cumulative inflation from 2015 (one year lagged)"},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M25), \"\", DepnInputs!M25)","v":1},{"$f":"IF(ISBLANK(DepnInputs!N25), \"\", DepnInputs!N25)","v":1.0151085930122756},{"$f":"IF(ISBLANK(DepnInputs!O25), \"\", DepnInputs!O25)","v":1.0254957507082152},{"$f":"IF(ISBLANK(DepnInputs!P25), \"\", DepnInputs!P25)","v":1.0453257790368271},{"$f":"IF(ISBLANK(DepnInputs!Q25), \"\", DepnInputs!Q25)","v":1.0670443814919734},{"$f":"IF(ISBLANK(DepnInputs!R25), \"\", DepnInputs!R25)","v":1.0840415486307837},{"$f":"IF(ISBLANK(DepnInputs!S25), \"\", DepnInputs!S25)","v":1.0972615675165249}]
[]
[null,null,"Real Vanilla WACC",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M27), \"\", DepnInputs!M27)","v":6.7413170318836091E-2},{"$f":"IF(ISBLANK(DepnInputs!N27), \"\", DepnInputs!N27)","v":3.6700024103140549E-2},{"$f":"IF(ISBLANK(DepnInputs!O27), \"\", DepnInputs!O27)","v":3.6127568814887212E-2},{"$f":"IF(ISBLANK(DepnInputs!P27), \"\", DepnInputs!P27)","v":3.5630478851562009E-2},{"$f":"IF(ISBLANK(DepnInputs!Q27), \"\", DepnInputs!Q27)","v":3.5080474747029244E-2},{"$f":"IF(ISBLANK(DepnInputs!R27), \"\", DepnInputs!R27)","v":3.3621044143256062E-2},{"$f":"IF(ISBLANK(DepnInputs!S27), \"\", DepnInputs!S27)","v":1.1767001750234041E-2},{"$f":"IF(ISBLANK(DepnInputs!T27), \"\", DepnInputs!T27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!U27), \"\", DepnInputs!U27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!V27), \"\", DepnInputs!V27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!W27), \"\", DepnInputs!W27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!X27), \"\", DepnInputs!X27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!Y27), \"\", DepnInputs!Y27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!Z27), \"\", DepnInputs!Z27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!AA27), \"\", DepnInputs!AA27)","v":""},{"$f":"IF(ISBLANK(DepnInputs!AB27), \"\", DepnInputs!AB27)","v":""}]
[null,null,"Nominal WACC",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M28), \"\", DepnInputs!M28)","v":9.2045781941578531E-2},{"$f":"IF(ISBLANK(DepnInputs!N28), \"\", DepnInputs!N28)","v":5.2363102843131282E-2},{"$f":"IF(ISBLANK(DepnInputs!O28), \"\", DepnInputs!O28)","v":4.6729804402760422E-2},{"$f":"IF(ISBLANK(DepnInputs!P28), \"\", DepnInputs!P28)","v":5.5656482586260658E-2},{"$f":"IF(ISBLANK(DepnInputs!Q28), \"\", DepnInputs!Q28)","v":5.6586211801394004E-2},{"$f":"IF(ISBLANK(DepnInputs!R28), \"\", DepnInputs!R28)","v":5.0085804138458423E-2},{"$f":"IF(ISBLANK(DepnInputs!S28), \"\", DepnInputs!S28)","v":2.4105623722797898E-2},{"$f":"IF(ISBLANK(DepnInputs!T28), \"\", DepnInputs!T28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!U28), \"\", DepnInputs!U28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!V28), \"\", DepnInputs!V28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!W28), \"\", DepnInputs!W28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!X28), \"\", DepnInputs!X28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!Y28), \"\", DepnInputs!Y28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!Z28), \"\", DepnInputs!Z28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!AA28), \"\", DepnInputs!AA28)","v":""},{"$f":"IF(ISBLANK(DepnInputs!AB28), \"\", DepnInputs!AB28)","v":""}]
[]
[]
[null,null,{"$f":"'2011_15'!C296","v":"Adjusted Closing Balance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R297","v":"$m Nominal"}]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R298","v":601.59628965769161}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R299","v":3098.540018771615}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R300","v":1.5501914997140524E-14}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R301","v":5.2633049899136255}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R302","v":85.661324462652402}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R303","v":87.362392179226106}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R304","v":246.54901710101498}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R305","v":150.66403955580992}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R306","v":24.271231133069584}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R307","v":-1.482018642174046E-16}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R308","v":1.5820678100908481E-15}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R309","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R310","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R311","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R312","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R313","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R314","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R315","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R316","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R317","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m 2010",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2016_20'!R318","v":18.888211922671914}]
[]
[]
[]
[]
[]
[null,null,"Net Nominal Capex with half year WACC",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,32.150783696962016]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,147.44580166699947]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,12.220164656007626]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,17.767161655491361]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,22.134473432701508]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7475863255529285]
[]
[]
[]
[]
[]
[null,null,"Nominal depreciation",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,9.433760521682732]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,61.382737610233335]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0.85516070108340003]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,4.0455175365095011]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,13.655766447217218]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,10.455237471884656]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,3.7007686107939639]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0.2547862388347012]
[]
[]
[]
[]
[null,null,"Nominal Closing Balance ",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$100=$E$4, R19, Q102+R47-R75+R$9*Q102 )","v":601.59628965769161},631.64985295074757]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,3098.540018771615,3222.3901562280348]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.5501914997140524E-14,1.5690962741008092E-14]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,5.2633049899136255,4.4723309350486842]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,85.661324462652402,94.880621880475545]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,87.362392179226106,92.53918241407618]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,246.54901710101498,261.23494839233206]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,150.66403955580992,148.80063728106242]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,24.271231133069584,24.567221756643605]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,-1.482018642174046E-16,-1.5000920402493394E-16]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.5820678100908481E-15,1.6013613199700048E-15]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$100=$E$4, R35, Q118+R63-R91+R$9*Q118 )","v":0},0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,18.888211922671914,20.611356057227603]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R102:R122)","v":4318.795829773665},{"$f":"SUM(S102:S122)","v":4501.1463078956485}]
[]
[]
[]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,-0.46293940495516495]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,-2.7582563967894771]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Total"]
[]
[]
[]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M130+SUM($M158:M158))*N$14","v":-2.42409436718053E-2},{"$f":"($M130+SUM($M158:N158))*O$14","v":-2.2765842400206952E-2},{"$f":"($M130+SUM($M158:O158))*P$14","v":-2.8381811300834038E-2},{"$f":"($M130+SUM($M158:P158))*Q$14","v":-3.0461942358354168E-2},{"$f":"($M130+SUM($M158:Q158))*R$14","v":-2.8488301765485894E-2},{"$f":"($M130+SUM($M158:R158))*S$14","v":-1.4397764666780877E-2}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M131+SUM($M159:M159))*N$14","v":-0.14443086337281211},{"$f":"($M131+SUM($M159:N159))*O$14","v":-0.13564200790976833},{"$f":"($M131+SUM($M159:O159))*P$14","v":-0.16910271999977855},{"$f":"($M131+SUM($M159:P159))*Q$14","v":-0.18149642581559916},{"$f":"($M131+SUM($M159:Q159))*R$14","v":-0.16973720477722265},{"$f":"($M131+SUM($M159:R159))*S$14","v":-8.5783854358788034E-2}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M132+SUM($M160:M160))*N$14","v":0},{"$f":"($M132+SUM($M160:N160))*O$14","v":0},{"$f":"($M132+SUM($M160:O160))*P$14","v":0},{"$f":"($M132+SUM($M160:P160))*Q$14","v":0},{"$f":"($M132+SUM($M160:Q160))*R$14","v":0},{"$f":"($M132+SUM($M160:R160))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M133+SUM($M161:M161))*N$14","v":0},{"$f":"($M133+SUM($M161:N161))*O$14","v":0},{"$f":"($M133+SUM($M161:O161))*P$14","v":0},{"$f":"($M133+SUM($M161:P161))*Q$14","v":0},{"$f":"($M133+SUM($M161:Q161))*R$14","v":0},{"$f":"($M133+SUM($M161:R161))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M134+SUM($M162:M162))*N$14","v":0},{"$f":"($M134+SUM($M162:N162))*O$14","v":0},{"$f":"($M134+SUM($M162:O162))*P$14","v":0},{"$f":"($M134+SUM($M162:P162))*Q$14","v":0},{"$f":"($M134+SUM($M162:Q162))*R$14","v":0},{"$f":"($M134+SUM($M162:R162))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M135+SUM($M163:M163))*N$14","v":0},{"$f":"($M135+SUM($M163:N163))*O$14","v":0},{"$f":"($M135+SUM($M163:O163))*P$14","v":0},{"$f":"($M135+SUM($M163:P163))*Q$14","v":0},{"$f":"($M135+SUM($M163:Q163))*R$14","v":0},{"$f":"($M135+SUM($M163:R163))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M136+SUM($M164:M164))*N$14","v":0},{"$f":"($M136+SUM($M164:N164))*O$14","v":0},{"$f":"($M136+SUM($M164:O164))*P$14","v":0},{"$f":"($M136+SUM($M164:P164))*Q$14","v":0},{"$f":"($M136+SUM($M164:Q164))*R$14","v":0},{"$f":"($M136+SUM($M164:R164))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M137+SUM($M165:M165))*N$14","v":0},{"$f":"($M137+SUM($M165:N165))*O$14","v":0},{"$f":"($M137+SUM($M165:O165))*P$14","v":0},{"$f":"($M137+SUM($M165:P165))*Q$14","v":0},{"$f":"($M137+SUM($M165:Q165))*R$14","v":0},{"$f":"($M137+SUM($M165:R165))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M138+SUM($M166:M166))*N$14","v":0},{"$f":"($M138+SUM($M166:N166))*O$14","v":0},{"$f":"($M138+SUM($M166:O166))*P$14","v":0},{"$f":"($M138+SUM($M166:P166))*Q$14","v":0},{"$f":"($M138+SUM($M166:Q166))*R$14","v":0},{"$f":"($M138+SUM($M166:R166))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M139+SUM($M167:M167))*N$14","v":0},{"$f":"($M139+SUM($M167:N167))*O$14","v":0},{"$f":"($M139+SUM($M167:O167))*P$14","v":0},{"$f":"($M139+SUM($M167:P167))*Q$14","v":0},{"$f":"($M139+SUM($M167:Q167))*R$14","v":0},{"$f":"($M139+SUM($M167:R167))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M140+SUM($M168:M168))*N$14","v":0},{"$f":"($M140+SUM($M168:N168))*O$14","v":0},{"$f":"($M140+SUM($M168:O168))*P$14","v":0},{"$f":"($M140+SUM($M168:P168))*Q$14","v":0},{"$f":"($M140+SUM($M168:Q168))*R$14","v":0},{"$f":"($M140+SUM($M168:R168))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M141+SUM($M169:M169))*N$14","v":0},{"$f":"($M141+SUM($M169:N169))*O$14","v":0},{"$f":"($M141+SUM($M169:O169))*P$14","v":0},{"$f":"($M141+SUM($M169:P169))*Q$14","v":0},{"$f":"($M141+SUM($M169:Q169))*R$14","v":0},{"$f":"($M141+SUM($M169:R169))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M142+SUM($M170:M170))*N$14","v":0},{"$f":"($M142+SUM($M170:N170))*O$14","v":0},{"$f":"($M142+SUM($M170:O170))*P$14","v":0},{"$f":"($M142+SUM($M170:P170))*Q$14","v":0},{"$f":"($M142+SUM($M170:Q170))*R$14","v":0},{"$f":"($M142+SUM($M170:R170))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M143+SUM($M171:M171))*N$14","v":0},{"$f":"($M143+SUM($M171:N171))*O$14","v":0},{"$f":"($M143+SUM($M171:O171))*P$14","v":0},{"$f":"($M143+SUM($M171:P171))*Q$14","v":0},{"$f":"($M143+SUM($M171:Q171))*R$14","v":0},{"$f":"($M143+SUM($M171:R171))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M144+SUM($M172:M172))*N$14","v":0},{"$f":"($M144+SUM($M172:N172))*O$14","v":0},{"$f":"($M144+SUM($M172:O172))*P$14","v":0},{"$f":"($M144+SUM($M172:P172))*Q$14","v":0},{"$f":"($M144+SUM($M172:Q172))*R$14","v":0},{"$f":"($M144+SUM($M172:R172))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M145+SUM($M173:M173))*N$14","v":0},{"$f":"($M145+SUM($M173:N173))*O$14","v":0},{"$f":"($M145+SUM($M173:O173))*P$14","v":0},{"$f":"($M145+SUM($M173:P173))*Q$14","v":0},{"$f":"($M145+SUM($M173:Q173))*R$14","v":0},{"$f":"($M145+SUM($M173:R173))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M146+SUM($M174:M174))*N$14","v":0},{"$f":"($M146+SUM($M174:N174))*O$14","v":0},{"$f":"($M146+SUM($M174:O174))*P$14","v":0},{"$f":"($M146+SUM($M174:P174))*Q$14","v":0},{"$f":"($M146+SUM($M174:Q174))*R$14","v":0},{"$f":"($M146+SUM($M174:R174))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M147+SUM($M175:M175))*N$14","v":0},{"$f":"($M147+SUM($M175:N175))*O$14","v":0},{"$f":"($M147+SUM($M175:O175))*P$14","v":0},{"$f":"($M147+SUM($M175:P175))*Q$14","v":0},{"$f":"($M147+SUM($M175:Q175))*R$14","v":0},{"$f":"($M147+SUM($M175:R175))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M148+SUM($M176:M176))*N$14","v":0},{"$f":"($M148+SUM($M176:N176))*O$14","v":0},{"$f":"($M148+SUM($M176:O176))*P$14","v":0},{"$f":"($M148+SUM($M176:P176))*Q$14","v":0},{"$f":"($M148+SUM($M176:Q176))*R$14","v":0},{"$f":"($M148+SUM($M176:R176))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M149+SUM($M177:M177))*N$14","v":0},{"$f":"($M149+SUM($M177:N177))*O$14","v":0},{"$f":"($M149+SUM($M177:O177))*P$14","v":0},{"$f":"($M149+SUM($M177:P177))*Q$14","v":0},{"$f":"($M149+SUM($M177:Q177))*R$14","v":0},{"$f":"($M149+SUM($M177:R177))*S$14","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M150+SUM($M178:M178))*N$14","v":0},{"$f":"($M150+SUM($M178:N178))*O$14","v":0},{"$f":"($M150+SUM($M178:O178))*P$14","v":0},{"$f":"($M150+SUM($M178:P178))*Q$14","v":0},{"$f":"($M150+SUM($M178:Q178))*R$14","v":0},{"$f":"($M150+SUM($M178:R178))*S$14","v":0}]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N158:N178)","v":-0.1686718070446174},-0.15840785030997528,-0.19748453130061258,-0.21195836817395333,-0.19822550654270854,-0.10018161902556891]
[]
[]
[]
[]
[null,null,"Adjustments for Supervisory cables and Older SWER ACRs",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal"]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M186:M206)","v":0},0,0,0,0,0,{"$f":"SUM(S186:S206)","v":0}]
[]
[]
[]
[]
[null,null,"Adjustment for 6 month indexation",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal"]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M214:M234)","v":0},0,0,0,0,0,{"$f":"SUM(S214:S234)","v":0}]
[]
[]
[]
[]
[null,null,"Total Adjustments",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},{"$f":"N$7","v":2016},2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M130:R130)+SUM(M158:R158)+R186+R214","v":-0.59727824645185135},{"$f":"R242*(1+S$9)","v":-0.60456212750614224}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M131:R131)+SUM(M159:R159)+R215","v":-3.5586656186646577},{"$f":"R243*(1+S$9)","v":-3.6020639798678853}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M242:M262)","v":0},0,0,0,0,-4.1559438651165088,-4.2066261073740279]
[]
[]
[]
[]
[null,null,"Adjustment for accelerated depreciation assets",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-29.487319101720015]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,29.487319101720015]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M270:M290)","v":0},0,0,0,0,0,{"$f":"SUM(S270:S290)","v":0}]
[]
[]
[]
[]
[null,null,"Adjusted Closing Balance",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S102+S242+S270)","v":631.04529082324143}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S103+S243+S271)","v":3189.3007731464468}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5690962741008092E-14]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,4.4723309350486842]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,94.880621880475545]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,92.53918241407618]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,261.23494839233206]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,148.80063728106242]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,24.567221756643605]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5000920402493394E-16]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,1.6013613199700048E-15]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,29.487319101720015]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,20.611356057227603]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M298:M318)","v":0},0,0,0,0,0,{"$f":"SUM(S298:S318)","v":4496.9396817882744}]
[]
[]
[]
[]
[null,null,"Check vs RFM RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S296","v":2021},"Reconciles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$M nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,631.04529082324132,{"$f":"ABS(S326-S298)<error_tol","v":true}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,3189.3007731464468,{"$f":"ABS(S327-S299)<error_tol","v":true}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,4.4723309350486717,true]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,94.880621880475545,true]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,92.539182414076151,true]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,261.23494839233194,true]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,148.80063728106239,true]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,24.567221756643605,true]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4950493192140485E-16,true]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,29.487319101720015,true]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,20.611356057227599,true]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M326:M346)","v":0},0,0,0,0,0,4496.9396817882744,{"$f":"AND(T326:T346)","v":true}]
[]
[]
[]
[]
[null,null,"Capex Final Year Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$7","v":2020},{"$f":"S$7","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal"]
[null,null,{"$f":"C326","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R440","v":-9.5432696982040752E-2},{"$f":"S440","v":-9.6596510359870519E-2}]
[null,null,{"$f":"C327","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R441","v":-0.56860108276822752},-0.57553524231418152]
[null,null,"Standard metering",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Public lighting",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"SCADA/Network control",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Non-network general assets - IT",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Non-network general assets - Other",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"VBRC",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Land",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S448","v":0}]
[null,null,"Supervisory cables",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Old SWER ACRs",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Accelerated depreciation assets",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R457","v":0},0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Equity raising costs",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R354:R374)","v":-0.66403377975026823},{"$f":"SUM(S354:S374)","v":-0.67213175267405201}]
[]
[]
[]
[]
[null,null,"RAB Final Year Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$7","v":2020},{"$f":"S$7","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"C354","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R186+R214","v":0},{"$f":"S186+S214","v":0}]
[null,null,{"$f":"C355","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R187+R215","v":0},0]
[null,null,"Standard metering",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Public lighting",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"SCADA/Network control",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Non-network general assets - IT",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Non-network general assets - Other",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"VBRC",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Land",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Supervisory cables",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Old SWER ACRs",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Accelerated depreciation assets",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R203+R231","v":0},0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Equity raising costs",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R382:R402)","v":0},{"$f":"SUM(S382:S402)","v":0}]
[]
[]
[]
[]
[null,null,"Net Nominal Actual Capex with half year WACC (For Depn Calc)",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015}]
[]
[null,null,{"$f":"C382","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,38.201189532172215]
[null,null,{"$f":"C383","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,181.08759942711717]
[null,null,"Standard metering",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Public lighting",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"SCADA/Network control",null,"$m Nominal",null,null,null,null,null,null,null,3.4268137214008556]
[null,null,"Non-network general assets - IT",null,"$m Nominal",null,null,null,null,null,null,null,46.63188758557758]
[null,null,"Non-network general assets - Other",null,"$m Nominal",null,null,null,null,null,null,null,28.475585018290289]
[null,null,"VBRC",null,"$m Nominal",null,null,null,null,null,null,null,24.012790758253207]
[null,null,"Land",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Supervisory cables",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Old SWER ACRs",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Accelerated depreciation assets",null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,0,null,"$m Nominal"]
[null,null,"Equity raising costs",null,"$m Nominal",null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M410:M430)","v":321.83586604281135}]
[]
[]
[]
[]
[null,null,"Real WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+N13)*(1+O13)*(1+P13)*(1+Q13)*(1+R13)-1","v":0.19016348173828268}]
[]
[null,null,"Return on Difference - Net Capex (For Depn Calc)",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"C382","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M130*R$436*R$11","v":-9.5432696982040752E-2},{"$f":"R440*(1+S$9)","v":-9.6596510359870519E-2}]
[null,null,{"$f":"C383","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M131*R$436*R$11","v":-0.56860108276822752},-0.57553524231418152]
[null,null,"Standard metering",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Public lighting",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"SCADA/Network control",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Non-network general assets - IT",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Non-network general assets - Other",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R446*(1+S$9)","v":0}]
[null,null,"VBRC",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R447*(1+S$9)","v":0}]
[null,null,"Land",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Supervisory cables",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Old SWER ACRs",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Accelerated depreciation assets",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,0,null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Equity raising costs",null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M150*R$436","v":0},0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M440:M460)","v":0},0,0,0,0,-0.66403377975026823,-0.67213175267405201]

{"sheet":"2016_20","index":4,"n_rows":347,"n_cols":19,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[{"$f":"DepnInputs!A1","v":"Powercor Depreciation"}]
["2016-2020 Regulatory Period"]
[]
[null,null,"Opening RAB from:",null,2015]
[]
[]
[null,null,"Inflation",null,null,null,null,null,null,null,null,null,2015,{"$f":"M7+1","v":2016},{"$f":"N7+1","v":2017},{"$f":"O7+1","v":2018},{"$f":"P7+1","v":2019},{"$f":"Q7+1","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M22), \"\", DepnInputs!M22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!N22), \"\", DepnInputs!N22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!O22), \"\", DepnInputs!O22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!P22), \"\", DepnInputs!P22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!Q22), \"\", DepnInputs!Q22)","v":"Actual"},{"$f":"IF(ISBLANK(DepnInputs!R22), \"\", DepnInputs!R22)","v":"Actual"}]
[null,null,"Actual Inflation",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M23), \"\", DepnInputs!M23)","v":2.3076923076923217E-2},{"$f":"IF(ISBLANK(DepnInputs!N23), \"\", DepnInputs!N23)","v":1.5108593012275628E-2},{"$f":"IF(ISBLANK(DepnInputs!O23), \"\", DepnInputs!O23)","v":1.0232558139534831E-2},{"$f":"IF(ISBLANK(DepnInputs!P23), \"\", DepnInputs!P23)","v":1.9337016574585641E-2},{"$f":"IF(ISBLANK(DepnInputs!Q23), \"\", DepnInputs!Q23)","v":2.0776874435411097E-2},{"$f":"IF(ISBLANK(DepnInputs!R23), \"\", DepnInputs!R23)","v":1.5929203539823078E-2}]
[null,null,{"$f":"DepnInputs!C24","v":"Cumulative inflation from 2010 (one year lagged)"},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M24), \"\", DepnInputs!M24)","v":1.1344254344988911},{"$f":"IF(ISBLANK(DepnInputs!N24), \"\", DepnInputs!N24)","v":1.1515650066915089},{"$f":"IF(ISBLANK(DepnInputs!O24), \"\", DepnInputs!O24)","v":1.1633484625739334},{"$f":"IF(ISBLANK(DepnInputs!P24), \"\", DepnInputs!P24)","v":1.1858441510767443},{"$f":"IF(ISBLANK(DepnInputs!Q24), \"\", DepnInputs!Q24)","v":1.2104822861036326},{"$f":"IF(ISBLANK(DepnInputs!R24), \"\", DepnInputs!R24)","v":1.2297643048203277}]
[null,null,{"$f":"DepnInputs!C25","v":"Cumulative inflation from 2015 (one year lagged)"},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M25), \"\", DepnInputs!M25)","v":1},{"$f":"IF(ISBLANK(DepnInputs!N25), \"\", DepnInputs!N25)","v":1.0151085930122756},{"$f":"IF(ISBLANK(DepnInputs!O25), \"\", DepnInputs!O25)","v":1.0254957507082152},{"$f":"IF(ISBLANK(DepnInputs!P25), \"\", DepnInputs!P25)","v":1.0453257790368271},{"$f":"IF(ISBLANK(DepnInputs!Q25), \"\", DepnInputs!Q25)","v":1.0670443814919734},{"$f":"IF(ISBLANK(DepnInputs!R25), \"\", DepnInputs!R25)","v":1.0840415486307837}]
[]
[null,null,"Real Vanilla WACC",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M27), \"\", DepnInputs!M27)","v":6.7413170318836091E-2},{"$f":"IF(ISBLANK(DepnInputs!N27), \"\", DepnInputs!N27)","v":3.6700024103140549E-2},{"$f":"IF(ISBLANK(DepnInputs!O27), \"\", DepnInputs!O27)","v":3.6127568814887212E-2},{"$f":"IF(ISBLANK(DepnInputs!P27), \"\", DepnInputs!P27)","v":3.5630478851562009E-2},{"$f":"IF(ISBLANK(DepnInputs!Q27), \"\", DepnInputs!Q27)","v":3.5080474747029244E-2},{"$f":"IF(ISBLANK(DepnInputs!R27), \"\", DepnInputs!R27)","v":3.3621044143256062E-2}]
[null,null,"Nominal WACC",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DepnInputs!M28), \"\", DepnInputs!M28)","v":9.2045781941578531E-2},{"$f":"IF(ISBLANK(DepnInputs!N28), \"\", DepnInputs!N28)","v":5.2363102843131282E-2},{"$f":"IF(ISBLANK(DepnInputs!O28), \"\", DepnInputs!O28)","v":4.6729804402760422E-2},{"$f":"IF(ISBLANK(DepnInputs!P28), \"\", DepnInputs!P28)","v":5.5656482586260658E-2},{"$f":"IF(ISBLANK(DepnInputs!Q28), \"\", DepnInputs!Q28)","v":5.6586211801394004E-2},{"$f":"IF(ISBLANK(DepnInputs!R28), \"\", DepnInputs!R28)","v":5.0085804138458423E-2}]
[]
[]
[null,null,{"$f":"'2011_15'!C296","v":"Adjusted Closing Balance"},null,null,null,null,null,null,null,null,null,{"$f":"'2011_15'!M296","v":2015}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2011_15'!M297","v":"$m Nominal"}]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M298","v":397.86763609644748}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M299","v":2500.2521932535792}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M300","v":13.339144448176365}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M301","v":12.64885152077202}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M302","v":15.642345258383857}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M303","v":93.503473915467936}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M304","v":148.69820945306665}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M305","v":101.67487028654}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M306","v":0}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M307","v":3.3396966374605963}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M308","v":14.513410617971184}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M309","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M310","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M311","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M312","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M313","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M314","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M315","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M316","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M317","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m 2010",null,null,null,null,null,null,null,{"$f":"'2011_15'!M318","v":5.5237435297159037}]
[]
[]
[]
[]
[]
[null,null,"Net Nominal Capex with half year WACC",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,19.036207742224175,42.335204904797614,49.590919116479114,76.149857373703611,52.994871471335529]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,145.87738210212152,186.65570294436932,205.8472261139471,159.81121583076526,243.26157328035919]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,3.806006440647546,17.723811488484266,23.769725899513023,25.737060170758209,21.694287898138271]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,34.095173967822113,23.19450651708593,22.133855626012902,27.518406272659007,35.207728249535876]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,32.427300764628654,40.307589638086242,37.635558622674253,48.189182469185361,41.000679651245513]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,31.789364171062598,13.58697861392241,2.2865584211472152,17.243427564883582,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,0.8653209397128917,12.154832537047945,9.1333131211801835,1.0107102411710089,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,14.101754581370393,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,"Nominal depreciation",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,12.846286944013542,13.71790337900957,14.784773927087967,15.854966377887989,16.915562189578658]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,96.939548743377415,102.60112791614526,111.6584942010761,123.44385068915453,130.83701032992164]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,13.540680152775803,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,1.5822680785966527,1.5984587287032233,1.6293681516339487,1.6632213291295048,1.6897151202129839]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,3.0752801285373783,2.3267289033295748,3.1775262277081082,7.0647065817524686,10.371032100178081]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,25.477585899469428,26.960523791183402,30.985229350116573,35.062250417640477,37.585535100601007]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,21.572935052129949,22.840852425739921,24.348882096225804,25.944646729862296,22.07971923221173]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,4.2310192230484613,4.7542346689525745,5.3893894762804742,5.932036765223593,6.5963220575779484]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,3.390154754740454,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,2.94653756644363,2.976688183402588,3.0342484521424171,3.0972906512384202,3.1466280244439884]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,0.13614057362295764,0.47624415727105907,0.48545329843375912,0.49553950065957342,0.5034330502276021]
[]
[]
[]
[]
[null,null,"Nominal Closing Balance ",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"IF(M$100=$E$4, M19, L102+M47-M75+M$9*L102 )","v":397.86763609644748},410.06877708119549,442.88213120967481,486.25229551085533,556.64998939443046,601.59628965769161]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,2500.2521932535792,2586.9653194282409,2697.4911674924747,2843.8413308209465,2939.2948302072564,3098.540018771615]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,13.339144448176365,1.4516166046973922E-14,1.4664703560012725E-14,1.4948275175814077E-14,1.5258853612167937E-14,1.5501914997140524E-14]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,12.64885152077202,11.257689791875416,9.774426028484406,8.3340661149703212,6.8440006310479689,5.2633049899136255]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,15.642345258383857,16.609405398760444,32.176444690321055,53.390840806413955,73.172489190855572,85.661324462652402]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,93.503473915467936,103.53376791644337,100.827165941956,93.925488796840426,88.333122738875517,87.362392179226106]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,148.69820945306665,161.79919589384588,180.92155278510597,197.70671237645979,224.05897565386653,246.54901710101498]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,101.67487028654,130.76937946928939,140.94022869254962,140.56276117567009,154.79460681457167,150.66403955580992]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,0,0.8653209397128917,13.029007923585805,22.414263186934775,23.890671759902986,24.271231133069584]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,3.3396966374605963,-1.3877787807814457E-16,-1.4019793078406046E-16,-1.4290894049535444E-16,-1.4587814160772405E-16,-1.482018642174046E-16]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"IF(M$100=$E$4, M29, L112+M57-M85+M$9*L112 )","v":14.513410617971184},11.786150265774522,8.9300645502077654,6.0684969042848351,3.097290651238422,1.5820678100908481E-15]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,{"$f":"IF(M$100=$E$4, M39, L122+M67-M95+M$9*L122 )","v":5.5237435297159037},19.572813530358008,19.296849325490612,19.184539522301147,19.087594790397606,18.888211922671914]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M102:M122)","v":3307.0035750175816},3453.2278197154969,3646.2690386398508,3871.6807952156778,4089.2235718324432,4318.795829773665]
[]
[]
[]
[]
[null,null,"Difference Between Actual and Forecast Net Capex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal"]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M130:M150)","v":0},null,null,null,null,{"$f":"SUM(R130:R150)","v":0}]
[]
[]
[]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M130+SUM($M158:M158))*N$14","v":0},{"$f":"($M130+SUM($M158:N158))*O$14","v":0},{"$f":"($M130+SUM($M158:O158))*P$14","v":0},{"$f":"($M130+SUM($M158:P158))*Q$14","v":0},{"$f":"($M130+SUM($M158:Q158))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M131+SUM($M159:M159))*N$14","v":0},{"$f":"($M131+SUM($M159:N159))*O$14","v":0},{"$f":"($M131+SUM($M159:O159))*P$14","v":0},{"$f":"($M131+SUM($M159:P159))*Q$14","v":0},{"$f":"($M131+SUM($M159:Q159))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M132+SUM($M160:M160))*N$14","v":0},{"$f":"($M132+SUM($M160:N160))*O$14","v":0},{"$f":"($M132+SUM($M160:O160))*P$14","v":0},{"$f":"($M132+SUM($M160:P160))*Q$14","v":0},{"$f":"($M132+SUM($M160:Q160))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M133+SUM($M161:M161))*N$14","v":0},{"$f":"($M133+SUM($M161:N161))*O$14","v":0},{"$f":"($M133+SUM($M161:O161))*P$14","v":0},{"$f":"($M133+SUM($M161:P161))*Q$14","v":0},{"$f":"($M133+SUM($M161:Q161))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M134+SUM($M162:M162))*N$14","v":0},{"$f":"($M134+SUM($M162:N162))*O$14","v":0},{"$f":"($M134+SUM($M162:O162))*P$14","v":0},{"$f":"($M134+SUM($M162:P162))*Q$14","v":0},{"$f":"($M134+SUM($M162:Q162))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M135+SUM($M163:M163))*N$14","v":0},{"$f":"($M135+SUM($M163:N163))*O$14","v":0},{"$f":"($M135+SUM($M163:O163))*P$14","v":0},{"$f":"($M135+SUM($M163:P163))*Q$14","v":0},{"$f":"($M135+SUM($M163:Q163))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M136+SUM($M164:M164))*N$14","v":0},{"$f":"($M136+SUM($M164:N164))*O$14","v":0},{"$f":"($M136+SUM($M164:O164))*P$14","v":0},{"$f":"($M136+SUM($M164:P164))*Q$14","v":0},{"$f":"($M136+SUM($M164:Q164))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M137+SUM($M165:M165))*N$14","v":0},{"$f":"($M137+SUM($M165:N165))*O$14","v":0},{"$f":"($M137+SUM($M165:O165))*P$14","v":0},{"$f":"($M137+SUM($M165:P165))*Q$14","v":0},{"$f":"($M137+SUM($M165:Q165))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M138+SUM($M166:M166))*N$14","v":0},{"$f":"($M138+SUM($M166:N166))*O$14","v":0},{"$f":"($M138+SUM($M166:O166))*P$14","v":0},{"$f":"($M138+SUM($M166:P166))*Q$14","v":0},{"$f":"($M138+SUM($M166:Q166))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M139+SUM($M167:M167))*N$14","v":0},{"$f":"($M139+SUM($M167:N167))*O$14","v":0},{"$f":"($M139+SUM($M167:O167))*P$14","v":0},{"$f":"($M139+SUM($M167:P167))*Q$14","v":0},{"$f":"($M139+SUM($M167:Q167))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M140+SUM($M168:M168))*N$14","v":0},{"$f":"($M140+SUM($M168:N168))*O$14","v":0},{"$f":"($M140+SUM($M168:O168))*P$14","v":0},{"$f":"($M140+SUM($M168:P168))*Q$14","v":0},{"$f":"($M140+SUM($M168:Q168))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M141+SUM($M169:M169))*N$14","v":0},{"$f":"($M141+SUM($M169:N169))*O$14","v":0},{"$f":"($M141+SUM($M169:O169))*P$14","v":0},{"$f":"($M141+SUM($M169:P169))*Q$14","v":0},{"$f":"($M141+SUM($M169:Q169))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M142+SUM($M170:M170))*N$14","v":0},{"$f":"($M142+SUM($M170:N170))*O$14","v":0},{"$f":"($M142+SUM($M170:O170))*P$14","v":0},{"$f":"($M142+SUM($M170:P170))*Q$14","v":0},{"$f":"($M142+SUM($M170:Q170))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M143+SUM($M171:M171))*N$14","v":0},{"$f":"($M143+SUM($M171:N171))*O$14","v":0},{"$f":"($M143+SUM($M171:O171))*P$14","v":0},{"$f":"($M143+SUM($M171:P171))*Q$14","v":0},{"$f":"($M143+SUM($M171:Q171))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M144+SUM($M172:M172))*N$14","v":0},{"$f":"($M144+SUM($M172:N172))*O$14","v":0},{"$f":"($M144+SUM($M172:O172))*P$14","v":0},{"$f":"($M144+SUM($M172:P172))*Q$14","v":0},{"$f":"($M144+SUM($M172:Q172))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M145+SUM($M173:M173))*N$14","v":0},{"$f":"($M145+SUM($M173:N173))*O$14","v":0},{"$f":"($M145+SUM($M173:O173))*P$14","v":0},{"$f":"($M145+SUM($M173:P173))*Q$14","v":0},{"$f":"($M145+SUM($M173:Q173))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M146+SUM($M174:M174))*N$14","v":0},{"$f":"($M146+SUM($M174:N174))*O$14","v":0},{"$f":"($M146+SUM($M174:O174))*P$14","v":0},{"$f":"($M146+SUM($M174:P174))*Q$14","v":0},{"$f":"($M146+SUM($M174:Q174))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M147+SUM($M175:M175))*N$14","v":0},{"$f":"($M147+SUM($M175:N175))*O$14","v":0},{"$f":"($M147+SUM($M175:O175))*P$14","v":0},{"$f":"($M147+SUM($M175:P175))*Q$14","v":0},{"$f":"($M147+SUM($M175:Q175))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M148+SUM($M176:M176))*N$14","v":0},{"$f":"($M148+SUM($M176:N176))*O$14","v":0},{"$f":"($M148+SUM($M176:O176))*P$14","v":0},{"$f":"($M148+SUM($M176:P176))*Q$14","v":0},{"$f":"($M148+SUM($M176:Q176))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M149+SUM($M177:M177))*N$14","v":0},{"$f":"($M149+SUM($M177:N177))*O$14","v":0},{"$f":"($M149+SUM($M177:O177))*P$14","v":0},{"$f":"($M149+SUM($M177:P177))*Q$14","v":0},{"$f":"($M149+SUM($M177:Q177))*R$14","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,{"$f":"($M150+SUM($M178:M178))*N$14","v":0},{"$f":"($M150+SUM($M178:N178))*O$14","v":0},{"$f":"($M150+SUM($M178:O178))*P$14","v":0},{"$f":"($M150+SUM($M178:P178))*Q$14","v":0},{"$f":"($M150+SUM($M178:Q178))*R$14","v":0}]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M158:M178)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Adjustments for Supervisory cables and Older SWER ACRs",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal"]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M186:M206)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Adjustment for 6 month indexation",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal"]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal"]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M214:M234)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Total Adjustments",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M130:R130)+SUM(M158:R158)+R186+R214","v":0}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M131:R131)+SUM(M159:R159)+R215","v":0}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M242:M262)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Adjustment for accelerated depreciation assets",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M270:M290)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Adjusted Closing Balance",null,null,null,null,null,null,null,null,null,{"$f":"M$7","v":2015},2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$m Nominal","$m Nominal","$m Nominal","$m Nominal","$m Nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R102+R242+R270)","v":601.59628965769161}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R103+R243+R271)","v":3098.540018771615}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.5501914997140524E-14]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,5.2633049899136255]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,85.661324462652402]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,87.362392179226106]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,246.54901710101498]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,150.66403955580992]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,24.271231133069584]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,-1.482018642174046E-16]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,1.5820678100908481E-15]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,18.888211922671914]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M298:M318)","v":0},0,0,0,0,4318.795829773665]
[]
[]
[]
[]
[null,null,"Check vs RFM RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R296","v":2020},"Reconciles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$M nominal"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,601.5962896576915,{"$f":"ABS(R326-R298)<error_tol","v":true}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,3098.5400187716145,{"$f":"ABS(R327-R299)<error_tol","v":true}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,5.2633049899136131,true]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,85.661324462652388,true]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,87.362392179226077,true]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,246.54901710101487,true]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,150.66403955580989,true]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,24.271231133069584,true]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,-4.4408920985006262E-16,true]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,0,true]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m Nominal",null,null,null,null,null,null,null,null,null,null,null,null,18.888211922671911,true]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M326:M346)","v":0},0,0,0,0,4318.7958297736641,{"$f":"AND(S326:S346)","v":true}]

{"sheet":"Capex_2010","index":5,"n_rows":101,"n_cols":19,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[{"$f":"DepnInputs!A1","v":"Powercor Depreciation"}]
["All capex in 2010 dollars"]
[]
[null,null,"Escalation Inputs"]
[]
[null,null,"Inflation",null,null,null,null,2010,{"$f":"H6+1","v":2011},{"$f":"I6+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2020.5]
[null,null,null,null,null,null,null,null,{"$f":"DepnInputs!I22","v":"Actual"},{"$f":"DepnInputs!J22","v":"Actual"},{"$f":"DepnInputs!K22","v":"Actual"},{"$f":"DepnInputs!L22","v":"Actual"},{"$f":"DepnInputs!M22","v":"Actual"},{"$f":"DepnInputs!N22","v":"Actual"},{"$f":"DepnInputs!O22","v":"Actual"},{"$f":"DepnInputs!P22","v":"Actual"},{"$f":"DepnInputs!Q22","v":"Actual"},{"$f":"DepnInputs!R22","v":"Actual"},{"$f":"DepnInputs!S22","v":"Actual"}]
[null,null,"Actual Inflation",null,null,null,null,null,{"$f":"DepnInputs!I23","v":2.7876631079478242E-2},{"$f":"DepnInputs!J23","v":3.5199076745527913E-2},{"$f":"DepnInputs!K23","v":2.0040080160320661E-2},{"$f":"DepnInputs!L23","v":2.16110019646365E-2},{"$f":"DepnInputs!M23","v":2.3076923076923217E-2},{"$f":"DepnInputs!N23","v":1.5108593012275628E-2},{"$f":"DepnInputs!O23","v":1.0232558139534831E-2},{"$f":"DepnInputs!P23","v":1.9337016574585641E-2},{"$f":"DepnInputs!Q23","v":2.0776874435411097E-2},{"$f":"DepnInputs!R23","v":1.5929203539823078E-2},{"$f":"DepnInputs!S23","v":1.2195121951219523E-2}]
[null,null,"Cumulative inflation (one year lagged)-2010",null,null,null,null,{"$f":"DepnInputs!H24","v":1},{"$f":"DepnInputs!I24","v":1.0278766310794782},{"$f":"DepnInputs!J24","v":1.0640569395017794},{"$f":"DepnInputs!K24","v":1.0853807258645405},{"$f":"DepnInputs!L24","v":1.1088368908635777},{"$f":"DepnInputs!M24","v":1.1344254344988911},{"$f":"DepnInputs!N24","v":1.1515650066915089},{"$f":"DepnInputs!O24","v":1.1633484625739334},{"$f":"DepnInputs!P24","v":1.1858441510767443},{"$f":"DepnInputs!Q24","v":1.2104822861036326},{"$f":"DepnInputs!R24","v":1.2297643048203277},{"$f":"DepnInputs!S24","v":1.2447614304888683}]
[]
[]
[]
[]
[null,null,"Actual capex"]
[]
[null,null,"2011-20 Net Capex",null,"Unit","Basis",null,null,{"$f":"I$6","v":2011},{"$f":"J$6","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2020.5]
[]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I47/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I47+'2020_21'!I47)/I$9,0)","v":54.828690709482736},{"$f":"'2011_15'!J47/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J47+'2020_21'!J47)/J$9,0)","v":31.353397750418488},{"$f":"'2011_15'!K47/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K47+'2020_21'!K47)/K$9,0)","v":88.335631088155495},{"$f":"'2011_15'!L47/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L47+'2020_21'!L47)/L$9,0)","v":18.128697015236913},{"$f":"'2020_21'!M410/M$9","v":33.674482579850476},{"$f":"'2011_15'!N47/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N47+'2020_21'!N47)/N$9,0)","v":16.530727863046085},{"$f":"'2011_15'!O47/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O47+'2020_21'!O47)/O$9,0)","v":36.390820348986466},{"$f":"'2011_15'!P47/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P47+'2020_21'!P47)/P$9,0)","v":41.819086489106219},{"$f":"'2011_15'!Q47/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q47+'2020_21'!Q47)/Q$9,0)","v":62.908692054320753},{"$f":"'2011_15'!R47/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R47+'2020_21'!R47)/R$9,0)","v":43.093519029305568},{"$f":"'2011_15'!S47/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S47+'2020_21'!S47)/S$9,0)","v":25.828872030791555}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I48/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I48+'2020_21'!I48)/I$9,0)","v":140.57924612807312},{"$f":"'2011_15'!J48/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J48+'2020_21'!J48)/J$9,0)","v":191.31937113409242},{"$f":"'2011_15'!K48/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K48+'2020_21'!K48)/K$9,0)","v":143.0595518394648},{"$f":"'2011_15'!L48/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L48+'2020_21'!L48)/L$9,0)","v":207.06023865762452},{"$f":"'2020_21'!M411/M$9","v":159.62935413829896},{"$f":"'2011_15'!N48/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N48+'2020_21'!N48)/N$9,0)","v":126.67750518160753},{"$f":"'2011_15'!O48/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O48+'2020_21'!O48)/O$9,0)","v":160.44694169396982},{"$f":"'2011_15'!P48/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P48+'2020_21'!P48)/P$9,0)","v":173.58708218701267},{"$f":"'2011_15'!Q48/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q48+'2020_21'!Q48)/Q$9,0)","v":132.02276288170597},{"$f":"'2011_15'!R48/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R48+'2020_21'!R48)/R$9,0)","v":197.81154187582345},{"$f":"'2011_15'!S48/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S48+'2020_21'!S48)/S$9,0)","v":118.45306100871997}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I49/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I49+'2020_21'!I49)/I$9,0)","v":0},{"$f":"'2011_15'!J49/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J49+'2020_21'!J49)/J$9,0)","v":0},{"$f":"'2011_15'!K49/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K49+'2020_21'!K49)/K$9,0)","v":0},{"$f":"'2011_15'!L49/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L49+'2020_21'!L49)/L$9,0)","v":0},{"$f":"'2020_21'!M412/M$9","v":0},{"$f":"'2011_15'!N49/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N49+'2020_21'!N49)/N$9,0)","v":0},{"$f":"'2011_15'!O49/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O49+'2020_21'!O49)/O$9,0)","v":0},{"$f":"'2011_15'!P49/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P49+'2020_21'!P49)/P$9,0)","v":0},{"$f":"'2011_15'!Q49/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q49+'2020_21'!Q49)/Q$9,0)","v":0},{"$f":"'2011_15'!R49/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R49+'2020_21'!R49)/R$9,0)","v":0},{"$f":"'2011_15'!S49/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S49+'2020_21'!S49)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I50/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I50+'2020_21'!I50)/I$9,0)","v":0},{"$f":"'2011_15'!J50/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J50+'2020_21'!J50)/J$9,0)","v":0},{"$f":"'2011_15'!K50/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K50+'2020_21'!K50)/K$9,0)","v":0},{"$f":"'2011_15'!L50/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L50+'2020_21'!L50)/L$9,0)","v":0},{"$f":"'2020_21'!M413/M$9","v":0},{"$f":"'2011_15'!N50/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N50+'2020_21'!N50)/N$9,0)","v":0},{"$f":"'2011_15'!O50/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O50+'2020_21'!O50)/O$9,0)","v":0},{"$f":"'2011_15'!P50/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P50+'2020_21'!P50)/P$9,0)","v":0},{"$f":"'2011_15'!Q50/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q50+'2020_21'!Q50)/Q$9,0)","v":0},{"$f":"'2011_15'!R50/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R50+'2020_21'!R50)/R$9,0)","v":0},{"$f":"'2011_15'!S50/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S50+'2020_21'!S50)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I51/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I51+'2020_21'!I51)/I$9,0)","v":4.273349514994365},{"$f":"'2011_15'!J51/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J51+'2020_21'!J51)/J$9,0)","v":2.5905409863715922},{"$f":"'2011_15'!K51/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K51+'2020_21'!K51)/K$9,0)","v":2.8825572398993664},{"$f":"'2011_15'!L51/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L51+'2020_21'!L51)/L$9,0)","v":2.9216603045695626},{"$f":"'2020_21'!M414/M$9","v":3.0207483164502387},{"$f":"'2011_15'!N51/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N51+'2020_21'!N51)/N$9,0)","v":3.3050730254320171},{"$f":"'2011_15'!O51/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O51+'2020_21'!O51)/O$9,0)","v":15.235169907105867},{"$f":"'2011_15'!P51/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P51+'2020_21'!P51)/P$9,0)","v":20.044561402044405},{"$f":"'2011_15'!Q51/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q51+'2020_21'!Q51)/Q$9,0)","v":21.261823048730506},{"$f":"'2011_15'!R51/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R51+'2020_21'!R51)/R$9,0)","v":17.641012845390623},{"$f":"'2011_15'!S51/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S51+'2020_21'!S51)/S$9,0)","v":9.8172745047284042}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I52/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I52+'2020_21'!I52)/I$9,0)","v":17.88744442924019},{"$f":"'2011_15'!J52/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J52+'2020_21'!J52)/J$9,0)","v":13.028518759480013},{"$f":"'2011_15'!K52/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K52+'2020_21'!K52)/K$9,0)","v":12.771362941128796},{"$f":"'2011_15'!L52/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L52+'2020_21'!L52)/L$9,0)","v":18.501630957215738},{"$f":"'2020_21'!M415/M$9","v":41.106172488257236},{"$f":"'2011_15'!N52/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N52+'2020_21'!N52)/N$9,0)","v":29.607684993640852},{"$f":"'2011_15'!O52/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O52+'2020_21'!O52)/O$9,0)","v":19.937711926629092},{"$f":"'2011_15'!P52/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P52+'2020_21'!P52)/P$9,0)","v":18.665062863374924},{"$f":"'2011_15'!Q52/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q52+'2020_21'!Q52)/Q$9,0)","v":22.733423354121751},{"$f":"'2011_15'!R52/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R52+'2020_21'!R52)/R$9,0)","v":28.629655383175095},{"$f":"'2011_15'!S52/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S52+'2020_21'!S52)/S$9,0)","v":14.273547701838316}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I53/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I53+'2020_21'!I53)/I$9,0)","v":13.203314049159994},{"$f":"'2011_15'!J53/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J53+'2020_21'!J53)/J$9,0)","v":6.8460037122604751},{"$f":"'2011_15'!K53/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K53+'2020_21'!K53)/K$9,0)","v":9.1295419628921444},{"$f":"'2011_15'!L53/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L53+'2020_21'!L53)/L$9,0)","v":25.774131762097667},{"$f":"'2020_21'!M416/M$9","v":25.101328084087594},{"$f":"'2011_15'!N53/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N53+'2020_21'!N53)/N$9,0)","v":28.159331497744581},{"$f":"'2011_15'!O53/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O53+'2020_21'!O53)/O$9,0)","v":34.64790725635622},{"$f":"'2011_15'!P53/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P53+'2020_21'!P53)/P$9,0)","v":31.737356539222489},{"$f":"'2011_15'!Q53/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q53+'2020_21'!Q53)/Q$9,0)","v":39.809903062934829},{"$f":"'2011_15'!R53/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R53+'2020_21'!R53)/R$9,0)","v":33.340274628670279},{"$f":"'2011_15'!S53/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S53+'2020_21'!S53)/S$9,0)","v":17.782100963723146}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I54/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I54+'2020_21'!I54)/I$9,0)","v":0},{"$f":"'2011_15'!J54/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J54+'2020_21'!J54)/J$9,0)","v":9.490435051826724},{"$f":"'2011_15'!K54/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K54+'2020_21'!K54)/K$9,0)","v":22.160153333518785},{"$f":"'2011_15'!L54/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L54+'2020_21'!L54)/L$9,0)","v":41.262986679067474},{"$f":"'2020_21'!M417/M$9","v":21.167359288678465},{"$f":"'2011_15'!N54/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N54+'2020_21'!N54)/N$9,0)","v":27.60535791409178},{"$f":"'2011_15'!O54/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O54+'2020_21'!O54)/O$9,0)","v":11.679199355162192},{"$f":"'2011_15'!P54/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P54+'2020_21'!P54)/P$9,0)","v":1.9282115774412887},{"$f":"'2011_15'!Q54/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q54+'2020_21'!Q54)/Q$9,0)","v":14.245088724418828},{"$f":"'2011_15'!R54/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R54+'2020_21'!R54)/R$9,0)","v":0},{"$f":"'2011_15'!S54/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S54+'2020_21'!S54)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I55/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I55+'2020_21'!I55)/I$9,0)","v":0},{"$f":"'2011_15'!J55/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J55+'2020_21'!J55)/J$9,0)","v":0},{"$f":"'2011_15'!K55/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K55+'2020_21'!K55)/K$9,0)","v":0},{"$f":"'2011_15'!L55/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L55+'2020_21'!L55)/L$9,0)","v":0},{"$f":"'2020_21'!M418/M$9","v":0},{"$f":"'2011_15'!N55/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N55+'2020_21'!N55)/N$9,0)","v":0.75143038793701489},{"$f":"'2011_15'!O55/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O55+'2020_21'!O55)/O$9,0)","v":10.448144238876731},{"$f":"'2011_15'!P55/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P55+'2020_21'!P55)/P$9,0)","v":7.7019506424070583},{"$f":"'2011_15'!Q55/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q55+'2020_21'!Q55)/Q$9,0)","v":0.83496491668980877},{"$f":"'2011_15'!R55/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R55+'2020_21'!R55)/R$9,0)","v":0},{"$f":"'2011_15'!S55/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S55+'2020_21'!S55)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I56/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I56+'2020_21'!I56)/I$9,0)","v":0},{"$f":"'2011_15'!J56/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J56+'2020_21'!J56)/J$9,0)","v":0},{"$f":"'2011_15'!K56/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K56+'2020_21'!K56)/K$9,0)","v":0},{"$f":"'2011_15'!L56/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L56+'2020_21'!L56)/L$9,0)","v":0},{"$f":"'2020_21'!M419/M$9","v":0},{"$f":"'2011_15'!N56/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N56+'2020_21'!N56)/N$9,0)","v":0},{"$f":"'2011_15'!O56/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O56+'2020_21'!O56)/O$9,0)","v":0},{"$f":"'2011_15'!P56/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P56+'2020_21'!P56)/P$9,0)","v":0},{"$f":"'2011_15'!Q56/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q56+'2020_21'!Q56)/Q$9,0)","v":0},{"$f":"'2011_15'!R56/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R56+'2020_21'!R56)/R$9,0)","v":0},{"$f":"'2011_15'!S56/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S56+'2020_21'!S56)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I57/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I57+'2020_21'!I57)/I$9,0)","v":0},{"$f":"'2011_15'!J57/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J57+'2020_21'!J57)/J$9,0)","v":0},{"$f":"'2011_15'!K57/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K57+'2020_21'!K57)/K$9,0)","v":0},{"$f":"'2011_15'!L57/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L57+'2020_21'!L57)/L$9,0)","v":0},{"$f":"'2020_21'!M420/M$9","v":0},{"$f":"'2011_15'!N57/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N57+'2020_21'!N57)/N$9,0)","v":0},{"$f":"'2011_15'!O57/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O57+'2020_21'!O57)/O$9,0)","v":0},{"$f":"'2011_15'!P57/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P57+'2020_21'!P57)/P$9,0)","v":0},{"$f":"'2011_15'!Q57/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q57+'2020_21'!Q57)/Q$9,0)","v":0},{"$f":"'2011_15'!R57/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R57+'2020_21'!R57)/R$9,0)","v":0},{"$f":"'2011_15'!S57/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S57+'2020_21'!S57)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I58/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I58+'2020_21'!I58)/I$9,0)","v":0},{"$f":"'2011_15'!J58/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J58+'2020_21'!J58)/J$9,0)","v":0},{"$f":"'2011_15'!K58/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K58+'2020_21'!K58)/K$9,0)","v":0},{"$f":"'2011_15'!L58/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L58+'2020_21'!L58)/L$9,0)","v":0},{"$f":"'2020_21'!M421/M$9","v":0},{"$f":"'2011_15'!N58/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N58+'2020_21'!N58)/N$9,0)","v":0},{"$f":"'2011_15'!O58/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O58+'2020_21'!O58)/O$9,0)","v":0},{"$f":"'2011_15'!P58/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P58+'2020_21'!P58)/P$9,0)","v":0},{"$f":"'2011_15'!Q58/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q58+'2020_21'!Q58)/Q$9,0)","v":0},{"$f":"'2011_15'!R58/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R58+'2020_21'!R58)/R$9,0)","v":0},{"$f":"'2011_15'!S58/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S58+'2020_21'!S58)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I59/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I59+'2020_21'!I59)/I$9,0)","v":0},{"$f":"'2011_15'!J59/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J59+'2020_21'!J59)/J$9,0)","v":0},{"$f":"'2011_15'!K59/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K59+'2020_21'!K59)/K$9,0)","v":0},{"$f":"'2011_15'!L59/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L59+'2020_21'!L59)/L$9,0)","v":0},{"$f":"'2020_21'!M422/M$9","v":0},{"$f":"'2011_15'!N59/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N59+'2020_21'!N59)/N$9,0)","v":0},{"$f":"'2011_15'!O59/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O59+'2020_21'!O59)/O$9,0)","v":0},{"$f":"'2011_15'!P59/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P59+'2020_21'!P59)/P$9,0)","v":0},{"$f":"'2011_15'!Q59/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q59+'2020_21'!Q59)/Q$9,0)","v":0},{"$f":"'2011_15'!R59/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R59+'2020_21'!R59)/R$9,0)","v":0},{"$f":"'2011_15'!S59/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S59+'2020_21'!S59)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I60/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I60+'2020_21'!I60)/I$9,0)","v":0},{"$f":"'2011_15'!J60/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J60+'2020_21'!J60)/J$9,0)","v":0},{"$f":"'2011_15'!K60/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K60+'2020_21'!K60)/K$9,0)","v":0},{"$f":"'2011_15'!L60/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L60+'2020_21'!L60)/L$9,0)","v":0},{"$f":"'2020_21'!M423/M$9","v":0},{"$f":"'2011_15'!N60/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N60+'2020_21'!N60)/N$9,0)","v":0},{"$f":"'2011_15'!O60/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O60+'2020_21'!O60)/O$9,0)","v":0},{"$f":"'2011_15'!P60/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P60+'2020_21'!P60)/P$9,0)","v":0},{"$f":"'2011_15'!Q60/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q60+'2020_21'!Q60)/Q$9,0)","v":0},{"$f":"'2011_15'!R60/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R60+'2020_21'!R60)/R$9,0)","v":0},{"$f":"'2011_15'!S60/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S60+'2020_21'!S60)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I61/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I61+'2020_21'!I61)/I$9,0)","v":0},{"$f":"'2011_15'!J61/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J61+'2020_21'!J61)/J$9,0)","v":0},{"$f":"'2011_15'!K61/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K61+'2020_21'!K61)/K$9,0)","v":0},{"$f":"'2011_15'!L61/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L61+'2020_21'!L61)/L$9,0)","v":0},{"$f":"'2020_21'!M424/M$9","v":0},{"$f":"'2011_15'!N61/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N61+'2020_21'!N61)/N$9,0)","v":0},{"$f":"'2011_15'!O61/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O61+'2020_21'!O61)/O$9,0)","v":0},{"$f":"'2011_15'!P61/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P61+'2020_21'!P61)/P$9,0)","v":0},{"$f":"'2011_15'!Q61/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q61+'2020_21'!Q61)/Q$9,0)","v":0},{"$f":"'2011_15'!R61/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R61+'2020_21'!R61)/R$9,0)","v":0},{"$f":"'2011_15'!S61/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S61+'2020_21'!S61)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I62/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I62+'2020_21'!I62)/I$9,0)","v":0},{"$f":"'2011_15'!J62/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J62+'2020_21'!J62)/J$9,0)","v":0},{"$f":"'2011_15'!K62/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K62+'2020_21'!K62)/K$9,0)","v":0},{"$f":"'2011_15'!L62/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L62+'2020_21'!L62)/L$9,0)","v":0},{"$f":"'2020_21'!M425/M$9","v":0},{"$f":"'2011_15'!N62/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N62+'2020_21'!N62)/N$9,0)","v":0},{"$f":"'2011_15'!O62/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O62+'2020_21'!O62)/O$9,0)","v":0},{"$f":"'2011_15'!P62/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P62+'2020_21'!P62)/P$9,0)","v":0},{"$f":"'2011_15'!Q62/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q62+'2020_21'!Q62)/Q$9,0)","v":0},{"$f":"'2011_15'!R62/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R62+'2020_21'!R62)/R$9,0)","v":0},{"$f":"'2011_15'!S62/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S62+'2020_21'!S62)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I63/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I63+'2020_21'!I63)/I$9,0)","v":0},{"$f":"'2011_15'!J63/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J63+'2020_21'!J63)/J$9,0)","v":0},{"$f":"'2011_15'!K63/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K63+'2020_21'!K63)/K$9,0)","v":0},{"$f":"'2011_15'!L63/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L63+'2020_21'!L63)/L$9,0)","v":0},{"$f":"'2020_21'!M426/M$9","v":0},{"$f":"'2011_15'!N63/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N63+'2020_21'!N63)/N$9,0)","v":0},{"$f":"'2011_15'!O63/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O63+'2020_21'!O63)/O$9,0)","v":0},{"$f":"'2011_15'!P63/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P63+'2020_21'!P63)/P$9,0)","v":0},{"$f":"'2011_15'!Q63/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q63+'2020_21'!Q63)/Q$9,0)","v":0},{"$f":"'2011_15'!R63/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R63+'2020_21'!R63)/R$9,0)","v":0},{"$f":"'2011_15'!S63/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S63+'2020_21'!S63)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I64/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I64+'2020_21'!I64)/I$9,0)","v":0},{"$f":"'2011_15'!J64/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J64+'2020_21'!J64)/J$9,0)","v":0},{"$f":"'2011_15'!K64/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K64+'2020_21'!K64)/K$9,0)","v":0},{"$f":"'2011_15'!L64/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L64+'2020_21'!L64)/L$9,0)","v":0},{"$f":"'2020_21'!M427/M$9","v":0},{"$f":"'2011_15'!N64/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N64+'2020_21'!N64)/N$9,0)","v":0},{"$f":"'2011_15'!O64/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O64+'2020_21'!O64)/O$9,0)","v":0},{"$f":"'2011_15'!P64/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P64+'2020_21'!P64)/P$9,0)","v":0},{"$f":"'2011_15'!Q64/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q64+'2020_21'!Q64)/Q$9,0)","v":0},{"$f":"'2011_15'!R64/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R64+'2020_21'!R64)/R$9,0)","v":0},{"$f":"'2011_15'!S64/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S64+'2020_21'!S64)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I65/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I65+'2020_21'!I65)/I$9,0)","v":0},{"$f":"'2011_15'!J65/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J65+'2020_21'!J65)/J$9,0)","v":0},{"$f":"'2011_15'!K65/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K65+'2020_21'!K65)/K$9,0)","v":0},{"$f":"'2011_15'!L65/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L65+'2020_21'!L65)/L$9,0)","v":0},{"$f":"'2020_21'!M428/M$9","v":0},{"$f":"'2011_15'!N65/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N65+'2020_21'!N65)/N$9,0)","v":0},{"$f":"'2011_15'!O65/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O65+'2020_21'!O65)/O$9,0)","v":0},{"$f":"'2011_15'!P65/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P65+'2020_21'!P65)/P$9,0)","v":0},{"$f":"'2011_15'!Q65/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q65+'2020_21'!Q65)/Q$9,0)","v":0},{"$f":"'2011_15'!R65/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R65+'2020_21'!R65)/R$9,0)","v":0},{"$f":"'2011_15'!S65/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S65+'2020_21'!S65)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I66/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I66+'2020_21'!I66)/I$9,0)","v":0},{"$f":"'2011_15'!J66/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J66+'2020_21'!J66)/J$9,0)","v":0},{"$f":"'2011_15'!K66/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K66+'2020_21'!K66)/K$9,0)","v":0},{"$f":"'2011_15'!L66/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L66+'2020_21'!L66)/L$9,0)","v":0},{"$f":"'2020_21'!M429/M$9","v":0},{"$f":"'2011_15'!N66/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N66+'2020_21'!N66)/N$9,0)","v":0},{"$f":"'2011_15'!O66/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O66+'2020_21'!O66)/O$9,0)","v":0},{"$f":"'2011_15'!P66/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P66+'2020_21'!P66)/P$9,0)","v":0},{"$f":"'2011_15'!Q66/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q66+'2020_21'!Q66)/Q$9,0)","v":0},{"$f":"'2011_15'!R66/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R66+'2020_21'!R66)/R$9,0)","v":0},{"$f":"'2011_15'!S66/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S66+'2020_21'!S66)/S$9,0)","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m","Real 2010",null,null,{"$f":"'2011_15'!I67/DepnInputs!I$24+IF(I$16>second_reg_period, ('2016_20'!I67+'2020_21'!I67)/I$9,0)","v":5.3420881855177695},{"$f":"'2011_15'!J67/DepnInputs!J$24+IF(J$16>second_reg_period, ('2016_20'!J67+'2020_21'!J67)/J$9,0)","v":0},{"$f":"'2011_15'!K67/DepnInputs!K$24+IF(K$16>second_reg_period, ('2016_20'!K67+'2020_21'!K67)/K$9,0)","v":0},{"$f":"'2011_15'!L67/DepnInputs!L$24+IF(L$16>second_reg_period, ('2016_20'!L67+'2020_21'!L67)/L$9,0)","v":0},{"$f":"'2020_21'!M430/M$9","v":0},{"$f":"'2011_15'!N67/DepnInputs!N$24+IF(N$16>second_reg_period, ('2016_20'!N67+'2020_21'!N67)/N$9,0)","v":12.245730375122534},{"$f":"'2011_15'!O67/DepnInputs!O$24+IF(O$16>second_reg_period, ('2016_20'!O67+'2020_21'!O67)/O$9,0)","v":0},{"$f":"'2011_15'!P67/DepnInputs!P$24+IF(P$16>second_reg_period, ('2016_20'!P67+'2020_21'!P67)/P$9,0)","v":0},{"$f":"'2011_15'!Q67/DepnInputs!Q$24+IF(Q$16>second_reg_period, ('2016_20'!Q67+'2020_21'!Q67)/Q$9,0)","v":0},{"$f":"'2011_15'!R67/DepnInputs!R$24+IF(R$16>second_reg_period, ('2016_20'!R67+'2020_21'!R67)/R$9,0)","v":0},{"$f":"'2011_15'!S67/DepnInputs!S$24+IF(S$16>second_reg_period, ('2016_20'!S67+'2020_21'!S67)/S$9,0)","v":1.4039528240094814}]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I18:I38)","v":236.11413301646817},{"$f":"SUM(J18:J38)","v":254.62826739444972},278.33879840505938,313.64934537581189,283.699444895623,244.88284123862235,288.78589472708643,295.48331170060902,293.81665804292243,320.51600376236496,{"$f":"SUM(S18:S38)","v":187.55880903381086}]
[]
[]
[]
[]
[null,null,"Capex Adjustments for final year of prior regulatory period"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I$6","v":2011},{"$f":"J$6","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2020.5]
[]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M354+'2016_20'!M354)/M$9","v":-14.949862145505389},{"$f":"('2011_15'!N354+'2016_20'!N354)/N$9","v":0},{"$f":"('2011_15'!O354+'2016_20'!O354)/O$9","v":0},{"$f":"('2011_15'!P354+'2016_20'!P354)/P$9","v":0},{"$f":"('2011_15'!Q354+'2016_20'!Q354)/Q$9","v":0},{"$f":"('2011_15'!R354+'2016_20'!R354)/R$9","v":0},{"$f":"('2011_15'!S354+'2016_20'!S354+'2020_21'!S354)/S$9","v":-7.7602428862158068E-2}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M355+'2016_20'!M355)/M$9","v":-3.1659997912125282},{"$f":"('2011_15'!N355+'2016_20'!N355)/N$9","v":0},{"$f":"('2011_15'!O355+'2016_20'!O355)/O$9","v":0},{"$f":"('2011_15'!P355+'2016_20'!P355)/P$9","v":0},{"$f":"('2011_15'!Q355+'2016_20'!Q355)/Q$9","v":0},{"$f":"('2011_15'!R355+'2016_20'!R355)/R$9","v":0},{"$f":"('2011_15'!S355+'2016_20'!S355+'2020_21'!S355)/S$9","v":-0.46236590258757093}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M356+'2016_20'!M356)/M$9","v":0},{"$f":"('2011_15'!N356+'2016_20'!N356)/N$9","v":0},{"$f":"('2011_15'!O356+'2016_20'!O356)/O$9","v":0},{"$f":"('2011_15'!P356+'2016_20'!P356)/P$9","v":0},{"$f":"('2011_15'!Q356+'2016_20'!Q356)/Q$9","v":0},{"$f":"('2011_15'!R356+'2016_20'!R356)/R$9","v":0},{"$f":"('2011_15'!S356+'2016_20'!S356+'2020_21'!S356)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M357+'2016_20'!M357)/M$9","v":0},{"$f":"('2011_15'!N357+'2016_20'!N357)/N$9","v":0},{"$f":"('2011_15'!O357+'2016_20'!O357)/O$9","v":0},{"$f":"('2011_15'!P357+'2016_20'!P357)/P$9","v":0},{"$f":"('2011_15'!Q357+'2016_20'!Q357)/Q$9","v":0},{"$f":"('2011_15'!R357+'2016_20'!R357)/R$9","v":0},{"$f":"('2011_15'!S357+'2016_20'!S357+'2020_21'!S357)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M358+'2016_20'!M358)/M$9","v":-1.5540198039378814},{"$f":"('2011_15'!N358+'2016_20'!N358)/N$9","v":0},{"$f":"('2011_15'!O358+'2016_20'!O358)/O$9","v":0},{"$f":"('2011_15'!P358+'2016_20'!P358)/P$9","v":0},{"$f":"('2011_15'!Q358+'2016_20'!Q358)/Q$9","v":0},{"$f":"('2011_15'!R358+'2016_20'!R358)/R$9","v":0},{"$f":"('2011_15'!S358+'2016_20'!S358+'2020_21'!S358)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M359+'2016_20'!M359)/M$9","v":1.3251687731957893},{"$f":"('2011_15'!N359+'2016_20'!N359)/N$9","v":0},{"$f":"('2011_15'!O359+'2016_20'!O359)/O$9","v":0},{"$f":"('2011_15'!P359+'2016_20'!P359)/P$9","v":0},{"$f":"('2011_15'!Q359+'2016_20'!Q359)/Q$9","v":0},{"$f":"('2011_15'!R359+'2016_20'!R359)/R$9","v":0},{"$f":"('2011_15'!S359+'2016_20'!S359+'2020_21'!S359)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M360+'2016_20'!M360)/M$9","v":-7.5028657883783181},{"$f":"('2011_15'!N360+'2016_20'!N360)/N$9","v":0},{"$f":"('2011_15'!O360+'2016_20'!O360)/O$9","v":0},{"$f":"('2011_15'!P360+'2016_20'!P360)/P$9","v":0},{"$f":"('2011_15'!Q360+'2016_20'!Q360)/Q$9","v":0},{"$f":"('2011_15'!R360+'2016_20'!R360)/R$9","v":0},{"$f":"('2011_15'!S360+'2016_20'!S360+'2020_21'!S360)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M361+'2016_20'!M361)/M$9","v":0},{"$f":"('2011_15'!N361+'2016_20'!N361)/N$9","v":0},{"$f":"('2011_15'!O361+'2016_20'!O361)/O$9","v":0},{"$f":"('2011_15'!P361+'2016_20'!P361)/P$9","v":0},{"$f":"('2011_15'!Q361+'2016_20'!Q361)/Q$9","v":0},{"$f":"('2011_15'!R361+'2016_20'!R361)/R$9","v":0},{"$f":"('2011_15'!S361+'2016_20'!S361+'2020_21'!S361)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M362+'2016_20'!M362)/M$9","v":0},{"$f":"('2011_15'!N362+'2016_20'!N362)/N$9","v":0},{"$f":"('2011_15'!O362+'2016_20'!O362)/O$9","v":0},{"$f":"('2011_15'!P362+'2016_20'!P362)/P$9","v":0},{"$f":"('2011_15'!Q362+'2016_20'!Q362)/Q$9","v":0},{"$f":"('2011_15'!R362+'2016_20'!R362)/R$9","v":0},{"$f":"('2011_15'!S362+'2016_20'!S362+'2020_21'!S362)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M363+'2016_20'!M363)/M$9","v":0},{"$f":"('2011_15'!N363+'2016_20'!N363)/N$9","v":0},{"$f":"('2011_15'!O363+'2016_20'!O363)/O$9","v":0},{"$f":"('2011_15'!P363+'2016_20'!P363)/P$9","v":0},{"$f":"('2011_15'!Q363+'2016_20'!Q363)/Q$9","v":0},{"$f":"('2011_15'!R363+'2016_20'!R363)/R$9","v":0},{"$f":"('2011_15'!S363+'2016_20'!S363+'2020_21'!S363)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M364+'2016_20'!M364)/M$9","v":0},{"$f":"('2011_15'!N364+'2016_20'!N364)/N$9","v":0},{"$f":"('2011_15'!O364+'2016_20'!O364)/O$9","v":0},{"$f":"('2011_15'!P364+'2016_20'!P364)/P$9","v":0},{"$f":"('2011_15'!Q364+'2016_20'!Q364)/Q$9","v":0},{"$f":"('2011_15'!R364+'2016_20'!R364)/R$9","v":0},{"$f":"('2011_15'!S364+'2016_20'!S364+'2020_21'!S364)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M365+'2016_20'!M365)/M$9","v":0},{"$f":"('2011_15'!N365+'2016_20'!N365)/N$9","v":0},{"$f":"('2011_15'!O365+'2016_20'!O365)/O$9","v":0},{"$f":"('2011_15'!P365+'2016_20'!P365)/P$9","v":0},{"$f":"('2011_15'!Q365+'2016_20'!Q365)/Q$9","v":0},{"$f":"('2011_15'!R365+'2016_20'!R365)/R$9","v":0},{"$f":"('2011_15'!S365+'2016_20'!S365+'2020_21'!S365)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M366+'2016_20'!M366)/M$9","v":0},{"$f":"('2011_15'!N366+'2016_20'!N366)/N$9","v":0},{"$f":"('2011_15'!O366+'2016_20'!O366)/O$9","v":0},{"$f":"('2011_15'!P366+'2016_20'!P366)/P$9","v":0},{"$f":"('2011_15'!Q366+'2016_20'!Q366)/Q$9","v":0},{"$f":"('2011_15'!R366+'2016_20'!R366)/R$9","v":0},{"$f":"('2011_15'!S366+'2016_20'!S366+'2020_21'!S366)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M367+'2016_20'!M367)/M$9","v":0},{"$f":"('2011_15'!N367+'2016_20'!N367)/N$9","v":0},{"$f":"('2011_15'!O367+'2016_20'!O367)/O$9","v":0},{"$f":"('2011_15'!P367+'2016_20'!P367)/P$9","v":0},{"$f":"('2011_15'!Q367+'2016_20'!Q367)/Q$9","v":0},{"$f":"('2011_15'!R367+'2016_20'!R367)/R$9","v":0},{"$f":"('2011_15'!S367+'2016_20'!S367+'2020_21'!S367)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M368+'2016_20'!M368)/M$9","v":0},{"$f":"('2011_15'!N368+'2016_20'!N368)/N$9","v":0},{"$f":"('2011_15'!O368+'2016_20'!O368)/O$9","v":0},{"$f":"('2011_15'!P368+'2016_20'!P368)/P$9","v":0},{"$f":"('2011_15'!Q368+'2016_20'!Q368)/Q$9","v":0},{"$f":"('2011_15'!R368+'2016_20'!R368)/R$9","v":0},{"$f":"('2011_15'!S368+'2016_20'!S368+'2020_21'!S368)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M369+'2016_20'!M369)/M$9","v":0},{"$f":"('2011_15'!N369+'2016_20'!N369)/N$9","v":0},{"$f":"('2011_15'!O369+'2016_20'!O369)/O$9","v":0},{"$f":"('2011_15'!P369+'2016_20'!P369)/P$9","v":0},{"$f":"('2011_15'!Q369+'2016_20'!Q369)/Q$9","v":0},{"$f":"('2011_15'!R369+'2016_20'!R369)/R$9","v":0},{"$f":"('2011_15'!S369+'2016_20'!S369+'2020_21'!S369)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M370+'2016_20'!M370)/M$9","v":0},{"$f":"('2011_15'!N370+'2016_20'!N370)/N$9","v":0},{"$f":"('2011_15'!O370+'2016_20'!O370)/O$9","v":0},{"$f":"('2011_15'!P370+'2016_20'!P370)/P$9","v":0},{"$f":"('2011_15'!Q370+'2016_20'!Q370)/Q$9","v":0},{"$f":"('2011_15'!R370+'2016_20'!R370)/R$9","v":0},{"$f":"('2011_15'!S370+'2016_20'!S370+'2020_21'!S370)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M371+'2016_20'!M371)/M$9","v":0},{"$f":"('2011_15'!N371+'2016_20'!N371)/N$9","v":0},{"$f":"('2011_15'!O371+'2016_20'!O371)/O$9","v":0},{"$f":"('2011_15'!P371+'2016_20'!P371)/P$9","v":0},{"$f":"('2011_15'!Q371+'2016_20'!Q371)/Q$9","v":0},{"$f":"('2011_15'!R371+'2016_20'!R371)/R$9","v":0},{"$f":"('2011_15'!S371+'2016_20'!S371+'2020_21'!S371)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M372+'2016_20'!M372)/M$9","v":0},{"$f":"('2011_15'!N372+'2016_20'!N372)/N$9","v":0},{"$f":"('2011_15'!O372+'2016_20'!O372)/O$9","v":0},{"$f":"('2011_15'!P372+'2016_20'!P372)/P$9","v":0},{"$f":"('2011_15'!Q372+'2016_20'!Q372)/Q$9","v":0},{"$f":"('2011_15'!R372+'2016_20'!R372)/R$9","v":0},{"$f":"('2011_15'!S372+'2016_20'!S372+'2020_21'!S372)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M373+'2016_20'!M373)/M$9","v":0},{"$f":"('2011_15'!N373+'2016_20'!N373)/N$9","v":0},{"$f":"('2011_15'!O373+'2016_20'!O373)/O$9","v":0},{"$f":"('2011_15'!P373+'2016_20'!P373)/P$9","v":0},{"$f":"('2011_15'!Q373+'2016_20'!Q373)/Q$9","v":0},{"$f":"('2011_15'!R373+'2016_20'!R373)/R$9","v":0},{"$f":"('2011_15'!S373+'2016_20'!S373+'2020_21'!S373)/S$9","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M374+'2016_20'!M374)/M$9","v":0},{"$f":"('2011_15'!N374+'2016_20'!N374)/N$9","v":0},{"$f":"('2011_15'!O374+'2016_20'!O374)/O$9","v":0},{"$f":"('2011_15'!P374+'2016_20'!P374)/P$9","v":0},{"$f":"('2011_15'!Q374+'2016_20'!Q374)/Q$9","v":0},{"$f":"('2011_15'!R374+'2016_20'!R374)/R$9","v":0},{"$f":"('2011_15'!S374+'2016_20'!S374+'2020_21'!S374)/S$9","v":0}]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M49:M69)","v":-25.847578755838327},0,0,0,0,0,{"$f":"SUM(S49:S69)","v":-0.539968331449729}]
[]
[]
[]
[]
[null,null,"RAB Adjustments for final year of prior regulatory period"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I$6","v":2011},{"$f":"J$6","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2020.5]
[]
[null,null,{"$f":"C49","v":"Subtransmission"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M382+'2016_20'!M382)/M$9","v":1.6154972488207591},{"$f":"('2011_15'!N382+'2016_20'!N382)/N$9","v":0},{"$f":"('2011_15'!O382+'2016_20'!O382)/O$9","v":0},{"$f":"('2011_15'!P382+'2016_20'!P382)/P$9","v":0},{"$f":"('2011_15'!Q382+'2016_20'!Q382)/Q$9","v":0},{"$f":"('2011_15'!R382+'2016_20'!R382)/R$9","v":0},{"$f":"('2011_15'!S382+'2016_20'!S382+'2020_21'!S382)/S$9","v":0}]
[null,null,{"$f":"C50","v":"Distribution system assets"},null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M383+'2016_20'!M383)/M$9","v":0.84145886434753536},{"$f":"('2011_15'!N383+'2016_20'!N383)/N$9","v":0},{"$f":"('2011_15'!O383+'2016_20'!O383)/O$9","v":0},{"$f":"('2011_15'!P383+'2016_20'!P383)/P$9","v":0},{"$f":"('2011_15'!Q383+'2016_20'!Q383)/Q$9","v":0},{"$f":"('2011_15'!R383+'2016_20'!R383)/R$9","v":0},{"$f":"('2011_15'!S383+'2016_20'!S383+'2020_21'!S383)/S$9","v":0}]
[null,null,"Standard metering",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M384+'2016_20'!M384)/M$9","v":1.7144428804700169},{"$f":"('2011_15'!N384+'2016_20'!N384)/N$9","v":0},{"$f":"('2011_15'!O384+'2016_20'!O384)/O$9","v":0},{"$f":"('2011_15'!P384+'2016_20'!P384)/P$9","v":0},{"$f":"('2011_15'!Q384+'2016_20'!Q384)/Q$9","v":0},{"$f":"('2011_15'!R384+'2016_20'!R384)/R$9","v":0},{"$f":"('2011_15'!S384+'2016_20'!S384+'2020_21'!S384)/S$9","v":0}]
[null,null,"Public lighting",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M385+'2016_20'!M385)/M$9","v":0.33970250028744431},{"$f":"('2011_15'!N385+'2016_20'!N385)/N$9","v":0},{"$f":"('2011_15'!O385+'2016_20'!O385)/O$9","v":0},{"$f":"('2011_15'!P385+'2016_20'!P385)/P$9","v":0},{"$f":"('2011_15'!Q385+'2016_20'!Q385)/Q$9","v":0},{"$f":"('2011_15'!R385+'2016_20'!R385)/R$9","v":0},{"$f":"('2011_15'!S385+'2016_20'!S385+'2020_21'!S385)/S$9","v":0}]
[null,null,"SCADA/Network control",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M386+'2016_20'!M386)/M$9","v":0.15272145470053644},{"$f":"('2011_15'!N386+'2016_20'!N386)/N$9","v":0},{"$f":"('2011_15'!O386+'2016_20'!O386)/O$9","v":0},{"$f":"('2011_15'!P386+'2016_20'!P386)/P$9","v":0},{"$f":"('2011_15'!Q386+'2016_20'!Q386)/Q$9","v":0},{"$f":"('2011_15'!R386+'2016_20'!R386)/R$9","v":0},{"$f":"('2011_15'!S386+'2016_20'!S386+'2020_21'!S386)/S$9","v":0}]
[null,null,"Non-network general assets - IT",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M387+'2016_20'!M387)/M$9","v":1.228859649713101},{"$f":"('2011_15'!N387+'2016_20'!N387)/N$9","v":0},{"$f":"('2011_15'!O387+'2016_20'!O387)/O$9","v":0},{"$f":"('2011_15'!P387+'2016_20'!P387)/P$9","v":0},{"$f":"('2011_15'!Q387+'2016_20'!Q387)/Q$9","v":0},{"$f":"('2011_15'!R387+'2016_20'!R387)/R$9","v":0},{"$f":"('2011_15'!S387+'2016_20'!S387+'2020_21'!S387)/S$9","v":0}]
[null,null,"Non-network general assets - Other",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M388+'2016_20'!M388)/M$9","v":0.87397383467271084},{"$f":"('2011_15'!N388+'2016_20'!N388)/N$9","v":0},{"$f":"('2011_15'!O388+'2016_20'!O388)/O$9","v":0},{"$f":"('2011_15'!P388+'2016_20'!P388)/P$9","v":0},{"$f":"('2011_15'!Q388+'2016_20'!Q388)/Q$9","v":0},{"$f":"('2011_15'!R388+'2016_20'!R388)/R$9","v":0},{"$f":"('2011_15'!S388+'2016_20'!S388+'2020_21'!S388)/S$9","v":0}]
[null,null,"VBRC",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M389+'2016_20'!M389)/M$9","v":0},{"$f":"('2011_15'!N389+'2016_20'!N389)/N$9","v":0},{"$f":"('2011_15'!O389+'2016_20'!O389)/O$9","v":0},{"$f":"('2011_15'!P389+'2016_20'!P389)/P$9","v":0},{"$f":"('2011_15'!Q389+'2016_20'!Q389)/Q$9","v":0},{"$f":"('2011_15'!R389+'2016_20'!R389)/R$9","v":0},{"$f":"('2011_15'!S389+'2016_20'!S389+'2020_21'!S389)/S$9","v":0}]
[null,null,"Land",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M390+'2016_20'!M390)/M$9","v":0},{"$f":"('2011_15'!N390+'2016_20'!N390)/N$9","v":0},{"$f":"('2011_15'!O390+'2016_20'!O390)/O$9","v":0},{"$f":"('2011_15'!P390+'2016_20'!P390)/P$9","v":0},{"$f":"('2011_15'!Q390+'2016_20'!Q390)/Q$9","v":0},{"$f":"('2011_15'!R390+'2016_20'!R390)/R$9","v":0},{"$f":"('2011_15'!S390+'2016_20'!S390+'2020_21'!S390)/S$9","v":0}]
[null,null,"Supervisory cables",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M391+'2016_20'!M391)/M$9","v":2.9439543013559439},{"$f":"('2011_15'!N391+'2016_20'!N391)/N$9","v":0},{"$f":"('2011_15'!O391+'2016_20'!O391)/O$9","v":0},{"$f":"('2011_15'!P391+'2016_20'!P391)/P$9","v":0},{"$f":"('2011_15'!Q391+'2016_20'!Q391)/Q$9","v":0},{"$f":"('2011_15'!R391+'2016_20'!R391)/R$9","v":0},{"$f":"('2011_15'!S391+'2016_20'!S391+'2020_21'!S391)/S$9","v":0}]
[null,null,"Old SWER ACRs",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M392+'2016_20'!M392)/M$9","v":12.793622371824007},{"$f":"('2011_15'!N392+'2016_20'!N392)/N$9","v":0},{"$f":"('2011_15'!O392+'2016_20'!O392)/O$9","v":0},{"$f":"('2011_15'!P392+'2016_20'!P392)/P$9","v":0},{"$f":"('2011_15'!Q392+'2016_20'!Q392)/Q$9","v":0},{"$f":"('2011_15'!R392+'2016_20'!R392)/R$9","v":0},{"$f":"('2011_15'!S392+'2016_20'!S392+'2020_21'!S392)/S$9","v":0}]
[null,null,"Accelerated depreciation assets",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M393+'2016_20'!M393)/M$9","v":0},{"$f":"('2011_15'!N393+'2016_20'!N393)/N$9","v":0},{"$f":"('2011_15'!O393+'2016_20'!O393)/O$9","v":0},{"$f":"('2011_15'!P393+'2016_20'!P393)/P$9","v":0},{"$f":"('2011_15'!Q393+'2016_20'!Q393)/Q$9","v":0},{"$f":"('2011_15'!R393+'2016_20'!R393)/R$9","v":0},{"$f":"('2011_15'!S393+'2016_20'!S393+'2020_21'!S393)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M394+'2016_20'!M394)/M$9","v":0},{"$f":"('2011_15'!N394+'2016_20'!N394)/N$9","v":0},{"$f":"('2011_15'!O394+'2016_20'!O394)/O$9","v":0},{"$f":"('2011_15'!P394+'2016_20'!P394)/P$9","v":0},{"$f":"('2011_15'!Q394+'2016_20'!Q394)/Q$9","v":0},{"$f":"('2011_15'!R394+'2016_20'!R394)/R$9","v":0},{"$f":"('2011_15'!S394+'2016_20'!S394+'2020_21'!S394)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M395+'2016_20'!M395)/M$9","v":0},{"$f":"('2011_15'!N395+'2016_20'!N395)/N$9","v":0},{"$f":"('2011_15'!O395+'2016_20'!O395)/O$9","v":0},{"$f":"('2011_15'!P395+'2016_20'!P395)/P$9","v":0},{"$f":"('2011_15'!Q395+'2016_20'!Q395)/Q$9","v":0},{"$f":"('2011_15'!R395+'2016_20'!R395)/R$9","v":0},{"$f":"('2011_15'!S395+'2016_20'!S395+'2020_21'!S395)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M396+'2016_20'!M396)/M$9","v":0},{"$f":"('2011_15'!N396+'2016_20'!N396)/N$9","v":0},{"$f":"('2011_15'!O396+'2016_20'!O396)/O$9","v":0},{"$f":"('2011_15'!P396+'2016_20'!P396)/P$9","v":0},{"$f":"('2011_15'!Q396+'2016_20'!Q396)/Q$9","v":0},{"$f":"('2011_15'!R396+'2016_20'!R396)/R$9","v":0},{"$f":"('2011_15'!S396+'2016_20'!S396+'2020_21'!S396)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M397+'2016_20'!M397)/M$9","v":0},{"$f":"('2011_15'!N397+'2016_20'!N397)/N$9","v":0},{"$f":"('2011_15'!O397+'2016_20'!O397)/O$9","v":0},{"$f":"('2011_15'!P397+'2016_20'!P397)/P$9","v":0},{"$f":"('2011_15'!Q397+'2016_20'!Q397)/Q$9","v":0},{"$f":"('2011_15'!R397+'2016_20'!R397)/R$9","v":0},{"$f":"('2011_15'!S397+'2016_20'!S397+'2020_21'!S397)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M398+'2016_20'!M398)/M$9","v":0},{"$f":"('2011_15'!N398+'2016_20'!N398)/N$9","v":0},{"$f":"('2011_15'!O398+'2016_20'!O398)/O$9","v":0},{"$f":"('2011_15'!P398+'2016_20'!P398)/P$9","v":0},{"$f":"('2011_15'!Q398+'2016_20'!Q398)/Q$9","v":0},{"$f":"('2011_15'!R398+'2016_20'!R398)/R$9","v":0},{"$f":"('2011_15'!S398+'2016_20'!S398+'2020_21'!S398)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M399+'2016_20'!M399)/M$9","v":0},{"$f":"('2011_15'!N399+'2016_20'!N399)/N$9","v":0},{"$f":"('2011_15'!O399+'2016_20'!O399)/O$9","v":0},{"$f":"('2011_15'!P399+'2016_20'!P399)/P$9","v":0},{"$f":"('2011_15'!Q399+'2016_20'!Q399)/Q$9","v":0},{"$f":"('2011_15'!R399+'2016_20'!R399)/R$9","v":0},{"$f":"('2011_15'!S399+'2016_20'!S399+'2020_21'!S399)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M400+'2016_20'!M400)/M$9","v":0},{"$f":"('2011_15'!N400+'2016_20'!N400)/N$9","v":0},{"$f":"('2011_15'!O400+'2016_20'!O400)/O$9","v":0},{"$f":"('2011_15'!P400+'2016_20'!P400)/P$9","v":0},{"$f":"('2011_15'!Q400+'2016_20'!Q400)/Q$9","v":0},{"$f":"('2011_15'!R400+'2016_20'!R400)/R$9","v":0},{"$f":"('2011_15'!S400+'2016_20'!S400+'2020_21'!S400)/S$9","v":0}]
[null,null,0,null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M401+'2016_20'!M401)/M$9","v":0},{"$f":"('2011_15'!N401+'2016_20'!N401)/N$9","v":0},{"$f":"('2011_15'!O401+'2016_20'!O401)/O$9","v":0},{"$f":"('2011_15'!P401+'2016_20'!P401)/P$9","v":0},{"$f":"('2011_15'!Q401+'2016_20'!Q401)/Q$9","v":0},{"$f":"('2011_15'!R401+'2016_20'!R401)/R$9","v":0},{"$f":"('2011_15'!S401+'2016_20'!S401+'2020_21'!S401)/S$9","v":0}]
[null,null,"Equity raising costs",null,"$m","Real 2010",null,null,null,null,null,null,{"$f":"('2011_15'!M402+'2016_20'!M402)/M$9","v":0},{"$f":"('2011_15'!N402+'2016_20'!N402)/N$9","v":0},{"$f":"('2011_15'!O402+'2016_20'!O402)/O$9","v":0},{"$f":"('2011_15'!P402+'2016_20'!P402)/P$9","v":0},{"$f":"('2011_15'!Q402+'2016_20'!Q402)/Q$9","v":0},{"$f":"('2011_15'!R402+'2016_20'!R402)/R$9","v":0},{"$f":"('2011_15'!S402+'2016_20'!S402+'2020_21'!S402)/S$9","v":0}]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M80:M100)","v":22.504233106192054},0,0,0,0,0,{"$f":"SUM(S80:S100)","v":0}]

{"sheet":"Depn_calc","index":6,"n_rows":1293,"n_cols":83,"rows_kept":1293,"cut":false,"hidden":false,"merged":[]}
[{"$f":"DepnInputs!A1","v":"Powercor Depreciation"}]
["Calculation"]
[]
[null,null,null,"Depreciation Calculations",null,null,null,"Section check",{"$f":"IF(COUNTIF($A16:$A1292,\"OK\")=COUNTA($A15:$A1292)-COUNT($A15:$A1292),\"OK\",\"Check\")","v":"OK"}]
[null,"Year",null,null,null,null,null," ",2010,{"$f":"I5+1","v":2011},{"$f":"J5+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"S5+0.5","v":2020.5},{"$f":"T5+1","v":2021.5},{"$f":"U5+1","v":2022.5},2023.5,2024.5,2025.5,2026.5,2027.5,2028.5,2029.5,2030.5,2031.5,2032.5,2033.5,2034.5,2035.5,2036.5,2037.5,2038.5,2039.5,2040.5,2041.5,2042.5,2043.5,2044.5,2045.5,2046.5,2047.5,2048.5,2049.5,2050.5,2051.5,2052.5,2053.5,2054.5,2055.5,2056.5,2057.5,2058.5,2059.5,2060.5,2061.5,2062.5,2063.5,2064.5,2065.5,2066.5,2067.5,2068.5,2069.5,2070.5,2071.5,2072.5,2073.5,2074.5,2075.5,2076.5,2077.5,2078.5,2079.5,2080.5,2081.5]
[]
[null,null,null,"Total Depreciation","$m Real 2010",null,null,null,null,{"$f":"SUMIF($D$20:$D$1292, $D7, J$20:J$1292)","v":116.07858407562341},124.24001678631109,131.81616778431678,140.21232294742725,151.27297061114507,161.2363494711573,151.79425814088697,159.37079593405576,168.2832856034232,174.25392948846593,85.969449381520604,182.71064065462468,176.81781919779982,170.15363458084875,162.15179942664034,157.78432876812019,{"$f":"SUMIF($D$20:$D$1292, $D7, Z$20:Z$1292)","v":152.47881910838927},146.82254014777854,146.06146778087526,144.65471116920062,142.24577624102506,139.11350817897102,135.43122645957376,131.72212141404981,127.9035373046889,125.46519804830207,62.272384867476042,48.516285226059594,48.185014667709559,47.372138508686049,45.839918679815071,44.929925879618516,{"$f":"SUMIF($D$20:$D$1292, $D7, AP$20:AP$1292)","v":43.878552977001966},43.356393835593316,43.240650862633693,42.735418744991485,42.749847900334814,42.823355953420062,42.823355953420062,42.823355953420062,42.823355953420062,42.856722322629082,43.129711289533525,43.295620839405714,43.295620839405714,43.295620839405714,43.258597933625815,43.177398617618955,{"$f":"SUMIF($D$20:$D$1292, $D7, BF$20:BF$1292)","v":43.049195086499921},42.886247231589742,43.052356810984257,42.704592524492803,40.4989567778861,36.020803350299424,31.717445390459215,27.839900668593103,23.744577054780251,20.418483011992283,16.821438386007706,12.49931722919116,8.4431201667010143,4.2619378813067144,1.1368683772161603E-13,0,{"$f":"SUMIF($D$20:$D$1292, $D7, BV$20:BV$1292)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Capex","$m Real 2010",null,null,null,null,236.11413301646817,254.62826739444972,278.33879840505938,313.64934537581189,283.699444895623,244.88284123862235,288.78589472708643,295.48331170060902,293.81665804292243,320.51600376236496,187.55880903381086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,{"$f":"SUMIF($D$20:$D$577, $D10, I$20:I$577)","v":0},{"$f":"SUMIF($D$20:$D$1292, $D10, J$20:J$1292)","v":2096.750591419785},1980.6720073441616,1864.5934232685383,1748.5148391929149,1632.4362551172912,1528.664468503323,1438.2983255647875,1348.4696718146247,1258.6410180644618,1173.1370281088793,1135.2029873973529,1059.3349059742998,983.46682455124676,908.11174663011479,833.5758190880648,759.03989154601493,{"$f":"SUMIF($D$20:$D$1292, $D10, Z$20:Z$1292)","v":684.50396400396494},609.96803646191506,535.43210891986519,460.89618137781525,386.36025383576532,311.82432629371539,237.28839875166548,162.75247120961558,88.216543667565645,13.68061612551573,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,{"$f":"SUMIF($D$20:$D$1292, $D10, AP$20:AP$1292)","v":-1.247890679678676E-13},-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,{"$f":"SUMIF($D$20:$D$1292, $D10, BF$20:BF$1292)","v":-1.247890679678676E-13},-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,{"$f":"SUMIF($D$20:$D$1292, $D10, BV$20:BV$1292)","v":-1.247890679678676E-13},-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13,-1.247890679678676E-13]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,236.11413301646817,482.58096770023025,745.18218239659632,1034.6977889006043,1283.2028472607055,1479.5043592363854,1708.4590734645649,1935.9577536004092,2152.8772904091988,2386.1431415707661,2525.0727652547935,2424.0477694457813,2328.9155950935942,2237.9122038180967,2150.2900700384962,2066.3818058988682,1987.4044125669207,1914.0832981955832,1841.5232561911496,1770.3699707983903,1701.6256203338066,1636.0135379312769,1574.0837372481446,1515.8630416105361,1461.4609300822888,1409.4971578104278,1359.8302014237713,1310.1632450371144,1260.8275592088075,1212.3047495395242,1165.3141596991118,1119.2335626588961,1074.2043385212967,1029.6972735251061,985.30595150187492,941.41986159628618,897.59285058843932,853.76583958059246,809.93882857274571,766.11181756489884,722.28480655705198,678.45779554920512,634.63078454135825,590.80377353351139,546.97676252566453,503.14975151781761,459.35976341575065,415.65097462969055,372.07038937474948,328.65275197471857,285.23511457468771,242.36576408175165,201.7364623766311,165.58934730951964,133.78709194823375,105.93541534855653,82.180786861111343,61.762303849119057,44.940865463111344,32.441548233920187,23.998428067219177,19.736490185912462,19.736490185912348,19.736490185912348,19.736490185912348,19.736490185912348,19.736490185912348,19.736490185912348,19.736490185912348,19.736490185912348,19.736490185912348,19.736490185912348]
[null,null,null,"RAB adjustments",null,"RAB_adj",null,null,null,{"$f":"SUMIF($F$21:$F$1293, $F12, J$21:J$1293)","v":0},0,0,0,-3.3433456496462703,0,0,0,0,0,-0.53996833144972811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$21:$F$1293, $F12, BV$21:BV$1293)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Total Closing RAB","$m Real 2010",null,null,null,{"$f":"SUM(I10:I11)","v":0},{"$f":"SUM(J10:J12)","v":2332.8647244362533},{"$f":"SUM(K10:K12)","v":2463.2529750443919},2609.7756056651347,2783.212628093519,2912.2957567283506,3008.1688277397084,3146.7573990293522,3284.4274254150341,3411.5183084736609,3559.2801696796455,3659.7357843206964,3483.3826754200809,3312.3824196448409,3146.0239504482115,2983.8658891265609,2825.4216974448832,2671.9083765708856,2524.051334657498,2376.9553651110145,2231.2661521762057,2087.9858741695721,1947.8378642249922,1811.3721359998101,1678.6155128201517,1549.6774737498545,1423.1777739359436,1359.8302014237711,1310.1632450371142,1260.8275592088073,1212.304749539524,1165.3141596991115,1119.2335626588958,1074.2043385212964,1029.6972735251059,985.3059515018748,941.41986159628607,897.59285058843921,853.76583958059234,809.93882857274559,766.11181756489873,722.28480655705187,678.457795549205,634.63078454135814,590.80377353351128,546.97676252566441,503.14975151781749,459.35976341575054,415.65097462969044,372.07038937474937,328.65275197471846,285.2351145746876,242.36576408175154,201.73646237663098,165.58934730951952,133.78709194823364,105.9354153485564,82.180786861111216,61.762303849118929,44.940865463111216,32.441548233920059,23.998428067219052,19.736490185912338,19.736490185912224,19.736490185912224,19.736490185912224,{"$f":"SUM(BW10:BW12)","v":19.736490185912224},19.736490185912224,19.736490185912224,19.736490185912224,19.736490185912224,19.736490185912224,19.736490185912224]
[null,null,null,"Part year factor",null,null,null,null,null,{"$f":"IF(J$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(K$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(L$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(M$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(N$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(O$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(P$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(Q$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(R$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(S$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(T$5=DepnInputs!$E$7-0.5, 0.5,1)","v":0.5},{"$f":"IF(U$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(V$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(W$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(X$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(Y$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(Z$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AA$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AB$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AC$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AD$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AE$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AF$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AG$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AH$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AI$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AJ$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AK$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AL$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AM$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AN$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AO$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AP$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AQ$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AR$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AS$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AT$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AU$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AV$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AW$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AX$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AY$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(AZ$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BA$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BB$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BC$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BD$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BE$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BF$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BG$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BH$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BI$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BJ$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BK$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BL$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BM$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BN$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BO$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BP$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BQ$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BR$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BS$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BT$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BU$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BV$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BW$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BX$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BY$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(BZ$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(CA$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(CB$5=DepnInputs!$E$7, 0.5,1)","v":1},{"$f":"IF(CC$5=DepnInputs!$E$7, 0.5,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N80","v":350.31363420288415}]
[{"$f":"IF(COUNTA($J16:$CC16)=COUNTIF($J16:$CC16,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Total Depreciation",null,null,null,null,null,{"$f":"IF(ROUND(J7-SUM(J$78,J$140,J$202,J$264,J$326,J$388,J$450,J$512,J$574,J636,J698,J760,J817,J874,J931,J988, J1045,J1102, J1159, J1221, J1283 ),2)=0,\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BV7-SUM(BV$78,BV$140,BV$202,BV$264,BV$326,BV$388,BV$450,BV$512,BV$574,BV636,BV698,BV760,BV817,BV874,BV931,BV988, BV1045,BV1102, BV1159, BV1221, BV1283 ),2)=0,\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"IF(COUNTA($J17:$CC17)=COUNTIF($J17:$CC17,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Capex",null,null,null,null,null,{"$f":"IF(ROUND(J8-SUM(J44,J106,J168,J230,J292,J354,J416,J478,J540,J602,J664,J726,J783,J840,J897,J954, J1011, J1068, J1125, J1187, J1249),2)=0,\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BV8-SUM(BV44,BV106,BV168,BV230,BV292,BV354,BV416,BV478,BV540,BV602,BV664,BV726,BV783,BV840,BV897,BV954, BV1011, BV1068, BV1125, BV1187, BV1249),2)=0,\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"IF(COUNTA($J18:$CC18)=COUNTIF($J18:$CC18,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Check- Closing RAB",null,null,null,null,null,{"$f":"IF(ROUND(J13-SUM(J$80,J$142,J$204,J$266,J$328,J$390,J$452,J$514,J$576,J638,J700,J762,J819,J876,J933,J990, J1047, J1104, J1161, J1223, J1285),2)=0,\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BV13-SUM(BV$80,BV$142,BV$204,BV$266,BV$328,BV$390,BV$452,BV$514,BV$576,BV638,BV700,BV762,BV819,BV876,BV933,BV990, BV1047, BV1104, BV1161, BV1223, BV1285),2)=0,\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK"]
[]
[{"$f":"MATCH(B20,DepnInputs!$C$34:$C$54,0)","v":1},{"$f":"'2011_15'!$C$19","v":"Subtransmission"},null,null,null,null,null," ",2010,{"$f":"I20+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU20+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A20)","v":26.444417970732911},{"$f":"INDEX('2011_15'!$H$19:$H$39, A20)","v":181.87964031096143},null,{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:I23))),(MAX($H23/$G23,$H23-SUM($I23:I23)))))*J$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:J23))),(MAX($H23/$G23,$H23-SUM($I23:J23)))))*K$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:K23))),(MAX($H23/$G23,$H23-SUM($I23:K23)))))*L$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:L23))),(MAX($H23/$G23,$H23-SUM($I23:L23)))))*M$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:M23))),(MAX($H23/$G23,$H23-SUM($I23:M23)))))*N$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:N23))),(MAX($H23/$G23,$H23-SUM($I23:N23)))))*O$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:O23))),(MAX($H23/$G23,$H23-SUM($I23:O23)))))*P$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:P23))),(MAX($H23/$G23,$H23-SUM($I23:P23)))))*Q$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:Q23))),(MAX($H23/$G23,$H23-SUM($I23:Q23)))))*R$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:R23))),(MAX($H23/$G23,$H23-SUM($I23:R23)))))*S$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:S23))),(MAX($H23/$G23,$H23-SUM($I23:S23)))))*T$14","v":3.4389042048922169},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:T23))),(MAX($H23/$G23,$H23-SUM($I23:T23)))))*U$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:U23))),(MAX($H23/$G23,$H23-SUM($I23:U23)))))*V$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:V23))),(MAX($H23/$G23,$H23-SUM($I23:V23)))))*W$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:W23))),(MAX($H23/$G23,$H23-SUM($I23:W23)))))*X$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:X23))),(MAX($H23/$G23,$H23-SUM($I23:X23)))))*Y$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:Y23))),(MAX($H23/$G23,$H23-SUM($I23:Y23)))))*Z$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:Z23))),(MAX($H23/$G23,$H23-SUM($I23:Z23)))))*AA$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AA23))),(MAX($H23/$G23,$H23-SUM($I23:AA23)))))*AB$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AB23))),(MAX($H23/$G23,$H23-SUM($I23:AB23)))))*AC$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AC23))),(MAX($H23/$G23,$H23-SUM($I23:AC23)))))*AD$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AD23))),(MAX($H23/$G23,$H23-SUM($I23:AD23)))))*AE$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AE23))),(MAX($H23/$G23,$H23-SUM($I23:AE23)))))*AF$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AF23))),(MAX($H23/$G23,$H23-SUM($I23:AF23)))))*AG$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AG23))),(MAX($H23/$G23,$H23-SUM($I23:AG23)))))*AH$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AH23))),(MAX($H23/$G23,$H23-SUM($I23:AH23)))))*AI$14","v":6.8778084097844339},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AI23))),(MAX($H23/$G23,$H23-SUM($I23:AI23)))))*AJ$14","v":6.4955258614584466},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AJ23))),(MAX($H23/$G23,$H23-SUM($I23:AJ23)))))*AK$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AK23))),(MAX($H23/$G23,$H23-SUM($I23:AK23)))))*AL$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AL23))),(MAX($H23/$G23,$H23-SUM($I23:AL23)))))*AM$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AM23))),(MAX($H23/$G23,$H23-SUM($I23:AM23)))))*AN$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AN23))),(MAX($H23/$G23,$H23-SUM($I23:AN23)))))*AO$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AO23))),(MAX($H23/$G23,$H23-SUM($I23:AO23)))))*AP$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AP23))),(MAX($H23/$G23,$H23-SUM($I23:AP23)))))*AQ$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AQ23))),(MAX($H23/$G23,$H23-SUM($I23:AQ23)))))*AR$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AR23))),(MAX($H23/$G23,$H23-SUM($I23:AR23)))))*AS$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AS23))),(MAX($H23/$G23,$H23-SUM($I23:AS23)))))*AT$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AT23))),(MAX($H23/$G23,$H23-SUM($I23:AT23)))))*AU$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AU23))),(MAX($H23/$G23,$H23-SUM($I23:AU23)))))*AV$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AV23))),(MAX($H23/$G23,$H23-SUM($I23:AV23)))))*AW$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AW23))),(MAX($H23/$G23,$H23-SUM($I23:AW23)))))*AX$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AX23))),(MAX($H23/$G23,$H23-SUM($I23:AX23)))))*AY$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AY23))),(MAX($H23/$G23,$H23-SUM($I23:AY23)))))*AZ$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:AZ23))),(MAX($H23/$G23,$H23-SUM($I23:AZ23)))))*BA$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BA23))),(MAX($H23/$G23,$H23-SUM($I23:BA23)))))*BB$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BB23))),(MAX($H23/$G23,$H23-SUM($I23:BB23)))))*BC$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BC23))),(MAX($H23/$G23,$H23-SUM($I23:BC23)))))*BD$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BD23))),(MAX($H23/$G23,$H23-SUM($I23:BD23)))))*BE$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BE23))),(MAX($H23/$G23,$H23-SUM($I23:BE23)))))*BF$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BF23))),(MAX($H23/$G23,$H23-SUM($I23:BF23)))))*BG$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BG23))),(MAX($H23/$G23,$H23-SUM($I23:BG23)))))*BH$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BH23))),(MAX($H23/$G23,$H23-SUM($I23:BH23)))))*BI$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BI23))),(MAX($H23/$G23,$H23-SUM($I23:BI23)))))*BJ$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BJ23))),(MAX($H23/$G23,$H23-SUM($I23:BJ23)))))*BK$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BK23))),(MAX($H23/$G23,$H23-SUM($I23:BK23)))))*BL$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BL23))),(MAX($H23/$G23,$H23-SUM($I23:BL23)))))*BM$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BM23))),(MAX($H23/$G23,$H23-SUM($I23:BM23)))))*BN$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BN23))),(MAX($H23/$G23,$H23-SUM($I23:BN23)))))*BO$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BO23))),(MAX($H23/$G23,$H23-SUM($I23:BO23)))))*BP$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BP23))),(MAX($H23/$G23,$H23-SUM($I23:BP23)))))*BQ$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BQ23))),(MAX($H23/$G23,$H23-SUM($I23:BQ23)))))*BR$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BR23))),(MAX($H23/$G23,$H23-SUM($I23:BR23)))))*BS$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BS23))),(MAX($H23/$G23,$H23-SUM($I23:BS23)))))*BT$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BT23))),(MAX($H23/$G23,$H23-SUM($I23:BT23)))))*BU$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BU23))),(MAX($H23/$G23,$H23-SUM($I23:BU23)))))*BV$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BV23))),(MAX($H23/$G23,$H23-SUM($I23:BV23)))))*BW$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BW23))),(MAX($H23/$G23,$H23-SUM($I23:BW23)))))*BX$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BX23))),(MAX($H23/$G23,$H23-SUM($I23:BX23)))))*BY$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BY23))),(MAX($H23/$G23,$H23-SUM($I23:BY23)))))*BZ$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:BZ23))),(MAX($H23/$G23,$H23-SUM($I23:BZ23)))))*CA$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:CA23))),(MAX($H23/$G23,$H23-SUM($I23:CA23)))))*CB$14","v":0},{"$f":"IF(OR($G23=0,$G23=\"n/a\"),0,IF($H23>0,(MIN($H23/$G23,$H23-SUM($I23:CB23))),(MAX($H23/$G23,$H23-SUM($I23:CB23)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H23-SUM($J23:$CC23),2)=0,G23=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,{"$f":"G23","v":26.444417970732911},null,null,{"$f":"IF(I$5=first_reg_period, $H23,I24)-J23","v":175.00183190117701},168.12402349139259,161.24621508160817,154.36840667182375,147.49059826203933,140.61278985225491,133.73498144247048,126.85717303268605,119.97936462290161,113.10155621311718,109.66265200822497,102.78484359844053,95.907035188656096,89.02922677887166,82.151418369087224,75.273609959302789,68.395801549518353,61.517993139733917,54.640184729949482,47.762376320165046,40.884567910380611,34.006759500596175,27.128951090811739,20.251142681027304,13.37333427124287,6.4955258614584359,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,{"$f":"IF(AO$5=first_reg_period, $H23,AO24)-AP23","v":-1.0658141036401503E-14},-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,{"$f":"IF(BU$5=first_reg_period, $H23,BU24)-BV23","v":-1.0658141036401503E-14},-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":-14.949862145505389},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":-7.7602428862158068E-2},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B20,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B20=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A20)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A20)))","v":50},{"$f":"INDEX($J27:$CC27, MATCH(VALUE(LEFT(D29,4))+5, $J$5:$CC$5,0))","v":-14.949862145505389},null,{"$f":"IF(OR(J$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((J$5-$D29)>($G29),$H29-SUM(I29:$J29),$H29/($G29-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((K$5-$D29)>($G29),$H29-SUM(J29:$J29),$H29/($G29-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((L$5-$D29)>($G29),$H29-SUM($J29:K29),$H29/($G29-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((M$5-$D29)>($G29),$H29-SUM($J29:L29),$H29/($G29-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((N$5-$D29)>($G29),$H29-SUM($J29:M29),$H29/($G29-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((O$5-$D29)>($G29),$H29-SUM($J29:N29),$H29/($G29-reg_period_length)))*O$14","v":-0.33221915878900865},{"$f":"IF(OR(P$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((P$5-$D29)>($G29),$H29-SUM($J29:O29),$H29/($G29-reg_period_length)))*P$14","v":-0.33221915878900865},{"$f":"IF(OR(Q$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((Q$5-$D29)>($G29),$H29-SUM($J29:P29),$H29/($G29-reg_period_length)))*Q$14","v":-0.33221915878900865},{"$f":"IF(OR(R$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((R$5-$D29)>($G29),$H29-SUM($J29:Q29),$H29/($G29-reg_period_length)))*R$14","v":-0.33221915878900865},{"$f":"IF(OR(S$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((S$5-$D29)>($G29),$H29-SUM($J29:R29),$H29/($G29-reg_period_length)))*S$14","v":-0.33221915878900865},{"$f":"IF(OR(T$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((T$5-$D29)>($G29),$H29-SUM($J29:S29),$H29/($G29-reg_period_length)))*T$14","v":-0.16610957939450433},{"$f":"IF(OR(U$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((U$5-$D29)>($G29),$H29-SUM($J29:T29),$H29/($G29-reg_period_length)))*U$14","v":-0.33221915878900865},{"$f":"IF(OR(V$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((V$5-$D29)>($G29),$H29-SUM($J29:U29),$H29/($G29-reg_period_length)))*V$14","v":-0.33221915878900865},{"$f":"IF(OR(W$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((W$5-$D29)>($G29),$H29-SUM($J29:V29),$H29/($G29-reg_period_length)))*W$14","v":-0.33221915878900865},{"$f":"IF(OR(X$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((X$5-$D29)>($G29),$H29-SUM($J29:W29),$H29/($G29-reg_period_length)))*X$14","v":-0.33221915878900865},{"$f":"IF(OR(Y$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((Y$5-$D29)>($G29),$H29-SUM($J29:X29),$H29/($G29-reg_period_length)))*Y$14","v":-0.33221915878900865},{"$f":"IF(OR(Z$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((Z$5-$D29)>($G29),$H29-SUM($J29:Y29),$H29/($G29-reg_period_length)))*Z$14","v":-0.33221915878900865},{"$f":"IF(OR(AA$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AA$5-$D29)>($G29),$H29-SUM($J29:Z29),$H29/($G29-reg_period_length)))*AA$14","v":-0.33221915878900865},{"$f":"IF(OR(AB$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AB$5-$D29)>($G29),$H29-SUM($J29:AA29),$H29/($G29-reg_period_length)))*AB$14","v":-0.33221915878900865},{"$f":"IF(OR(AC$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AC$5-$D29)>($G29),$H29-SUM($J29:AB29),$H29/($G29-reg_period_length)))*AC$14","v":-0.33221915878900865},{"$f":"IF(OR(AD$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AD$5-$D29)>($G29),$H29-SUM($J29:AC29),$H29/($G29-reg_period_length)))*AD$14","v":-0.33221915878900865},{"$f":"IF(OR(AE$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AE$5-$D29)>($G29),$H29-SUM($J29:AD29),$H29/($G29-reg_period_length)))*AE$14","v":-0.33221915878900865},{"$f":"IF(OR(AF$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AF$5-$D29)>($G29),$H29-SUM($J29:AE29),$H29/($G29-reg_period_length)))*AF$14","v":-0.33221915878900865},{"$f":"IF(OR(AG$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AG$5-$D29)>($G29),$H29-SUM($J29:AF29),$H29/($G29-reg_period_length)))*AG$14","v":-0.33221915878900865},{"$f":"IF(OR(AH$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AH$5-$D29)>($G29),$H29-SUM($J29:AG29),$H29/($G29-reg_period_length)))*AH$14","v":-0.33221915878900865},{"$f":"IF(OR(AI$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AI$5-$D29)>($G29),$H29-SUM($J29:AH29),$H29/($G29-reg_period_length)))*AI$14","v":-0.33221915878900865},{"$f":"IF(OR(AJ$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AJ$5-$D29)>($G29),$H29-SUM($J29:AI29),$H29/($G29-reg_period_length)))*AJ$14","v":-0.33221915878900865},{"$f":"IF(OR(AK$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AK$5-$D29)>($G29),$H29-SUM($J29:AJ29),$H29/($G29-reg_period_length)))*AK$14","v":-0.33221915878900865},{"$f":"IF(OR(AL$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AL$5-$D29)>($G29),$H29-SUM($J29:AK29),$H29/($G29-reg_period_length)))*AL$14","v":-0.33221915878900865},{"$f":"IF(OR(AM$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AM$5-$D29)>($G29),$H29-SUM($J29:AL29),$H29/($G29-reg_period_length)))*AM$14","v":-0.33221915878900865},{"$f":"IF(OR(AN$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AN$5-$D29)>($G29),$H29-SUM($J29:AM29),$H29/($G29-reg_period_length)))*AN$14","v":-0.33221915878900865},{"$f":"IF(OR(AO$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AO$5-$D29)>($G29),$H29-SUM($J29:AN29),$H29/($G29-reg_period_length)))*AO$14","v":-0.33221915878900865},{"$f":"IF(OR(AP$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AP$5-$D29)>($G29),$H29-SUM($J29:AO29),$H29/($G29-reg_period_length)))*AP$14","v":-0.33221915878900865},{"$f":"IF(OR(AQ$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AQ$5-$D29)>($G29),$H29-SUM($J29:AP29),$H29/($G29-reg_period_length)))*AQ$14","v":-0.33221915878900865},{"$f":"IF(OR(AR$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AR$5-$D29)>($G29),$H29-SUM($J29:AQ29),$H29/($G29-reg_period_length)))*AR$14","v":-0.33221915878900865},{"$f":"IF(OR(AS$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AS$5-$D29)>($G29),$H29-SUM($J29:AR29),$H29/($G29-reg_period_length)))*AS$14","v":-0.33221915878900865},{"$f":"IF(OR(AT$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AT$5-$D29)>($G29),$H29-SUM($J29:AS29),$H29/($G29-reg_period_length)))*AT$14","v":-0.33221915878900865},{"$f":"IF(OR(AU$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AU$5-$D29)>($G29),$H29-SUM($J29:AT29),$H29/($G29-reg_period_length)))*AU$14","v":-0.33221915878900865},{"$f":"IF(OR(AV$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AV$5-$D29)>($G29),$H29-SUM($J29:AU29),$H29/($G29-reg_period_length)))*AV$14","v":-0.33221915878900865},{"$f":"IF(OR(AW$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AW$5-$D29)>($G29),$H29-SUM($J29:AV29),$H29/($G29-reg_period_length)))*AW$14","v":-0.33221915878900865},{"$f":"IF(OR(AX$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AX$5-$D29)>($G29),$H29-SUM($J29:AW29),$H29/($G29-reg_period_length)))*AX$14","v":-0.33221915878900865},{"$f":"IF(OR(AY$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AY$5-$D29)>($G29),$H29-SUM($J29:AX29),$H29/($G29-reg_period_length)))*AY$14","v":-0.33221915878900865},{"$f":"IF(OR(AZ$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((AZ$5-$D29)>($G29),$H29-SUM($J29:AY29),$H29/($G29-reg_period_length)))*AZ$14","v":-0.33221915878900865},{"$f":"IF(OR(BA$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BA$5-$D29)>($G29),$H29-SUM($J29:AZ29),$H29/($G29-reg_period_length)))*BA$14","v":-0.33221915878900865},{"$f":"IF(OR(BB$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BB$5-$D29)>($G29),$H29-SUM($J29:BA29),$H29/($G29-reg_period_length)))*BB$14","v":-0.33221915878900865},{"$f":"IF(OR(BC$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BC$5-$D29)>($G29),$H29-SUM($J29:BB29),$H29/($G29-reg_period_length)))*BC$14","v":-0.33221915878900865},{"$f":"IF(OR(BD$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BD$5-$D29)>($G29),$H29-SUM($J29:BC29),$H29/($G29-reg_period_length)))*BD$14","v":-0.33221915878900865},{"$f":"IF(OR(BE$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BE$5-$D29)>($G29),$H29-SUM($J29:BD29),$H29/($G29-reg_period_length)))*BE$14","v":-0.33221915878900865},{"$f":"IF(OR(BF$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BF$5-$D29)>($G29),$H29-SUM($J29:BE29),$H29/($G29-reg_period_length)))*BF$14","v":-0.33221915878900865},{"$f":"IF(OR(BG$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BG$5-$D29)>($G29),$H29-SUM($J29:BF29),$H29/($G29-reg_period_length)))*BG$14","v":-0.33221915878900865},{"$f":"IF(OR(BH$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BH$5-$D29)>($G29),$H29-SUM($J29:BG29),$H29/($G29-reg_period_length)))*BH$14","v":-0.16610957939449555},{"$f":"IF(OR(BI$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BI$5-$D29)>($G29),$H29-SUM($J29:BH29),$H29/($G29-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BJ$5-$D29)>($G29),$H29-SUM($J29:BI29),$H29/($G29-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BK$5-$D29)>($G29),$H29-SUM($J29:BJ29),$H29/($G29-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BL$5-$D29)>($G29),$H29-SUM($J29:BK29),$H29/($G29-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BM$5-$D29)>($G29),$H29-SUM($J29:BL29),$H29/($G29-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BN$5-$D29)>($G29),$H29-SUM($J29:BM29),$H29/($G29-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BO$5-$D29)>($G29),$H29-SUM($J29:BN29),$H29/($G29-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BP$5-$D29)>($G29),$H29-SUM($J29:BO29),$H29/($G29-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BQ$5-$D29)>($G29),$H29-SUM($J29:BP29),$H29/($G29-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BR$5-$D29)>($G29),$H29-SUM($J29:BQ29),$H29/($G29-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BS$5-$D29)>($G29),$H29-SUM($J29:BR29),$H29/($G29-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BT$5-$D29)>($G29),$H29-SUM($J29:BS29),$H29/($G29-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BU$5-$D29)>($G29),$H29-SUM($J29:BT29),$H29/($G29-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BV$5-$D29)>($G29),$H29-SUM($J29:BU29),$H29/($G29-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BW$5-$D29)>($G29),$H29-SUM($J29:BV29),$H29/($G29-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BX$5-$D29)>($G29),$H29-SUM($J29:BW29),$H29/($G29-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BY$5-$D29)>($G29),$H29-SUM($J29:BX29),$H29/($G29-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((BZ$5-$D29)>($G29),$H29-SUM($J29:BY29),$H29/($G29-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((CA$5-$D29)>($G29),$H29-SUM($J29:BZ29),$H29/($G29-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((CB$5-$D29)>($G29),$H29-SUM($J29:CA29),$H29/($G29-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D29+reg_period_length),$G29=\"n/a\"),0,IF((CC$5-$D29)>($G29),$H29-SUM($J29:CB29),$H29/($G29-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H29-SUM($J29:$CC29),2)=0,G29=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G29","v":50},{"$f":"INDEX($J27:$CC27, MATCH(VALUE(LEFT(D30,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":-7.7602428862158068E-2},null,{"$f":"IF(OR(J$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((J$5-$D30)>($G30),$H30-SUM(I30:$J30),$H30/($G30-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((K$5-$D30)>($G30),$H30-SUM(J30:$J30),$H30/($G30-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((L$5-$D30)>($G30),$H30-SUM($J30:K30),$H30/($G30-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((M$5-$D30)>($G30),$H30-SUM($J30:L30),$H30/($G30-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((N$5-$D30)>($G30),$H30-SUM($J30:M30),$H30/($G30-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((O$5-$D30)>($G30),$H30-SUM($J30:N30),$H30/($G30-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((P$5-$D30)>($G30),$H30-SUM($J30:O30),$H30/($G30-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((Q$5-$D30)>($G30),$H30-SUM($J30:P30),$H30/($G30-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((R$5-$D30)>($G30),$H30-SUM($J30:Q30),$H30/($G30-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((S$5-$D30)>($G30),$H30-SUM($J30:R30),$H30/($G30-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D30+reg_period_length+0.5),$G30=\"n/a\"),0,IF((T$5-$D30)>($G30),$H30-SUM($J30:S30),$H30/($G30-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((U$5-$D30)>($G30),$H30-SUM($J30:T30),$H30/($G30-reg_period_length)))*U$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(V$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((V$5-$D30)>($G30),$H30-SUM($J30:U30),$H30/($G30-reg_period_length)))*V$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(W$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((W$5-$D30)>($G30),$H30-SUM($J30:V30),$H30/($G30-reg_period_length)))*W$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(X$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((X$5-$D30)>($G30),$H30-SUM($J30:W30),$H30/($G30-reg_period_length)))*X$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(Y$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((Y$5-$D30)>($G30),$H30-SUM($J30:X30),$H30/($G30-reg_period_length)))*Y$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(Z$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((Z$5-$D30)>($G30),$H30-SUM($J30:Y30),$H30/($G30-reg_period_length)))*Z$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AA$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AA$5-$D30)>($G30),$H30-SUM($J30:Z30),$H30/($G30-reg_period_length)))*AA$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AB$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AB$5-$D30)>($G30),$H30-SUM($J30:AA30),$H30/($G30-reg_period_length)))*AB$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AC$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AC$5-$D30)>($G30),$H30-SUM($J30:AB30),$H30/($G30-reg_period_length)))*AC$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AD$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AD$5-$D30)>($G30),$H30-SUM($J30:AC30),$H30/($G30-reg_period_length)))*AD$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AE$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AE$5-$D30)>($G30),$H30-SUM($J30:AD30),$H30/($G30-reg_period_length)))*AE$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AF$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AF$5-$D30)>($G30),$H30-SUM($J30:AE30),$H30/($G30-reg_period_length)))*AF$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AG$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AG$5-$D30)>($G30),$H30-SUM($J30:AF30),$H30/($G30-reg_period_length)))*AG$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AH$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AH$5-$D30)>($G30),$H30-SUM($J30:AG30),$H30/($G30-reg_period_length)))*AH$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AI$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AI$5-$D30)>($G30),$H30-SUM($J30:AH30),$H30/($G30-reg_period_length)))*AI$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AJ$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AJ$5-$D30)>($G30),$H30-SUM($J30:AI30),$H30/($G30-reg_period_length)))*AJ$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AK$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AK$5-$D30)>($G30),$H30-SUM($J30:AJ30),$H30/($G30-reg_period_length)))*AK$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AL$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AL$5-$D30)>($G30),$H30-SUM($J30:AK30),$H30/($G30-reg_period_length)))*AL$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AM$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AM$5-$D30)>($G30),$H30-SUM($J30:AL30),$H30/($G30-reg_period_length)))*AM$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AN$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AN$5-$D30)>($G30),$H30-SUM($J30:AM30),$H30/($G30-reg_period_length)))*AN$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AO$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AO$5-$D30)>($G30),$H30-SUM($J30:AN30),$H30/($G30-reg_period_length)))*AO$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AP$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AP$5-$D30)>($G30),$H30-SUM($J30:AO30),$H30/($G30-reg_period_length)))*AP$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AQ$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AQ$5-$D30)>($G30),$H30-SUM($J30:AP30),$H30/($G30-reg_period_length)))*AQ$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AR$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AR$5-$D30)>($G30),$H30-SUM($J30:AQ30),$H30/($G30-reg_period_length)))*AR$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AS$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AS$5-$D30)>($G30),$H30-SUM($J30:AR30),$H30/($G30-reg_period_length)))*AS$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AT$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AT$5-$D30)>($G30),$H30-SUM($J30:AS30),$H30/($G30-reg_period_length)))*AT$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AU$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AU$5-$D30)>($G30),$H30-SUM($J30:AT30),$H30/($G30-reg_period_length)))*AU$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AV$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AV$5-$D30)>($G30),$H30-SUM($J30:AU30),$H30/($G30-reg_period_length)))*AV$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AW$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AW$5-$D30)>($G30),$H30-SUM($J30:AV30),$H30/($G30-reg_period_length)))*AW$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AX$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AX$5-$D30)>($G30),$H30-SUM($J30:AW30),$H30/($G30-reg_period_length)))*AX$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AY$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AY$5-$D30)>($G30),$H30-SUM($J30:AX30),$H30/($G30-reg_period_length)))*AY$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(AZ$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((AZ$5-$D30)>($G30),$H30-SUM($J30:AY30),$H30/($G30-reg_period_length)))*AZ$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BA$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BA$5-$D30)>($G30),$H30-SUM($J30:AZ30),$H30/($G30-reg_period_length)))*BA$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BB$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BB$5-$D30)>($G30),$H30-SUM($J30:BA30),$H30/($G30-reg_period_length)))*BB$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BC$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BC$5-$D30)>($G30),$H30-SUM($J30:BB30),$H30/($G30-reg_period_length)))*BC$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BD$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BD$5-$D30)>($G30),$H30-SUM($J30:BC30),$H30/($G30-reg_period_length)))*BD$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BE$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BE$5-$D30)>($G30),$H30-SUM($J30:BD30),$H30/($G30-reg_period_length)))*BE$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BF$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BF$5-$D30)>($G30),$H30-SUM($J30:BE30),$H30/($G30-reg_period_length)))*BF$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BG$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BG$5-$D30)>($G30),$H30-SUM($J30:BF30),$H30/($G30-reg_period_length)))*BG$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BH$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BH$5-$D30)>($G30),$H30-SUM($J30:BG30),$H30/($G30-reg_period_length)))*BH$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BI$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BI$5-$D30)>($G30),$H30-SUM($J30:BH30),$H30/($G30-reg_period_length)))*BI$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BJ$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BJ$5-$D30)>($G30),$H30-SUM($J30:BI30),$H30/($G30-reg_period_length)))*BJ$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BK$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BK$5-$D30)>($G30),$H30-SUM($J30:BJ30),$H30/($G30-reg_period_length)))*BK$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BL$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BL$5-$D30)>($G30),$H30-SUM($J30:BK30),$H30/($G30-reg_period_length)))*BL$14","v":-1.7244984191590682E-3},{"$f":"IF(OR(BM$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BM$5-$D30)>($G30),$H30-SUM($J30:BL30),$H30/($G30-reg_period_length)))*BM$14","v":-1.7244984191590734E-3},{"$f":"IF(OR(BN$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BN$5-$D30)>($G30),$H30-SUM($J30:BM30),$H30/($G30-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BO$5-$D30)>($G30),$H30-SUM($J30:BN30),$H30/($G30-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BP$5-$D30)>($G30),$H30-SUM($J30:BO30),$H30/($G30-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BQ$5-$D30)>($G30),$H30-SUM($J30:BP30),$H30/($G30-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BR$5-$D30)>($G30),$H30-SUM($J30:BQ30),$H30/($G30-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BS$5-$D30)>($G30),$H30-SUM($J30:BR30),$H30/($G30-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BT$5-$D30)>($G30),$H30-SUM($J30:BS30),$H30/($G30-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BU$5-$D30)>($G30),$H30-SUM($J30:BT30),$H30/($G30-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BV$5-$D30)>($G30),$H30-SUM($J30:BU30),$H30/($G30-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BW$5-$D30)>($G30),$H30-SUM($J30:BV30),$H30/($G30-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BX$5-$D30)>($G30),$H30-SUM($J30:BW30),$H30/($G30-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BY$5-$D30)>($G30),$H30-SUM($J30:BX30),$H30/($G30-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((BZ$5-$D30)>($G30),$H30-SUM($J30:BY30),$H30/($G30-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((CA$5-$D30)>($G30),$H30-SUM($J30:BZ30),$H30/($G30-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((CB$5-$D30)>($G30),$H30-SUM($J30:CA30),$H30/($G30-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D30+reg_period_length),$G30=\"n/a\"),0,IF((CC$5-$D30)>($G30),$H30-SUM($J30:CB30),$H30/($G30-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H30-SUM($J30:$CC30),2)=0,G30=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":1.6154972488207591},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B20,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G22","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G23","v":26.444417970732911},{"$f":"INDEX($J32:$CC32, MATCH(VALUE(LEFT(D34,4))+5, $J$5:$CC$5,0))","v":1.6154972488207591},null,{"$f":"IF(OR(J$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((J$5-$D34)>($G34),$H34-SUM(I34:$J34),$H34/($G34-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((K$5-$D34)>($G34),$H34-SUM(J34:$J34),$H34/($G34-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((L$5-$D34)>($G34),$H34-SUM($J34:K34),$H34/($G34-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((M$5-$D34)>($G34),$H34-SUM($J34:L34),$H34/($G34-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((N$5-$D34)>($G34),$H34-SUM($J34:M34),$H34/($G34-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((O$5-$D34)>($G34),$H34-SUM($J34:N34),$H34/($G34-reg_period_length)))*O$14","v":7.5334161599795835E-2},{"$f":"IF(OR(P$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((P$5-$D34)>($G34),$H34-SUM($J34:O34),$H34/($G34-reg_period_length)))*P$14","v":7.5334161599795835E-2},{"$f":"IF(OR(Q$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((Q$5-$D34)>($G34),$H34-SUM($J34:P34),$H34/($G34-reg_period_length)))*Q$14","v":7.5334161599795835E-2},{"$f":"IF(OR(R$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((R$5-$D34)>($G34),$H34-SUM($J34:Q34),$H34/($G34-reg_period_length)))*R$14","v":7.5334161599795835E-2},{"$f":"IF(OR(S$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((S$5-$D34)>($G34),$H34-SUM($J34:R34),$H34/($G34-reg_period_length)))*S$14","v":7.5334161599795835E-2},{"$f":"IF(OR(T$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((T$5-$D34)>($G34),$H34-SUM($J34:S34),$H34/($G34-reg_period_length)))*T$14","v":3.7667080799897917E-2},{"$f":"IF(OR(U$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((U$5-$D34)>($G34),$H34-SUM($J34:T34),$H34/($G34-reg_period_length)))*U$14","v":7.5334161599795835E-2},{"$f":"IF(OR(V$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((V$5-$D34)>($G34),$H34-SUM($J34:U34),$H34/($G34-reg_period_length)))*V$14","v":7.5334161599795835E-2},{"$f":"IF(OR(W$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((W$5-$D34)>($G34),$H34-SUM($J34:V34),$H34/($G34-reg_period_length)))*W$14","v":7.5334161599795835E-2},{"$f":"IF(OR(X$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((X$5-$D34)>($G34),$H34-SUM($J34:W34),$H34/($G34-reg_period_length)))*X$14","v":7.5334161599795835E-2},{"$f":"IF(OR(Y$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((Y$5-$D34)>($G34),$H34-SUM($J34:X34),$H34/($G34-reg_period_length)))*Y$14","v":7.5334161599795835E-2},{"$f":"IF(OR(Z$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((Z$5-$D34)>($G34),$H34-SUM($J34:Y34),$H34/($G34-reg_period_length)))*Z$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AA$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AA$5-$D34)>($G34),$H34-SUM($J34:Z34),$H34/($G34-reg_period_length)))*AA$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AB$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AB$5-$D34)>($G34),$H34-SUM($J34:AA34),$H34/($G34-reg_period_length)))*AB$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AC$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AC$5-$D34)>($G34),$H34-SUM($J34:AB34),$H34/($G34-reg_period_length)))*AC$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AD$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AD$5-$D34)>($G34),$H34-SUM($J34:AC34),$H34/($G34-reg_period_length)))*AD$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AE$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AE$5-$D34)>($G34),$H34-SUM($J34:AD34),$H34/($G34-reg_period_length)))*AE$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AF$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AF$5-$D34)>($G34),$H34-SUM($J34:AE34),$H34/($G34-reg_period_length)))*AF$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AG$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AG$5-$D34)>($G34),$H34-SUM($J34:AF34),$H34/($G34-reg_period_length)))*AG$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AH$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AH$5-$D34)>($G34),$H34-SUM($J34:AG34),$H34/($G34-reg_period_length)))*AH$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AI$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AI$5-$D34)>($G34),$H34-SUM($J34:AH34),$H34/($G34-reg_period_length)))*AI$14","v":7.5334161599795835E-2},{"$f":"IF(OR(AJ$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AJ$5-$D34)>($G34),$H34-SUM($J34:AI34),$H34/($G34-reg_period_length)))*AJ$14","v":7.114693602494504E-2},{"$f":"IF(OR(AK$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AK$5-$D34)>($G34),$H34-SUM($J34:AJ34),$H34/($G34-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AL$5-$D34)>($G34),$H34-SUM($J34:AK34),$H34/($G34-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AM$5-$D34)>($G34),$H34-SUM($J34:AL34),$H34/($G34-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AN$5-$D34)>($G34),$H34-SUM($J34:AM34),$H34/($G34-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AO$5-$D34)>($G34),$H34-SUM($J34:AN34),$H34/($G34-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AP$5-$D34)>($G34),$H34-SUM($J34:AO34),$H34/($G34-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AQ$5-$D34)>($G34),$H34-SUM($J34:AP34),$H34/($G34-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AR$5-$D34)>($G34),$H34-SUM($J34:AQ34),$H34/($G34-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AS$5-$D34)>($G34),$H34-SUM($J34:AR34),$H34/($G34-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AT$5-$D34)>($G34),$H34-SUM($J34:AS34),$H34/($G34-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AU$5-$D34)>($G34),$H34-SUM($J34:AT34),$H34/($G34-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AV$5-$D34)>($G34),$H34-SUM($J34:AU34),$H34/($G34-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AW$5-$D34)>($G34),$H34-SUM($J34:AV34),$H34/($G34-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AX$5-$D34)>($G34),$H34-SUM($J34:AW34),$H34/($G34-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AY$5-$D34)>($G34),$H34-SUM($J34:AX34),$H34/($G34-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((AZ$5-$D34)>($G34),$H34-SUM($J34:AY34),$H34/($G34-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BA$5-$D34)>($G34),$H34-SUM($J34:AZ34),$H34/($G34-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BB$5-$D34)>($G34),$H34-SUM($J34:BA34),$H34/($G34-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BC$5-$D34)>($G34),$H34-SUM($J34:BB34),$H34/($G34-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BD$5-$D34)>($G34),$H34-SUM($J34:BC34),$H34/($G34-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BE$5-$D34)>($G34),$H34-SUM($J34:BD34),$H34/($G34-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BF$5-$D34)>($G34),$H34-SUM($J34:BE34),$H34/($G34-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BG$5-$D34)>($G34),$H34-SUM($J34:BF34),$H34/($G34-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BH$5-$D34)>($G34),$H34-SUM($J34:BG34),$H34/($G34-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BI$5-$D34)>($G34),$H34-SUM($J34:BH34),$H34/($G34-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BJ$5-$D34)>($G34),$H34-SUM($J34:BI34),$H34/($G34-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BK$5-$D34)>($G34),$H34-SUM($J34:BJ34),$H34/($G34-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BL$5-$D34)>($G34),$H34-SUM($J34:BK34),$H34/($G34-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BM$5-$D34)>($G34),$H34-SUM($J34:BL34),$H34/($G34-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BN$5-$D34)>($G34),$H34-SUM($J34:BM34),$H34/($G34-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BO$5-$D34)>($G34),$H34-SUM($J34:BN34),$H34/($G34-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BP$5-$D34)>($G34),$H34-SUM($J34:BO34),$H34/($G34-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BQ$5-$D34)>($G34),$H34-SUM($J34:BP34),$H34/($G34-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BR$5-$D34)>($G34),$H34-SUM($J34:BQ34),$H34/($G34-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BS$5-$D34)>($G34),$H34-SUM($J34:BR34),$H34/($G34-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BT$5-$D34)>($G34),$H34-SUM($J34:BS34),$H34/($G34-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BU$5-$D34)>($G34),$H34-SUM($J34:BT34),$H34/($G34-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BV$5-$D34)>($G34),$H34-SUM($J34:BU34),$H34/($G34-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BW$5-$D34)>($G34),$H34-SUM($J34:BV34),$H34/($G34-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BX$5-$D34)>($G34),$H34-SUM($J34:BW34),$H34/($G34-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BY$5-$D34)>($G34),$H34-SUM($J34:BX34),$H34/($G34-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((BZ$5-$D34)>($G34),$H34-SUM($J34:BY34),$H34/($G34-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((CA$5-$D34)>($G34),$H34-SUM($J34:BZ34),$H34/($G34-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((CB$5-$D34)>($G34),$H34-SUM($J34:CA34),$H34/($G34-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D34+reg_period_length),$G34=\"n/a\"),0,IF((CC$5-$D34)>($G34),$H34-SUM($J34:CB34),$H34/($G34-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H34-SUM($J34:$CC34),2)=0,G34=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G34=\"n/a\",\"n/a\",MAX(G34-5,1))","v":21.444417970732911},{"$f":"INDEX($J32:$CC32, MATCH(VALUE(LEFT(D35,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((J$5-$D35)>($G35),$H35-SUM(I35:$J35),$H35/($G35-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((K$5-$D35)>($G35),$H35-SUM(J35:$J35),$H35/($G35-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((L$5-$D35)>($G35),$H35-SUM($J35:K35),$H35/($G35-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((M$5-$D35)>($G35),$H35-SUM($J35:L35),$H35/($G35-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((N$5-$D35)>($G35),$H35-SUM($J35:M35),$H35/($G35-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((O$5-$D35)>($G35),$H35-SUM($J35:N35),$H35/($G35-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((P$5-$D35)>($G35),$H35-SUM($J35:O35),$H35/($G35-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((Q$5-$D35)>($G35),$H35-SUM($J35:P35),$H35/($G35-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((R$5-$D35)>($G35),$H35-SUM($J35:Q35),$H35/($G35-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((S$5-$D35)>($G35),$H35-SUM($J35:R35),$H35/($G35-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((T$5-$D35)>($G35),$H35-SUM($J35:S35),$H35/($G35-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((U$5-$D35)>($G35),$H35-SUM($J35:T35),$H35/($G35-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((V$5-$D35)>($G35),$H35-SUM($J35:U35),$H35/($G35-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((W$5-$D35)>($G35),$H35-SUM($J35:V35),$H35/($G35-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((X$5-$D35)>($G35),$H35-SUM($J35:W35),$H35/($G35-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((Y$5-$D35)>($G35),$H35-SUM($J35:X35),$H35/($G35-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((Z$5-$D35)>($G35),$H35-SUM($J35:Y35),$H35/($G35-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AA$5-$D35)>($G35),$H35-SUM($J35:Z35),$H35/($G35-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AB$5-$D35)>($G35),$H35-SUM($J35:AA35),$H35/($G35-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AC$5-$D35)>($G35),$H35-SUM($J35:AB35),$H35/($G35-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AD$5-$D35)>($G35),$H35-SUM($J35:AC35),$H35/($G35-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AE$5-$D35)>($G35),$H35-SUM($J35:AD35),$H35/($G35-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AF$5-$D35)>($G35),$H35-SUM($J35:AE35),$H35/($G35-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AG$5-$D35)>($G35),$H35-SUM($J35:AF35),$H35/($G35-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AH$5-$D35)>($G35),$H35-SUM($J35:AG35),$H35/($G35-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AI$5-$D35)>($G35),$H35-SUM($J35:AH35),$H35/($G35-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AJ$5-$D35)>($G35),$H35-SUM($J35:AI35),$H35/($G35-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AK$5-$D35)>($G35),$H35-SUM($J35:AJ35),$H35/($G35-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AL$5-$D35)>($G35),$H35-SUM($J35:AK35),$H35/($G35-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AM$5-$D35)>($G35),$H35-SUM($J35:AL35),$H35/($G35-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AN$5-$D35)>($G35),$H35-SUM($J35:AM35),$H35/($G35-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AO$5-$D35)>($G35),$H35-SUM($J35:AN35),$H35/($G35-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AP$5-$D35)>($G35),$H35-SUM($J35:AO35),$H35/($G35-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AQ$5-$D35)>($G35),$H35-SUM($J35:AP35),$H35/($G35-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AR$5-$D35)>($G35),$H35-SUM($J35:AQ35),$H35/($G35-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AS$5-$D35)>($G35),$H35-SUM($J35:AR35),$H35/($G35-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AT$5-$D35)>($G35),$H35-SUM($J35:AS35),$H35/($G35-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AU$5-$D35)>($G35),$H35-SUM($J35:AT35),$H35/($G35-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AV$5-$D35)>($G35),$H35-SUM($J35:AU35),$H35/($G35-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AW$5-$D35)>($G35),$H35-SUM($J35:AV35),$H35/($G35-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AX$5-$D35)>($G35),$H35-SUM($J35:AW35),$H35/($G35-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AY$5-$D35)>($G35),$H35-SUM($J35:AX35),$H35/($G35-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((AZ$5-$D35)>($G35),$H35-SUM($J35:AY35),$H35/($G35-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BA$5-$D35)>($G35),$H35-SUM($J35:AZ35),$H35/($G35-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BB$5-$D35)>($G35),$H35-SUM($J35:BA35),$H35/($G35-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BC$5-$D35)>($G35),$H35-SUM($J35:BB35),$H35/($G35-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BD$5-$D35)>($G35),$H35-SUM($J35:BC35),$H35/($G35-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BE$5-$D35)>($G35),$H35-SUM($J35:BD35),$H35/($G35-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BF$5-$D35)>($G35),$H35-SUM($J35:BE35),$H35/($G35-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BG$5-$D35)>($G35),$H35-SUM($J35:BF35),$H35/($G35-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BH$5-$D35)>($G35),$H35-SUM($J35:BG35),$H35/($G35-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BI$5-$D35)>($G35),$H35-SUM($J35:BH35),$H35/($G35-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BJ$5-$D35)>($G35),$H35-SUM($J35:BI35),$H35/($G35-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BK$5-$D35)>($G35),$H35-SUM($J35:BJ35),$H35/($G35-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BL$5-$D35)>($G35),$H35-SUM($J35:BK35),$H35/($G35-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BM$5-$D35)>($G35),$H35-SUM($J35:BL35),$H35/($G35-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BN$5-$D35)>($G35),$H35-SUM($J35:BM35),$H35/($G35-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BO$5-$D35)>($G35),$H35-SUM($J35:BN35),$H35/($G35-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BP$5-$D35)>($G35),$H35-SUM($J35:BO35),$H35/($G35-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BQ$5-$D35)>($G35),$H35-SUM($J35:BP35),$H35/($G35-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BR$5-$D35)>($G35),$H35-SUM($J35:BQ35),$H35/($G35-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BS$5-$D35)>($G35),$H35-SUM($J35:BR35),$H35/($G35-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BT$5-$D35)>($G35),$H35-SUM($J35:BS35),$H35/($G35-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BU$5-$D35)>($G35),$H35-SUM($J35:BT35),$H35/($G35-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BV$5-$D35)>($G35),$H35-SUM($J35:BU35),$H35/($G35-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BW$5-$D35)>($G35),$H35-SUM($J35:BV35),$H35/($G35-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BX$5-$D35)>($G35),$H35-SUM($J35:BW35),$H35/($G35-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BY$5-$D35)>($G35),$H35-SUM($J35:BX35),$H35/($G35-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((BZ$5-$D35)>($G35),$H35-SUM($J35:BY35),$H35/($G35-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((CA$5-$D35)>($G35),$H35-SUM($J35:BZ35),$H35/($G35-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((CB$5-$D35)>($G35),$H35-SUM($J35:CA35),$H35/($G35-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D35+reg_period_length),$G35=\"n/a\"),0,IF((CC$5-$D35)>($G35),$H35-SUM($J35:CB35),$H35/($G35-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H35-SUM($J35:$CC35),2)=0,G35=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J39:CC39)-SUM(J40:CC40),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE47:$CE76)=COUNTIF($CE47:$CE76,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":54.828690709482736},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":31.353397750418488},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":88.335631088155495},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":18.128697015236913},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":33.674482579850476},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":16.530727863046085},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":36.390820348986466},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":41.819086489106219},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":62.908692054320753},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":43.093519029305568},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":25.828872030791555},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B20,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A20)","v":50},{"$f":"TRANSPOSE(J44:AM44)","v":54.828690709482736},null,{"$f":"IF(OR(J$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>J$5,$H47/$G47,$H47-SUM($I47:I47)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>K$5,$H47/$G47,$H47-SUM($I47:J47)))*K$14","v":1.0965738141896546},{"$f":"IF(OR(L$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>L$5,$H47/$G47,$H47-SUM($I47:K47)))*L$14","v":1.0965738141896546},{"$f":"IF(OR(M$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>M$5,$H47/$G47,$H47-SUM($I47:L47)))*M$14","v":1.0965738141896546},{"$f":"IF(OR(N$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>N$5,$H47/$G47,$H47-SUM($I47:M47)))*N$14","v":1.0965738141896546},{"$f":"IF(OR(O$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>O$5,$H47/$G47,$H47-SUM($I47:N47)))*O$14","v":1.0965738141896546},{"$f":"IF(OR(P$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>P$5,$H47/$G47,$H47-SUM($I47:O47)))*P$14","v":1.0965738141896546},{"$f":"IF(OR(Q$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>Q$5,$H47/$G47,$H47-SUM($I47:P47)))*Q$14","v":1.0965738141896546},{"$f":"IF(OR(R$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>R$5,$H47/$G47,$H47-SUM($I47:Q47)))*R$14","v":1.0965738141896546},{"$f":"IF(OR(S$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>S$5,$H47/$G47,$H47-SUM($I47:R47)))*S$14","v":1.0965738141896546},{"$f":"IF(OR(T$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>T$5,$H47/$G47,$H47-SUM($I47:S47)))*T$14","v":0.5482869070948273},{"$f":"IF(OR(U$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>U$5,$H47/$G47,$H47-SUM($I47:T47)))*U$14","v":1.0965738141896546},{"$f":"IF(OR(V$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>V$5,$H47/$G47,$H47-SUM($I47:U47)))*V$14","v":1.0965738141896546},{"$f":"IF(OR(W$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>W$5,$H47/$G47,$H47-SUM($I47:V47)))*W$14","v":1.0965738141896546},{"$f":"IF(OR(X$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>X$5,$H47/$G47,$H47-SUM($I47:W47)))*X$14","v":1.0965738141896546},{"$f":"IF(OR(Y$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>Y$5,$H47/$G47,$H47-SUM($I47:X47)))*Y$14","v":1.0965738141896546},{"$f":"IF(OR(Z$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>Z$5,$H47/$G47,$H47-SUM($I47:Y47)))*Z$14","v":1.0965738141896546},{"$f":"IF(OR(AA$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AA$5,$H47/$G47,$H47-SUM($I47:Z47)))*AA$14","v":1.0965738141896546},{"$f":"IF(OR(AB$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AB$5,$H47/$G47,$H47-SUM($I47:AA47)))*AB$14","v":1.0965738141896546},{"$f":"IF(OR(AC$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AC$5,$H47/$G47,$H47-SUM($I47:AB47)))*AC$14","v":1.0965738141896546},{"$f":"IF(OR(AD$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AD$5,$H47/$G47,$H47-SUM($I47:AC47)))*AD$14","v":1.0965738141896546},{"$f":"IF(OR(AE$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AE$5,$H47/$G47,$H47-SUM($I47:AD47)))*AE$14","v":1.0965738141896546},{"$f":"IF(OR(AF$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AF$5,$H47/$G47,$H47-SUM($I47:AE47)))*AF$14","v":1.0965738141896546},{"$f":"IF(OR(AG$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AG$5,$H47/$G47,$H47-SUM($I47:AF47)))*AG$14","v":1.0965738141896546},{"$f":"IF(OR(AH$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AH$5,$H47/$G47,$H47-SUM($I47:AG47)))*AH$14","v":1.0965738141896546},{"$f":"IF(OR(AI$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AI$5,$H47/$G47,$H47-SUM($I47:AH47)))*AI$14","v":1.0965738141896546},{"$f":"IF(OR(AJ$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AJ$5,$H47/$G47,$H47-SUM($I47:AI47)))*AJ$14","v":1.0965738141896546},{"$f":"IF(OR(AK$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AK$5,$H47/$G47,$H47-SUM($I47:AJ47)))*AK$14","v":1.0965738141896546},{"$f":"IF(OR(AL$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AL$5,$H47/$G47,$H47-SUM($I47:AK47)))*AL$14","v":1.0965738141896546},{"$f":"IF(OR(AM$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AM$5,$H47/$G47,$H47-SUM($I47:AL47)))*AM$14","v":1.0965738141896546},{"$f":"IF(OR(AN$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AN$5,$H47/$G47,$H47-SUM($I47:AM47)))*AN$14","v":1.0965738141896546},{"$f":"IF(OR(AO$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AO$5,$H47/$G47,$H47-SUM($I47:AN47)))*AO$14","v":1.0965738141896546},{"$f":"IF(OR(AP$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AP$5,$H47/$G47,$H47-SUM($I47:AO47)))*AP$14","v":1.0965738141896546},{"$f":"IF(OR(AQ$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AQ$5,$H47/$G47,$H47-SUM($I47:AP47)))*AQ$14","v":1.0965738141896546},{"$f":"IF(OR(AR$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AR$5,$H47/$G47,$H47-SUM($I47:AQ47)))*AR$14","v":1.0965738141896546},{"$f":"IF(OR(AS$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AS$5,$H47/$G47,$H47-SUM($I47:AR47)))*AS$14","v":1.0965738141896546},{"$f":"IF(OR(AT$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AT$5,$H47/$G47,$H47-SUM($I47:AS47)))*AT$14","v":1.0965738141896546},{"$f":"IF(OR(AU$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AU$5,$H47/$G47,$H47-SUM($I47:AT47)))*AU$14","v":1.0965738141896546},{"$f":"IF(OR(AV$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AV$5,$H47/$G47,$H47-SUM($I47:AU47)))*AV$14","v":1.0965738141896546},{"$f":"IF(OR(AW$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AW$5,$H47/$G47,$H47-SUM($I47:AV47)))*AW$14","v":1.0965738141896546},{"$f":"IF(OR(AX$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AX$5,$H47/$G47,$H47-SUM($I47:AW47)))*AX$14","v":1.0965738141896546},{"$f":"IF(OR(AY$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AY$5,$H47/$G47,$H47-SUM($I47:AX47)))*AY$14","v":1.0965738141896546},{"$f":"IF(OR(AZ$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>AZ$5,$H47/$G47,$H47-SUM($I47:AY47)))*AZ$14","v":1.0965738141896546},{"$f":"IF(OR(BA$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BA$5,$H47/$G47,$H47-SUM($I47:AZ47)))*BA$14","v":1.0965738141896546},{"$f":"IF(OR(BB$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BB$5,$H47/$G47,$H47-SUM($I47:BA47)))*BB$14","v":1.0965738141896546},{"$f":"IF(OR(BC$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BC$5,$H47/$G47,$H47-SUM($I47:BB47)))*BC$14","v":1.0965738141896546},{"$f":"IF(OR(BD$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BD$5,$H47/$G47,$H47-SUM($I47:BC47)))*BD$14","v":1.0965738141896546},{"$f":"IF(OR(BE$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BE$5,$H47/$G47,$H47-SUM($I47:BD47)))*BE$14","v":1.0965738141896546},{"$f":"IF(OR(BF$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BF$5,$H47/$G47,$H47-SUM($I47:BE47)))*BF$14","v":1.0965738141896546},{"$f":"IF(OR(BG$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BG$5,$H47/$G47,$H47-SUM($I47:BF47)))*BG$14","v":1.0965738141896546},{"$f":"IF(OR(BH$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BH$5,$H47/$G47,$H47-SUM($I47:BG47)))*BH$14","v":1.0965738141896546},{"$f":"IF(OR(BI$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BI$5,$H47/$G47,$H47-SUM($I47:BH47)))*BI$14","v":0.54828690709486949},{"$f":"IF(OR(BJ$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BJ$5,$H47/$G47,$H47-SUM($I47:BI47)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BK$5,$H47/$G47,$H47-SUM($I47:BJ47)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BL$5,$H47/$G47,$H47-SUM($I47:BK47)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BM$5,$H47/$G47,$H47-SUM($I47:BL47)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BN$5,$H47/$G47,$H47-SUM($I47:BM47)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BO$5,$H47/$G47,$H47-SUM($I47:BN47)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BP$5,$H47/$G47,$H47-SUM($I47:BO47)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BQ$5,$H47/$G47,$H47-SUM($I47:BP47)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BR$5,$H47/$G47,$H47-SUM($I47:BQ47)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BS$5,$H47/$G47,$H47-SUM($I47:BR47)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BT$5,$H47/$G47,$H47-SUM($I47:BS47)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BU$5,$H47/$G47,$H47-SUM($I47:BT47)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BV$5,$H47/$G47,$H47-SUM($I47:BU47)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BW$5,$H47/$G47,$H47-SUM($I47:BV47)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BX$5,$H47/$G47,$H47-SUM($I47:BW47)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BY$5,$H47/$G47,$H47-SUM($I47:BX47)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>BZ$5,$H47/$G47,$H47-SUM($I47:BY47)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>CA$5,$H47/$G47,$H47-SUM($I47:BZ47)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>CB$5,$H47/$G47,$H47-SUM($I47:CA47)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D47,$G47=\"n/a\"),0,IF(SUM($D47,$G47+0.5)>CC$5,$H47/$G47,$H47-SUM($I47:CB47)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H47-SUM($J47:$CC47),2)=0,G47=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D47+1","v":2012},"$m Real 2010",null,{"$f":"G47","v":50},31.353397750418488,null,{"$f":"IF(OR(J$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>J$5,$H48/$G48,$H48-SUM($I48:I48)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>K$5,$H48/$G48,$H48-SUM($I48:J48)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>L$5,$H48/$G48,$H48-SUM($I48:K48)))*L$14","v":0.62706795500836976},{"$f":"IF(OR(M$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>M$5,$H48/$G48,$H48-SUM($I48:L48)))*M$14","v":0.62706795500836976},{"$f":"IF(OR(N$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>N$5,$H48/$G48,$H48-SUM($I48:M48)))*N$14","v":0.62706795500836976},{"$f":"IF(OR(O$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>O$5,$H48/$G48,$H48-SUM($I48:N48)))*O$14","v":0.62706795500836976},{"$f":"IF(OR(P$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>P$5,$H48/$G48,$H48-SUM($I48:O48)))*P$14","v":0.62706795500836976},{"$f":"IF(OR(Q$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>Q$5,$H48/$G48,$H48-SUM($I48:P48)))*Q$14","v":0.62706795500836976},{"$f":"IF(OR(R$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>R$5,$H48/$G48,$H48-SUM($I48:Q48)))*R$14","v":0.62706795500836976},{"$f":"IF(OR(S$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>S$5,$H48/$G48,$H48-SUM($I48:R48)))*S$14","v":0.62706795500836976},{"$f":"IF(OR(T$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>T$5,$H48/$G48,$H48-SUM($I48:S48)))*T$14","v":0.31353397750418488},{"$f":"IF(OR(U$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>U$5,$H48/$G48,$H48-SUM($I48:T48)))*U$14","v":0.62706795500836976},{"$f":"IF(OR(V$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>V$5,$H48/$G48,$H48-SUM($I48:U48)))*V$14","v":0.62706795500836976},{"$f":"IF(OR(W$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>W$5,$H48/$G48,$H48-SUM($I48:V48)))*W$14","v":0.62706795500836976},{"$f":"IF(OR(X$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>X$5,$H48/$G48,$H48-SUM($I48:W48)))*X$14","v":0.62706795500836976},{"$f":"IF(OR(Y$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>Y$5,$H48/$G48,$H48-SUM($I48:X48)))*Y$14","v":0.62706795500836976},{"$f":"IF(OR(Z$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>Z$5,$H48/$G48,$H48-SUM($I48:Y48)))*Z$14","v":0.62706795500836976},{"$f":"IF(OR(AA$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AA$5,$H48/$G48,$H48-SUM($I48:Z48)))*AA$14","v":0.62706795500836976},{"$f":"IF(OR(AB$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AB$5,$H48/$G48,$H48-SUM($I48:AA48)))*AB$14","v":0.62706795500836976},{"$f":"IF(OR(AC$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AC$5,$H48/$G48,$H48-SUM($I48:AB48)))*AC$14","v":0.62706795500836976},{"$f":"IF(OR(AD$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AD$5,$H48/$G48,$H48-SUM($I48:AC48)))*AD$14","v":0.62706795500836976},{"$f":"IF(OR(AE$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AE$5,$H48/$G48,$H48-SUM($I48:AD48)))*AE$14","v":0.62706795500836976},{"$f":"IF(OR(AF$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AF$5,$H48/$G48,$H48-SUM($I48:AE48)))*AF$14","v":0.62706795500836976},{"$f":"IF(OR(AG$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AG$5,$H48/$G48,$H48-SUM($I48:AF48)))*AG$14","v":0.62706795500836976},{"$f":"IF(OR(AH$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AH$5,$H48/$G48,$H48-SUM($I48:AG48)))*AH$14","v":0.62706795500836976},{"$f":"IF(OR(AI$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AI$5,$H48/$G48,$H48-SUM($I48:AH48)))*AI$14","v":0.62706795500836976},{"$f":"IF(OR(AJ$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AJ$5,$H48/$G48,$H48-SUM($I48:AI48)))*AJ$14","v":0.62706795500836976},{"$f":"IF(OR(AK$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AK$5,$H48/$G48,$H48-SUM($I48:AJ48)))*AK$14","v":0.62706795500836976},{"$f":"IF(OR(AL$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AL$5,$H48/$G48,$H48-SUM($I48:AK48)))*AL$14","v":0.62706795500836976},{"$f":"IF(OR(AM$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AM$5,$H48/$G48,$H48-SUM($I48:AL48)))*AM$14","v":0.62706795500836976},{"$f":"IF(OR(AN$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AN$5,$H48/$G48,$H48-SUM($I48:AM48)))*AN$14","v":0.62706795500836976},{"$f":"IF(OR(AO$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AO$5,$H48/$G48,$H48-SUM($I48:AN48)))*AO$14","v":0.62706795500836976},{"$f":"IF(OR(AP$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AP$5,$H48/$G48,$H48-SUM($I48:AO48)))*AP$14","v":0.62706795500836976},{"$f":"IF(OR(AQ$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AQ$5,$H48/$G48,$H48-SUM($I48:AP48)))*AQ$14","v":0.62706795500836976},{"$f":"IF(OR(AR$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AR$5,$H48/$G48,$H48-SUM($I48:AQ48)))*AR$14","v":0.62706795500836976},{"$f":"IF(OR(AS$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AS$5,$H48/$G48,$H48-SUM($I48:AR48)))*AS$14","v":0.62706795500836976},{"$f":"IF(OR(AT$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AT$5,$H48/$G48,$H48-SUM($I48:AS48)))*AT$14","v":0.62706795500836976},{"$f":"IF(OR(AU$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AU$5,$H48/$G48,$H48-SUM($I48:AT48)))*AU$14","v":0.62706795500836976},{"$f":"IF(OR(AV$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AV$5,$H48/$G48,$H48-SUM($I48:AU48)))*AV$14","v":0.62706795500836976},{"$f":"IF(OR(AW$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AW$5,$H48/$G48,$H48-SUM($I48:AV48)))*AW$14","v":0.62706795500836976},{"$f":"IF(OR(AX$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AX$5,$H48/$G48,$H48-SUM($I48:AW48)))*AX$14","v":0.62706795500836976},{"$f":"IF(OR(AY$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AY$5,$H48/$G48,$H48-SUM($I48:AX48)))*AY$14","v":0.62706795500836976},{"$f":"IF(OR(AZ$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>AZ$5,$H48/$G48,$H48-SUM($I48:AY48)))*AZ$14","v":0.62706795500836976},{"$f":"IF(OR(BA$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BA$5,$H48/$G48,$H48-SUM($I48:AZ48)))*BA$14","v":0.62706795500836976},{"$f":"IF(OR(BB$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BB$5,$H48/$G48,$H48-SUM($I48:BA48)))*BB$14","v":0.62706795500836976},{"$f":"IF(OR(BC$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BC$5,$H48/$G48,$H48-SUM($I48:BB48)))*BC$14","v":0.62706795500836976},{"$f":"IF(OR(BD$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BD$5,$H48/$G48,$H48-SUM($I48:BC48)))*BD$14","v":0.62706795500836976},{"$f":"IF(OR(BE$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BE$5,$H48/$G48,$H48-SUM($I48:BD48)))*BE$14","v":0.62706795500836976},{"$f":"IF(OR(BF$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BF$5,$H48/$G48,$H48-SUM($I48:BE48)))*BF$14","v":0.62706795500836976},{"$f":"IF(OR(BG$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BG$5,$H48/$G48,$H48-SUM($I48:BF48)))*BG$14","v":0.62706795500836976},{"$f":"IF(OR(BH$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BH$5,$H48/$G48,$H48-SUM($I48:BG48)))*BH$14","v":0.62706795500836976},{"$f":"IF(OR(BI$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BI$5,$H48/$G48,$H48-SUM($I48:BH48)))*BI$14","v":0.62706795500836976},{"$f":"IF(OR(BJ$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BJ$5,$H48/$G48,$H48-SUM($I48:BI48)))*BJ$14","v":0.31353397750415368},{"$f":"IF(OR(BK$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BK$5,$H48/$G48,$H48-SUM($I48:BJ48)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BL$5,$H48/$G48,$H48-SUM($I48:BK48)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BM$5,$H48/$G48,$H48-SUM($I48:BL48)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BN$5,$H48/$G48,$H48-SUM($I48:BM48)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BO$5,$H48/$G48,$H48-SUM($I48:BN48)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BP$5,$H48/$G48,$H48-SUM($I48:BO48)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BQ$5,$H48/$G48,$H48-SUM($I48:BP48)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BR$5,$H48/$G48,$H48-SUM($I48:BQ48)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BS$5,$H48/$G48,$H48-SUM($I48:BR48)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BT$5,$H48/$G48,$H48-SUM($I48:BS48)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BU$5,$H48/$G48,$H48-SUM($I48:BT48)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BV$5,$H48/$G48,$H48-SUM($I48:BU48)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BW$5,$H48/$G48,$H48-SUM($I48:BV48)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BX$5,$H48/$G48,$H48-SUM($I48:BW48)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BY$5,$H48/$G48,$H48-SUM($I48:BX48)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>BZ$5,$H48/$G48,$H48-SUM($I48:BY48)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>CA$5,$H48/$G48,$H48-SUM($I48:BZ48)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>CB$5,$H48/$G48,$H48-SUM($I48:CA48)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D48,$G48=\"n/a\"),0,IF(SUM($D48,$G48+0.5)>CC$5,$H48/$G48,$H48-SUM($I48:CB48)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D48+1","v":2013},"$m Real 2010",null,{"$f":"G48","v":50},88.335631088155495,null,{"$f":"IF(OR(J$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>J$5,$H49/$G49,$H49-SUM($I49:I49)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>K$5,$H49/$G49,$H49-SUM($I49:J49)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>L$5,$H49/$G49,$H49-SUM($I49:K49)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>M$5,$H49/$G49,$H49-SUM($I49:L49)))*M$14","v":1.7667126217631099},{"$f":"IF(OR(N$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>N$5,$H49/$G49,$H49-SUM($I49:M49)))*N$14","v":1.7667126217631099},{"$f":"IF(OR(O$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>O$5,$H49/$G49,$H49-SUM($I49:N49)))*O$14","v":1.7667126217631099},{"$f":"IF(OR(P$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>P$5,$H49/$G49,$H49-SUM($I49:O49)))*P$14","v":1.7667126217631099},{"$f":"IF(OR(Q$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>Q$5,$H49/$G49,$H49-SUM($I49:P49)))*Q$14","v":1.7667126217631099},{"$f":"IF(OR(R$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>R$5,$H49/$G49,$H49-SUM($I49:Q49)))*R$14","v":1.7667126217631099},{"$f":"IF(OR(S$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>S$5,$H49/$G49,$H49-SUM($I49:R49)))*S$14","v":1.7667126217631099},{"$f":"IF(OR(T$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>T$5,$H49/$G49,$H49-SUM($I49:S49)))*T$14","v":0.88335631088155497},{"$f":"IF(OR(U$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>U$5,$H49/$G49,$H49-SUM($I49:T49)))*U$14","v":1.7667126217631099},{"$f":"IF(OR(V$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>V$5,$H49/$G49,$H49-SUM($I49:U49)))*V$14","v":1.7667126217631099},{"$f":"IF(OR(W$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>W$5,$H49/$G49,$H49-SUM($I49:V49)))*W$14","v":1.7667126217631099},{"$f":"IF(OR(X$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>X$5,$H49/$G49,$H49-SUM($I49:W49)))*X$14","v":1.7667126217631099},{"$f":"IF(OR(Y$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>Y$5,$H49/$G49,$H49-SUM($I49:X49)))*Y$14","v":1.7667126217631099},{"$f":"IF(OR(Z$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>Z$5,$H49/$G49,$H49-SUM($I49:Y49)))*Z$14","v":1.7667126217631099},{"$f":"IF(OR(AA$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AA$5,$H49/$G49,$H49-SUM($I49:Z49)))*AA$14","v":1.7667126217631099},{"$f":"IF(OR(AB$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AB$5,$H49/$G49,$H49-SUM($I49:AA49)))*AB$14","v":1.7667126217631099},{"$f":"IF(OR(AC$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AC$5,$H49/$G49,$H49-SUM($I49:AB49)))*AC$14","v":1.7667126217631099},{"$f":"IF(OR(AD$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AD$5,$H49/$G49,$H49-SUM($I49:AC49)))*AD$14","v":1.7667126217631099},{"$f":"IF(OR(AE$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AE$5,$H49/$G49,$H49-SUM($I49:AD49)))*AE$14","v":1.7667126217631099},{"$f":"IF(OR(AF$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AF$5,$H49/$G49,$H49-SUM($I49:AE49)))*AF$14","v":1.7667126217631099},{"$f":"IF(OR(AG$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AG$5,$H49/$G49,$H49-SUM($I49:AF49)))*AG$14","v":1.7667126217631099},{"$f":"IF(OR(AH$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AH$5,$H49/$G49,$H49-SUM($I49:AG49)))*AH$14","v":1.7667126217631099},{"$f":"IF(OR(AI$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AI$5,$H49/$G49,$H49-SUM($I49:AH49)))*AI$14","v":1.7667126217631099},{"$f":"IF(OR(AJ$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AJ$5,$H49/$G49,$H49-SUM($I49:AI49)))*AJ$14","v":1.7667126217631099},{"$f":"IF(OR(AK$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AK$5,$H49/$G49,$H49-SUM($I49:AJ49)))*AK$14","v":1.7667126217631099},{"$f":"IF(OR(AL$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AL$5,$H49/$G49,$H49-SUM($I49:AK49)))*AL$14","v":1.7667126217631099},{"$f":"IF(OR(AM$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AM$5,$H49/$G49,$H49-SUM($I49:AL49)))*AM$14","v":1.7667126217631099},{"$f":"IF(OR(AN$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AN$5,$H49/$G49,$H49-SUM($I49:AM49)))*AN$14","v":1.7667126217631099},{"$f":"IF(OR(AO$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AO$5,$H49/$G49,$H49-SUM($I49:AN49)))*AO$14","v":1.7667126217631099},{"$f":"IF(OR(AP$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AP$5,$H49/$G49,$H49-SUM($I49:AO49)))*AP$14","v":1.7667126217631099},{"$f":"IF(OR(AQ$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AQ$5,$H49/$G49,$H49-SUM($I49:AP49)))*AQ$14","v":1.7667126217631099},{"$f":"IF(OR(AR$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AR$5,$H49/$G49,$H49-SUM($I49:AQ49)))*AR$14","v":1.7667126217631099},{"$f":"IF(OR(AS$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AS$5,$H49/$G49,$H49-SUM($I49:AR49)))*AS$14","v":1.7667126217631099},{"$f":"IF(OR(AT$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AT$5,$H49/$G49,$H49-SUM($I49:AS49)))*AT$14","v":1.7667126217631099},{"$f":"IF(OR(AU$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AU$5,$H49/$G49,$H49-SUM($I49:AT49)))*AU$14","v":1.7667126217631099},{"$f":"IF(OR(AV$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AV$5,$H49/$G49,$H49-SUM($I49:AU49)))*AV$14","v":1.7667126217631099},{"$f":"IF(OR(AW$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AW$5,$H49/$G49,$H49-SUM($I49:AV49)))*AW$14","v":1.7667126217631099},{"$f":"IF(OR(AX$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AX$5,$H49/$G49,$H49-SUM($I49:AW49)))*AX$14","v":1.7667126217631099},{"$f":"IF(OR(AY$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AY$5,$H49/$G49,$H49-SUM($I49:AX49)))*AY$14","v":1.7667126217631099},{"$f":"IF(OR(AZ$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>AZ$5,$H49/$G49,$H49-SUM($I49:AY49)))*AZ$14","v":1.7667126217631099},{"$f":"IF(OR(BA$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BA$5,$H49/$G49,$H49-SUM($I49:AZ49)))*BA$14","v":1.7667126217631099},{"$f":"IF(OR(BB$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BB$5,$H49/$G49,$H49-SUM($I49:BA49)))*BB$14","v":1.7667126217631099},{"$f":"IF(OR(BC$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BC$5,$H49/$G49,$H49-SUM($I49:BB49)))*BC$14","v":1.7667126217631099},{"$f":"IF(OR(BD$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BD$5,$H49/$G49,$H49-SUM($I49:BC49)))*BD$14","v":1.7667126217631099},{"$f":"IF(OR(BE$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BE$5,$H49/$G49,$H49-SUM($I49:BD49)))*BE$14","v":1.7667126217631099},{"$f":"IF(OR(BF$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BF$5,$H49/$G49,$H49-SUM($I49:BE49)))*BF$14","v":1.7667126217631099},{"$f":"IF(OR(BG$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BG$5,$H49/$G49,$H49-SUM($I49:BF49)))*BG$14","v":1.7667126217631099},{"$f":"IF(OR(BH$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BH$5,$H49/$G49,$H49-SUM($I49:BG49)))*BH$14","v":1.7667126217631099},{"$f":"IF(OR(BI$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BI$5,$H49/$G49,$H49-SUM($I49:BH49)))*BI$14","v":1.7667126217631099},{"$f":"IF(OR(BJ$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BJ$5,$H49/$G49,$H49-SUM($I49:BI49)))*BJ$14","v":1.7667126217631099},{"$f":"IF(OR(BK$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BK$5,$H49/$G49,$H49-SUM($I49:BJ49)))*BK$14","v":0.88335631088159516},{"$f":"IF(OR(BL$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BL$5,$H49/$G49,$H49-SUM($I49:BK49)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BM$5,$H49/$G49,$H49-SUM($I49:BL49)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BN$5,$H49/$G49,$H49-SUM($I49:BM49)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BO$5,$H49/$G49,$H49-SUM($I49:BN49)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BP$5,$H49/$G49,$H49-SUM($I49:BO49)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BQ$5,$H49/$G49,$H49-SUM($I49:BP49)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BR$5,$H49/$G49,$H49-SUM($I49:BQ49)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BS$5,$H49/$G49,$H49-SUM($I49:BR49)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BT$5,$H49/$G49,$H49-SUM($I49:BS49)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BU$5,$H49/$G49,$H49-SUM($I49:BT49)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BV$5,$H49/$G49,$H49-SUM($I49:BU49)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BW$5,$H49/$G49,$H49-SUM($I49:BV49)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BX$5,$H49/$G49,$H49-SUM($I49:BW49)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BY$5,$H49/$G49,$H49-SUM($I49:BX49)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>BZ$5,$H49/$G49,$H49-SUM($I49:BY49)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>CA$5,$H49/$G49,$H49-SUM($I49:BZ49)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>CB$5,$H49/$G49,$H49-SUM($I49:CA49)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D49,$G49=\"n/a\"),0,IF(SUM($D49,$G49+0.5)>CC$5,$H49/$G49,$H49-SUM($I49:CB49)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,50,18.128697015236913,null,{"$f":"IF(OR(J$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>J$5,$H50/$G50,$H50-SUM($I50:I50)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>K$5,$H50/$G50,$H50-SUM($I50:J50)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>L$5,$H50/$G50,$H50-SUM($I50:K50)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>M$5,$H50/$G50,$H50-SUM($I50:L50)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>N$5,$H50/$G50,$H50-SUM($I50:M50)))*N$14","v":0.36257394030473827},{"$f":"IF(OR(O$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>O$5,$H50/$G50,$H50-SUM($I50:N50)))*O$14","v":0.36257394030473827},{"$f":"IF(OR(P$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>P$5,$H50/$G50,$H50-SUM($I50:O50)))*P$14","v":0.36257394030473827},{"$f":"IF(OR(Q$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>Q$5,$H50/$G50,$H50-SUM($I50:P50)))*Q$14","v":0.36257394030473827},{"$f":"IF(OR(R$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>R$5,$H50/$G50,$H50-SUM($I50:Q50)))*R$14","v":0.36257394030473827},{"$f":"IF(OR(S$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>S$5,$H50/$G50,$H50-SUM($I50:R50)))*S$14","v":0.36257394030473827},{"$f":"IF(OR(T$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>T$5,$H50/$G50,$H50-SUM($I50:S50)))*T$14","v":0.18128697015236914},{"$f":"IF(OR(U$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>U$5,$H50/$G50,$H50-SUM($I50:T50)))*U$14","v":0.36257394030473827},{"$f":"IF(OR(V$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>V$5,$H50/$G50,$H50-SUM($I50:U50)))*V$14","v":0.36257394030473827},{"$f":"IF(OR(W$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>W$5,$H50/$G50,$H50-SUM($I50:V50)))*W$14","v":0.36257394030473827},{"$f":"IF(OR(X$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>X$5,$H50/$G50,$H50-SUM($I50:W50)))*X$14","v":0.36257394030473827},{"$f":"IF(OR(Y$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>Y$5,$H50/$G50,$H50-SUM($I50:X50)))*Y$14","v":0.36257394030473827},{"$f":"IF(OR(Z$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>Z$5,$H50/$G50,$H50-SUM($I50:Y50)))*Z$14","v":0.36257394030473827},{"$f":"IF(OR(AA$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AA$5,$H50/$G50,$H50-SUM($I50:Z50)))*AA$14","v":0.36257394030473827},{"$f":"IF(OR(AB$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AB$5,$H50/$G50,$H50-SUM($I50:AA50)))*AB$14","v":0.36257394030473827},{"$f":"IF(OR(AC$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AC$5,$H50/$G50,$H50-SUM($I50:AB50)))*AC$14","v":0.36257394030473827},{"$f":"IF(OR(AD$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AD$5,$H50/$G50,$H50-SUM($I50:AC50)))*AD$14","v":0.36257394030473827},{"$f":"IF(OR(AE$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AE$5,$H50/$G50,$H50-SUM($I50:AD50)))*AE$14","v":0.36257394030473827},{"$f":"IF(OR(AF$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AF$5,$H50/$G50,$H50-SUM($I50:AE50)))*AF$14","v":0.36257394030473827},{"$f":"IF(OR(AG$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AG$5,$H50/$G50,$H50-SUM($I50:AF50)))*AG$14","v":0.36257394030473827},{"$f":"IF(OR(AH$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AH$5,$H50/$G50,$H50-SUM($I50:AG50)))*AH$14","v":0.36257394030473827},{"$f":"IF(OR(AI$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AI$5,$H50/$G50,$H50-SUM($I50:AH50)))*AI$14","v":0.36257394030473827},{"$f":"IF(OR(AJ$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AJ$5,$H50/$G50,$H50-SUM($I50:AI50)))*AJ$14","v":0.36257394030473827},{"$f":"IF(OR(AK$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AK$5,$H50/$G50,$H50-SUM($I50:AJ50)))*AK$14","v":0.36257394030473827},{"$f":"IF(OR(AL$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AL$5,$H50/$G50,$H50-SUM($I50:AK50)))*AL$14","v":0.36257394030473827},{"$f":"IF(OR(AM$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AM$5,$H50/$G50,$H50-SUM($I50:AL50)))*AM$14","v":0.36257394030473827},{"$f":"IF(OR(AN$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AN$5,$H50/$G50,$H50-SUM($I50:AM50)))*AN$14","v":0.36257394030473827},{"$f":"IF(OR(AO$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AO$5,$H50/$G50,$H50-SUM($I50:AN50)))*AO$14","v":0.36257394030473827},{"$f":"IF(OR(AP$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AP$5,$H50/$G50,$H50-SUM($I50:AO50)))*AP$14","v":0.36257394030473827},{"$f":"IF(OR(AQ$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AQ$5,$H50/$G50,$H50-SUM($I50:AP50)))*AQ$14","v":0.36257394030473827},{"$f":"IF(OR(AR$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AR$5,$H50/$G50,$H50-SUM($I50:AQ50)))*AR$14","v":0.36257394030473827},{"$f":"IF(OR(AS$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AS$5,$H50/$G50,$H50-SUM($I50:AR50)))*AS$14","v":0.36257394030473827},{"$f":"IF(OR(AT$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AT$5,$H50/$G50,$H50-SUM($I50:AS50)))*AT$14","v":0.36257394030473827},{"$f":"IF(OR(AU$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AU$5,$H50/$G50,$H50-SUM($I50:AT50)))*AU$14","v":0.36257394030473827},{"$f":"IF(OR(AV$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AV$5,$H50/$G50,$H50-SUM($I50:AU50)))*AV$14","v":0.36257394030473827},{"$f":"IF(OR(AW$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AW$5,$H50/$G50,$H50-SUM($I50:AV50)))*AW$14","v":0.36257394030473827},{"$f":"IF(OR(AX$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AX$5,$H50/$G50,$H50-SUM($I50:AW50)))*AX$14","v":0.36257394030473827},{"$f":"IF(OR(AY$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AY$5,$H50/$G50,$H50-SUM($I50:AX50)))*AY$14","v":0.36257394030473827},{"$f":"IF(OR(AZ$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>AZ$5,$H50/$G50,$H50-SUM($I50:AY50)))*AZ$14","v":0.36257394030473827},{"$f":"IF(OR(BA$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BA$5,$H50/$G50,$H50-SUM($I50:AZ50)))*BA$14","v":0.36257394030473827},{"$f":"IF(OR(BB$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BB$5,$H50/$G50,$H50-SUM($I50:BA50)))*BB$14","v":0.36257394030473827},{"$f":"IF(OR(BC$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BC$5,$H50/$G50,$H50-SUM($I50:BB50)))*BC$14","v":0.36257394030473827},{"$f":"IF(OR(BD$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BD$5,$H50/$G50,$H50-SUM($I50:BC50)))*BD$14","v":0.36257394030473827},{"$f":"IF(OR(BE$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BE$5,$H50/$G50,$H50-SUM($I50:BD50)))*BE$14","v":0.36257394030473827},{"$f":"IF(OR(BF$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BF$5,$H50/$G50,$H50-SUM($I50:BE50)))*BF$14","v":0.36257394030473827},{"$f":"IF(OR(BG$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BG$5,$H50/$G50,$H50-SUM($I50:BF50)))*BG$14","v":0.36257394030473827},{"$f":"IF(OR(BH$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BH$5,$H50/$G50,$H50-SUM($I50:BG50)))*BH$14","v":0.36257394030473827},{"$f":"IF(OR(BI$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BI$5,$H50/$G50,$H50-SUM($I50:BH50)))*BI$14","v":0.36257394030473827},{"$f":"IF(OR(BJ$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BJ$5,$H50/$G50,$H50-SUM($I50:BI50)))*BJ$14","v":0.36257394030473827},{"$f":"IF(OR(BK$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BK$5,$H50/$G50,$H50-SUM($I50:BJ50)))*BK$14","v":0.36257394030473827},{"$f":"IF(OR(BL$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BL$5,$H50/$G50,$H50-SUM($I50:BK50)))*BL$14","v":0.18128697015236739},{"$f":"IF(OR(BM$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BM$5,$H50/$G50,$H50-SUM($I50:BL50)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BN$5,$H50/$G50,$H50-SUM($I50:BM50)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BO$5,$H50/$G50,$H50-SUM($I50:BN50)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BP$5,$H50/$G50,$H50-SUM($I50:BO50)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BQ$5,$H50/$G50,$H50-SUM($I50:BP50)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BR$5,$H50/$G50,$H50-SUM($I50:BQ50)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BS$5,$H50/$G50,$H50-SUM($I50:BR50)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BT$5,$H50/$G50,$H50-SUM($I50:BS50)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BU$5,$H50/$G50,$H50-SUM($I50:BT50)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BV$5,$H50/$G50,$H50-SUM($I50:BU50)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BW$5,$H50/$G50,$H50-SUM($I50:BV50)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BX$5,$H50/$G50,$H50-SUM($I50:BW50)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BY$5,$H50/$G50,$H50-SUM($I50:BX50)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>BZ$5,$H50/$G50,$H50-SUM($I50:BY50)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>CA$5,$H50/$G50,$H50-SUM($I50:BZ50)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>CB$5,$H50/$G50,$H50-SUM($I50:CA50)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D50,$G50=\"n/a\"),0,IF(SUM($D50,$G50+0.5)>CC$5,$H50/$G50,$H50-SUM($I50:CB50)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,50,33.674482579850476,null,{"$f":"IF(OR(J$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>J$5,$H51/$G51,$H51-SUM($I51:I51)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>K$5,$H51/$G51,$H51-SUM($I51:J51)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>L$5,$H51/$G51,$H51-SUM($I51:K51)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>M$5,$H51/$G51,$H51-SUM($I51:L51)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>N$5,$H51/$G51,$H51-SUM($I51:M51)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>O$5,$H51/$G51,$H51-SUM($I51:N51)))*O$14","v":0.67348965159700958},{"$f":"IF(OR(P$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>P$5,$H51/$G51,$H51-SUM($I51:O51)))*P$14","v":0.67348965159700958},{"$f":"IF(OR(Q$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>Q$5,$H51/$G51,$H51-SUM($I51:P51)))*Q$14","v":0.67348965159700958},{"$f":"IF(OR(R$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>R$5,$H51/$G51,$H51-SUM($I51:Q51)))*R$14","v":0.67348965159700958},{"$f":"IF(OR(S$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>S$5,$H51/$G51,$H51-SUM($I51:R51)))*S$14","v":0.67348965159700958},{"$f":"IF(OR(T$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>T$5,$H51/$G51,$H51-SUM($I51:S51)))*T$14","v":0.33674482579850479},{"$f":"IF(OR(U$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>U$5,$H51/$G51,$H51-SUM($I51:T51)))*U$14","v":0.67348965159700958},{"$f":"IF(OR(V$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>V$5,$H51/$G51,$H51-SUM($I51:U51)))*V$14","v":0.67348965159700958},{"$f":"IF(OR(W$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>W$5,$H51/$G51,$H51-SUM($I51:V51)))*W$14","v":0.67348965159700958},{"$f":"IF(OR(X$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>X$5,$H51/$G51,$H51-SUM($I51:W51)))*X$14","v":0.67348965159700958},{"$f":"IF(OR(Y$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>Y$5,$H51/$G51,$H51-SUM($I51:X51)))*Y$14","v":0.67348965159700958},{"$f":"IF(OR(Z$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>Z$5,$H51/$G51,$H51-SUM($I51:Y51)))*Z$14","v":0.67348965159700958},{"$f":"IF(OR(AA$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AA$5,$H51/$G51,$H51-SUM($I51:Z51)))*AA$14","v":0.67348965159700958},{"$f":"IF(OR(AB$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AB$5,$H51/$G51,$H51-SUM($I51:AA51)))*AB$14","v":0.67348965159700958},{"$f":"IF(OR(AC$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AC$5,$H51/$G51,$H51-SUM($I51:AB51)))*AC$14","v":0.67348965159700958},{"$f":"IF(OR(AD$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AD$5,$H51/$G51,$H51-SUM($I51:AC51)))*AD$14","v":0.67348965159700958},{"$f":"IF(OR(AE$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AE$5,$H51/$G51,$H51-SUM($I51:AD51)))*AE$14","v":0.67348965159700958},{"$f":"IF(OR(AF$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AF$5,$H51/$G51,$H51-SUM($I51:AE51)))*AF$14","v":0.67348965159700958},{"$f":"IF(OR(AG$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AG$5,$H51/$G51,$H51-SUM($I51:AF51)))*AG$14","v":0.67348965159700958},{"$f":"IF(OR(AH$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AH$5,$H51/$G51,$H51-SUM($I51:AG51)))*AH$14","v":0.67348965159700958},{"$f":"IF(OR(AI$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AI$5,$H51/$G51,$H51-SUM($I51:AH51)))*AI$14","v":0.67348965159700958},{"$f":"IF(OR(AJ$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AJ$5,$H51/$G51,$H51-SUM($I51:AI51)))*AJ$14","v":0.67348965159700958},{"$f":"IF(OR(AK$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AK$5,$H51/$G51,$H51-SUM($I51:AJ51)))*AK$14","v":0.67348965159700958},{"$f":"IF(OR(AL$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AL$5,$H51/$G51,$H51-SUM($I51:AK51)))*AL$14","v":0.67348965159700958},{"$f":"IF(OR(AM$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AM$5,$H51/$G51,$H51-SUM($I51:AL51)))*AM$14","v":0.67348965159700958},{"$f":"IF(OR(AN$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AN$5,$H51/$G51,$H51-SUM($I51:AM51)))*AN$14","v":0.67348965159700958},{"$f":"IF(OR(AO$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AO$5,$H51/$G51,$H51-SUM($I51:AN51)))*AO$14","v":0.67348965159700958},{"$f":"IF(OR(AP$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AP$5,$H51/$G51,$H51-SUM($I51:AO51)))*AP$14","v":0.67348965159700958},{"$f":"IF(OR(AQ$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AQ$5,$H51/$G51,$H51-SUM($I51:AP51)))*AQ$14","v":0.67348965159700958},{"$f":"IF(OR(AR$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AR$5,$H51/$G51,$H51-SUM($I51:AQ51)))*AR$14","v":0.67348965159700958},{"$f":"IF(OR(AS$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AS$5,$H51/$G51,$H51-SUM($I51:AR51)))*AS$14","v":0.67348965159700958},{"$f":"IF(OR(AT$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AT$5,$H51/$G51,$H51-SUM($I51:AS51)))*AT$14","v":0.67348965159700958},{"$f":"IF(OR(AU$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AU$5,$H51/$G51,$H51-SUM($I51:AT51)))*AU$14","v":0.67348965159700958},{"$f":"IF(OR(AV$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AV$5,$H51/$G51,$H51-SUM($I51:AU51)))*AV$14","v":0.67348965159700958},{"$f":"IF(OR(AW$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AW$5,$H51/$G51,$H51-SUM($I51:AV51)))*AW$14","v":0.67348965159700958},{"$f":"IF(OR(AX$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AX$5,$H51/$G51,$H51-SUM($I51:AW51)))*AX$14","v":0.67348965159700958},{"$f":"IF(OR(AY$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AY$5,$H51/$G51,$H51-SUM($I51:AX51)))*AY$14","v":0.67348965159700958},{"$f":"IF(OR(AZ$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>AZ$5,$H51/$G51,$H51-SUM($I51:AY51)))*AZ$14","v":0.67348965159700958},{"$f":"IF(OR(BA$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BA$5,$H51/$G51,$H51-SUM($I51:AZ51)))*BA$14","v":0.67348965159700958},{"$f":"IF(OR(BB$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BB$5,$H51/$G51,$H51-SUM($I51:BA51)))*BB$14","v":0.67348965159700958},{"$f":"IF(OR(BC$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BC$5,$H51/$G51,$H51-SUM($I51:BB51)))*BC$14","v":0.67348965159700958},{"$f":"IF(OR(BD$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BD$5,$H51/$G51,$H51-SUM($I51:BC51)))*BD$14","v":0.67348965159700958},{"$f":"IF(OR(BE$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BE$5,$H51/$G51,$H51-SUM($I51:BD51)))*BE$14","v":0.67348965159700958},{"$f":"IF(OR(BF$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BF$5,$H51/$G51,$H51-SUM($I51:BE51)))*BF$14","v":0.67348965159700958},{"$f":"IF(OR(BG$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BG$5,$H51/$G51,$H51-SUM($I51:BF51)))*BG$14","v":0.67348965159700958},{"$f":"IF(OR(BH$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BH$5,$H51/$G51,$H51-SUM($I51:BG51)))*BH$14","v":0.67348965159700958},{"$f":"IF(OR(BI$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BI$5,$H51/$G51,$H51-SUM($I51:BH51)))*BI$14","v":0.67348965159700958},{"$f":"IF(OR(BJ$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BJ$5,$H51/$G51,$H51-SUM($I51:BI51)))*BJ$14","v":0.67348965159700958},{"$f":"IF(OR(BK$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BK$5,$H51/$G51,$H51-SUM($I51:BJ51)))*BK$14","v":0.67348965159700958},{"$f":"IF(OR(BL$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BL$5,$H51/$G51,$H51-SUM($I51:BK51)))*BL$14","v":0.67348965159700958},{"$f":"IF(OR(BM$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BM$5,$H51/$G51,$H51-SUM($I51:BL51)))*BM$14","v":0.33674482579851173},{"$f":"IF(OR(BN$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BN$5,$H51/$G51,$H51-SUM($I51:BM51)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BO$5,$H51/$G51,$H51-SUM($I51:BN51)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BP$5,$H51/$G51,$H51-SUM($I51:BO51)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BQ$5,$H51/$G51,$H51-SUM($I51:BP51)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BR$5,$H51/$G51,$H51-SUM($I51:BQ51)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BS$5,$H51/$G51,$H51-SUM($I51:BR51)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BT$5,$H51/$G51,$H51-SUM($I51:BS51)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BU$5,$H51/$G51,$H51-SUM($I51:BT51)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BV$5,$H51/$G51,$H51-SUM($I51:BU51)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BW$5,$H51/$G51,$H51-SUM($I51:BV51)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BX$5,$H51/$G51,$H51-SUM($I51:BW51)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BY$5,$H51/$G51,$H51-SUM($I51:BX51)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>BZ$5,$H51/$G51,$H51-SUM($I51:BY51)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>CA$5,$H51/$G51,$H51-SUM($I51:BZ51)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>CB$5,$H51/$G51,$H51-SUM($I51:CA51)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D51,$G51=\"n/a\"),0,IF(SUM($D51,$G51+0.5)>CC$5,$H51/$G51,$H51-SUM($I51:CB51)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,50,16.530727863046085,null,{"$f":"IF(OR(J$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>J$5,$H52/$G52,$H52-SUM($I52:I52)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>K$5,$H52/$G52,$H52-SUM($I52:J52)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>L$5,$H52/$G52,$H52-SUM($I52:K52)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>M$5,$H52/$G52,$H52-SUM($I52:L52)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>N$5,$H52/$G52,$H52-SUM($I52:M52)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>O$5,$H52/$G52,$H52-SUM($I52:N52)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>P$5,$H52/$G52,$H52-SUM($I52:O52)))*P$14","v":0.3306145572609217},{"$f":"IF(OR(Q$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>Q$5,$H52/$G52,$H52-SUM($I52:P52)))*Q$14","v":0.3306145572609217},{"$f":"IF(OR(R$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>R$5,$H52/$G52,$H52-SUM($I52:Q52)))*R$14","v":0.3306145572609217},{"$f":"IF(OR(S$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>S$5,$H52/$G52,$H52-SUM($I52:R52)))*S$14","v":0.3306145572609217},{"$f":"IF(OR(T$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>T$5,$H52/$G52,$H52-SUM($I52:S52)))*T$14","v":0.16530727863046085},{"$f":"IF(OR(U$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>U$5,$H52/$G52,$H52-SUM($I52:T52)))*U$14","v":0.3306145572609217},{"$f":"IF(OR(V$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>V$5,$H52/$G52,$H52-SUM($I52:U52)))*V$14","v":0.3306145572609217},{"$f":"IF(OR(W$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>W$5,$H52/$G52,$H52-SUM($I52:V52)))*W$14","v":0.3306145572609217},{"$f":"IF(OR(X$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>X$5,$H52/$G52,$H52-SUM($I52:W52)))*X$14","v":0.3306145572609217},{"$f":"IF(OR(Y$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>Y$5,$H52/$G52,$H52-SUM($I52:X52)))*Y$14","v":0.3306145572609217},{"$f":"IF(OR(Z$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>Z$5,$H52/$G52,$H52-SUM($I52:Y52)))*Z$14","v":0.3306145572609217},{"$f":"IF(OR(AA$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AA$5,$H52/$G52,$H52-SUM($I52:Z52)))*AA$14","v":0.3306145572609217},{"$f":"IF(OR(AB$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AB$5,$H52/$G52,$H52-SUM($I52:AA52)))*AB$14","v":0.3306145572609217},{"$f":"IF(OR(AC$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AC$5,$H52/$G52,$H52-SUM($I52:AB52)))*AC$14","v":0.3306145572609217},{"$f":"IF(OR(AD$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AD$5,$H52/$G52,$H52-SUM($I52:AC52)))*AD$14","v":0.3306145572609217},{"$f":"IF(OR(AE$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AE$5,$H52/$G52,$H52-SUM($I52:AD52)))*AE$14","v":0.3306145572609217},{"$f":"IF(OR(AF$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AF$5,$H52/$G52,$H52-SUM($I52:AE52)))*AF$14","v":0.3306145572609217},{"$f":"IF(OR(AG$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AG$5,$H52/$G52,$H52-SUM($I52:AF52)))*AG$14","v":0.3306145572609217},{"$f":"IF(OR(AH$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AH$5,$H52/$G52,$H52-SUM($I52:AG52)))*AH$14","v":0.3306145572609217},{"$f":"IF(OR(AI$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AI$5,$H52/$G52,$H52-SUM($I52:AH52)))*AI$14","v":0.3306145572609217},{"$f":"IF(OR(AJ$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AJ$5,$H52/$G52,$H52-SUM($I52:AI52)))*AJ$14","v":0.3306145572609217},{"$f":"IF(OR(AK$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AK$5,$H52/$G52,$H52-SUM($I52:AJ52)))*AK$14","v":0.3306145572609217},{"$f":"IF(OR(AL$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AL$5,$H52/$G52,$H52-SUM($I52:AK52)))*AL$14","v":0.3306145572609217},{"$f":"IF(OR(AM$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AM$5,$H52/$G52,$H52-SUM($I52:AL52)))*AM$14","v":0.3306145572609217},{"$f":"IF(OR(AN$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AN$5,$H52/$G52,$H52-SUM($I52:AM52)))*AN$14","v":0.3306145572609217},{"$f":"IF(OR(AO$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AO$5,$H52/$G52,$H52-SUM($I52:AN52)))*AO$14","v":0.3306145572609217},{"$f":"IF(OR(AP$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AP$5,$H52/$G52,$H52-SUM($I52:AO52)))*AP$14","v":0.3306145572609217},{"$f":"IF(OR(AQ$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AQ$5,$H52/$G52,$H52-SUM($I52:AP52)))*AQ$14","v":0.3306145572609217},{"$f":"IF(OR(AR$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AR$5,$H52/$G52,$H52-SUM($I52:AQ52)))*AR$14","v":0.3306145572609217},{"$f":"IF(OR(AS$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AS$5,$H52/$G52,$H52-SUM($I52:AR52)))*AS$14","v":0.3306145572609217},{"$f":"IF(OR(AT$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AT$5,$H52/$G52,$H52-SUM($I52:AS52)))*AT$14","v":0.3306145572609217},{"$f":"IF(OR(AU$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AU$5,$H52/$G52,$H52-SUM($I52:AT52)))*AU$14","v":0.3306145572609217},{"$f":"IF(OR(AV$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AV$5,$H52/$G52,$H52-SUM($I52:AU52)))*AV$14","v":0.3306145572609217},{"$f":"IF(OR(AW$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AW$5,$H52/$G52,$H52-SUM($I52:AV52)))*AW$14","v":0.3306145572609217},{"$f":"IF(OR(AX$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AX$5,$H52/$G52,$H52-SUM($I52:AW52)))*AX$14","v":0.3306145572609217},{"$f":"IF(OR(AY$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AY$5,$H52/$G52,$H52-SUM($I52:AX52)))*AY$14","v":0.3306145572609217},{"$f":"IF(OR(AZ$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>AZ$5,$H52/$G52,$H52-SUM($I52:AY52)))*AZ$14","v":0.3306145572609217},{"$f":"IF(OR(BA$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BA$5,$H52/$G52,$H52-SUM($I52:AZ52)))*BA$14","v":0.3306145572609217},{"$f":"IF(OR(BB$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BB$5,$H52/$G52,$H52-SUM($I52:BA52)))*BB$14","v":0.3306145572609217},{"$f":"IF(OR(BC$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BC$5,$H52/$G52,$H52-SUM($I52:BB52)))*BC$14","v":0.3306145572609217},{"$f":"IF(OR(BD$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BD$5,$H52/$G52,$H52-SUM($I52:BC52)))*BD$14","v":0.3306145572609217},{"$f":"IF(OR(BE$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BE$5,$H52/$G52,$H52-SUM($I52:BD52)))*BE$14","v":0.3306145572609217},{"$f":"IF(OR(BF$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BF$5,$H52/$G52,$H52-SUM($I52:BE52)))*BF$14","v":0.3306145572609217},{"$f":"IF(OR(BG$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BG$5,$H52/$G52,$H52-SUM($I52:BF52)))*BG$14","v":0.3306145572609217},{"$f":"IF(OR(BH$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BH$5,$H52/$G52,$H52-SUM($I52:BG52)))*BH$14","v":0.3306145572609217},{"$f":"IF(OR(BI$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BI$5,$H52/$G52,$H52-SUM($I52:BH52)))*BI$14","v":0.3306145572609217},{"$f":"IF(OR(BJ$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BJ$5,$H52/$G52,$H52-SUM($I52:BI52)))*BJ$14","v":0.3306145572609217},{"$f":"IF(OR(BK$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BK$5,$H52/$G52,$H52-SUM($I52:BJ52)))*BK$14","v":0.3306145572609217},{"$f":"IF(OR(BL$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BL$5,$H52/$G52,$H52-SUM($I52:BK52)))*BL$14","v":0.3306145572609217},{"$f":"IF(OR(BM$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BM$5,$H52/$G52,$H52-SUM($I52:BL52)))*BM$14","v":0.3306145572609217},{"$f":"IF(OR(BN$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BN$5,$H52/$G52,$H52-SUM($I52:BM52)))*BN$14","v":0.16530727863044348},{"$f":"IF(OR(BO$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BO$5,$H52/$G52,$H52-SUM($I52:BN52)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BP$5,$H52/$G52,$H52-SUM($I52:BO52)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BQ$5,$H52/$G52,$H52-SUM($I52:BP52)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BR$5,$H52/$G52,$H52-SUM($I52:BQ52)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BS$5,$H52/$G52,$H52-SUM($I52:BR52)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BT$5,$H52/$G52,$H52-SUM($I52:BS52)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BU$5,$H52/$G52,$H52-SUM($I52:BT52)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BV$5,$H52/$G52,$H52-SUM($I52:BU52)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BW$5,$H52/$G52,$H52-SUM($I52:BV52)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BX$5,$H52/$G52,$H52-SUM($I52:BW52)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BY$5,$H52/$G52,$H52-SUM($I52:BX52)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>BZ$5,$H52/$G52,$H52-SUM($I52:BY52)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>CA$5,$H52/$G52,$H52-SUM($I52:BZ52)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>CB$5,$H52/$G52,$H52-SUM($I52:CA52)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D52,$G52=\"n/a\"),0,IF(SUM($D52,$G52+0.5)>CC$5,$H52/$G52,$H52-SUM($I52:CB52)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,50,36.390820348986466,null,{"$f":"IF(OR(J$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>J$5,$H53/$G53,$H53-SUM($I53:I53)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>K$5,$H53/$G53,$H53-SUM($I53:J53)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>L$5,$H53/$G53,$H53-SUM($I53:K53)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>M$5,$H53/$G53,$H53-SUM($I53:L53)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>N$5,$H53/$G53,$H53-SUM($I53:M53)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>O$5,$H53/$G53,$H53-SUM($I53:N53)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>P$5,$H53/$G53,$H53-SUM($I53:O53)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>Q$5,$H53/$G53,$H53-SUM($I53:P53)))*Q$14","v":0.72781640697972927},{"$f":"IF(OR(R$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>R$5,$H53/$G53,$H53-SUM($I53:Q53)))*R$14","v":0.72781640697972927},{"$f":"IF(OR(S$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>S$5,$H53/$G53,$H53-SUM($I53:R53)))*S$14","v":0.72781640697972927},{"$f":"IF(OR(T$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>T$5,$H53/$G53,$H53-SUM($I53:S53)))*T$14","v":0.36390820348986463},{"$f":"IF(OR(U$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>U$5,$H53/$G53,$H53-SUM($I53:T53)))*U$14","v":0.72781640697972927},{"$f":"IF(OR(V$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>V$5,$H53/$G53,$H53-SUM($I53:U53)))*V$14","v":0.72781640697972927},{"$f":"IF(OR(W$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>W$5,$H53/$G53,$H53-SUM($I53:V53)))*W$14","v":0.72781640697972927},{"$f":"IF(OR(X$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>X$5,$H53/$G53,$H53-SUM($I53:W53)))*X$14","v":0.72781640697972927},{"$f":"IF(OR(Y$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>Y$5,$H53/$G53,$H53-SUM($I53:X53)))*Y$14","v":0.72781640697972927},{"$f":"IF(OR(Z$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>Z$5,$H53/$G53,$H53-SUM($I53:Y53)))*Z$14","v":0.72781640697972927},{"$f":"IF(OR(AA$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AA$5,$H53/$G53,$H53-SUM($I53:Z53)))*AA$14","v":0.72781640697972927},{"$f":"IF(OR(AB$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AB$5,$H53/$G53,$H53-SUM($I53:AA53)))*AB$14","v":0.72781640697972927},{"$f":"IF(OR(AC$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AC$5,$H53/$G53,$H53-SUM($I53:AB53)))*AC$14","v":0.72781640697972927},{"$f":"IF(OR(AD$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AD$5,$H53/$G53,$H53-SUM($I53:AC53)))*AD$14","v":0.72781640697972927},{"$f":"IF(OR(AE$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AE$5,$H53/$G53,$H53-SUM($I53:AD53)))*AE$14","v":0.72781640697972927},{"$f":"IF(OR(AF$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AF$5,$H53/$G53,$H53-SUM($I53:AE53)))*AF$14","v":0.72781640697972927},{"$f":"IF(OR(AG$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AG$5,$H53/$G53,$H53-SUM($I53:AF53)))*AG$14","v":0.72781640697972927},{"$f":"IF(OR(AH$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AH$5,$H53/$G53,$H53-SUM($I53:AG53)))*AH$14","v":0.72781640697972927},{"$f":"IF(OR(AI$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AI$5,$H53/$G53,$H53-SUM($I53:AH53)))*AI$14","v":0.72781640697972927},{"$f":"IF(OR(AJ$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AJ$5,$H53/$G53,$H53-SUM($I53:AI53)))*AJ$14","v":0.72781640697972927},{"$f":"IF(OR(AK$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AK$5,$H53/$G53,$H53-SUM($I53:AJ53)))*AK$14","v":0.72781640697972927},{"$f":"IF(OR(AL$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AL$5,$H53/$G53,$H53-SUM($I53:AK53)))*AL$14","v":0.72781640697972927},{"$f":"IF(OR(AM$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AM$5,$H53/$G53,$H53-SUM($I53:AL53)))*AM$14","v":0.72781640697972927},{"$f":"IF(OR(AN$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AN$5,$H53/$G53,$H53-SUM($I53:AM53)))*AN$14","v":0.72781640697972927},{"$f":"IF(OR(AO$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AO$5,$H53/$G53,$H53-SUM($I53:AN53)))*AO$14","v":0.72781640697972927},{"$f":"IF(OR(AP$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AP$5,$H53/$G53,$H53-SUM($I53:AO53)))*AP$14","v":0.72781640697972927},{"$f":"IF(OR(AQ$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AQ$5,$H53/$G53,$H53-SUM($I53:AP53)))*AQ$14","v":0.72781640697972927},{"$f":"IF(OR(AR$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AR$5,$H53/$G53,$H53-SUM($I53:AQ53)))*AR$14","v":0.72781640697972927},{"$f":"IF(OR(AS$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AS$5,$H53/$G53,$H53-SUM($I53:AR53)))*AS$14","v":0.72781640697972927},{"$f":"IF(OR(AT$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AT$5,$H53/$G53,$H53-SUM($I53:AS53)))*AT$14","v":0.72781640697972927},{"$f":"IF(OR(AU$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AU$5,$H53/$G53,$H53-SUM($I53:AT53)))*AU$14","v":0.72781640697972927},{"$f":"IF(OR(AV$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AV$5,$H53/$G53,$H53-SUM($I53:AU53)))*AV$14","v":0.72781640697972927},{"$f":"IF(OR(AW$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AW$5,$H53/$G53,$H53-SUM($I53:AV53)))*AW$14","v":0.72781640697972927},{"$f":"IF(OR(AX$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AX$5,$H53/$G53,$H53-SUM($I53:AW53)))*AX$14","v":0.72781640697972927},{"$f":"IF(OR(AY$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AY$5,$H53/$G53,$H53-SUM($I53:AX53)))*AY$14","v":0.72781640697972927},{"$f":"IF(OR(AZ$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>AZ$5,$H53/$G53,$H53-SUM($I53:AY53)))*AZ$14","v":0.72781640697972927},{"$f":"IF(OR(BA$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BA$5,$H53/$G53,$H53-SUM($I53:AZ53)))*BA$14","v":0.72781640697972927},{"$f":"IF(OR(BB$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BB$5,$H53/$G53,$H53-SUM($I53:BA53)))*BB$14","v":0.72781640697972927},{"$f":"IF(OR(BC$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BC$5,$H53/$G53,$H53-SUM($I53:BB53)))*BC$14","v":0.72781640697972927},{"$f":"IF(OR(BD$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BD$5,$H53/$G53,$H53-SUM($I53:BC53)))*BD$14","v":0.72781640697972927},{"$f":"IF(OR(BE$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BE$5,$H53/$G53,$H53-SUM($I53:BD53)))*BE$14","v":0.72781640697972927},{"$f":"IF(OR(BF$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BF$5,$H53/$G53,$H53-SUM($I53:BE53)))*BF$14","v":0.72781640697972927},{"$f":"IF(OR(BG$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BG$5,$H53/$G53,$H53-SUM($I53:BF53)))*BG$14","v":0.72781640697972927},{"$f":"IF(OR(BH$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BH$5,$H53/$G53,$H53-SUM($I53:BG53)))*BH$14","v":0.72781640697972927},{"$f":"IF(OR(BI$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BI$5,$H53/$G53,$H53-SUM($I53:BH53)))*BI$14","v":0.72781640697972927},{"$f":"IF(OR(BJ$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BJ$5,$H53/$G53,$H53-SUM($I53:BI53)))*BJ$14","v":0.72781640697972927},{"$f":"IF(OR(BK$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BK$5,$H53/$G53,$H53-SUM($I53:BJ53)))*BK$14","v":0.72781640697972927},{"$f":"IF(OR(BL$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BL$5,$H53/$G53,$H53-SUM($I53:BK53)))*BL$14","v":0.72781640697972927},{"$f":"IF(OR(BM$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BM$5,$H53/$G53,$H53-SUM($I53:BL53)))*BM$14","v":0.72781640697972927},{"$f":"IF(OR(BN$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BN$5,$H53/$G53,$H53-SUM($I53:BM53)))*BN$14","v":0.72781640697972927},{"$f":"IF(OR(BO$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BO$5,$H53/$G53,$H53-SUM($I53:BN53)))*BO$14","v":0.36390820348985642},{"$f":"IF(OR(BP$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BP$5,$H53/$G53,$H53-SUM($I53:BO53)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BQ$5,$H53/$G53,$H53-SUM($I53:BP53)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BR$5,$H53/$G53,$H53-SUM($I53:BQ53)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BS$5,$H53/$G53,$H53-SUM($I53:BR53)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BT$5,$H53/$G53,$H53-SUM($I53:BS53)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BU$5,$H53/$G53,$H53-SUM($I53:BT53)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BV$5,$H53/$G53,$H53-SUM($I53:BU53)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BW$5,$H53/$G53,$H53-SUM($I53:BV53)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BX$5,$H53/$G53,$H53-SUM($I53:BW53)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BY$5,$H53/$G53,$H53-SUM($I53:BX53)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>BZ$5,$H53/$G53,$H53-SUM($I53:BY53)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>CA$5,$H53/$G53,$H53-SUM($I53:BZ53)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>CB$5,$H53/$G53,$H53-SUM($I53:CA53)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D53,$G53=\"n/a\"),0,IF(SUM($D53,$G53+0.5)>CC$5,$H53/$G53,$H53-SUM($I53:CB53)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,50,41.819086489106219,null,{"$f":"IF(OR(J$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>J$5,$H54/$G54,$H54-SUM($I54:I54)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>K$5,$H54/$G54,$H54-SUM($I54:J54)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>L$5,$H54/$G54,$H54-SUM($I54:K54)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>M$5,$H54/$G54,$H54-SUM($I54:L54)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>N$5,$H54/$G54,$H54-SUM($I54:M54)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>O$5,$H54/$G54,$H54-SUM($I54:N54)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>P$5,$H54/$G54,$H54-SUM($I54:O54)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>Q$5,$H54/$G54,$H54-SUM($I54:P54)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>R$5,$H54/$G54,$H54-SUM($I54:Q54)))*R$14","v":0.83638172978212433},{"$f":"IF(OR(S$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>S$5,$H54/$G54,$H54-SUM($I54:R54)))*S$14","v":0.83638172978212433},{"$f":"IF(OR(T$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>T$5,$H54/$G54,$H54-SUM($I54:S54)))*T$14","v":0.41819086489106216},{"$f":"IF(OR(U$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>U$5,$H54/$G54,$H54-SUM($I54:T54)))*U$14","v":0.83638172978212433},{"$f":"IF(OR(V$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>V$5,$H54/$G54,$H54-SUM($I54:U54)))*V$14","v":0.83638172978212433},{"$f":"IF(OR(W$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>W$5,$H54/$G54,$H54-SUM($I54:V54)))*W$14","v":0.83638172978212433},{"$f":"IF(OR(X$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>X$5,$H54/$G54,$H54-SUM($I54:W54)))*X$14","v":0.83638172978212433},{"$f":"IF(OR(Y$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>Y$5,$H54/$G54,$H54-SUM($I54:X54)))*Y$14","v":0.83638172978212433},{"$f":"IF(OR(Z$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>Z$5,$H54/$G54,$H54-SUM($I54:Y54)))*Z$14","v":0.83638172978212433},{"$f":"IF(OR(AA$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AA$5,$H54/$G54,$H54-SUM($I54:Z54)))*AA$14","v":0.83638172978212433},{"$f":"IF(OR(AB$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AB$5,$H54/$G54,$H54-SUM($I54:AA54)))*AB$14","v":0.83638172978212433},{"$f":"IF(OR(AC$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AC$5,$H54/$G54,$H54-SUM($I54:AB54)))*AC$14","v":0.83638172978212433},{"$f":"IF(OR(AD$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AD$5,$H54/$G54,$H54-SUM($I54:AC54)))*AD$14","v":0.83638172978212433},{"$f":"IF(OR(AE$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AE$5,$H54/$G54,$H54-SUM($I54:AD54)))*AE$14","v":0.83638172978212433},{"$f":"IF(OR(AF$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AF$5,$H54/$G54,$H54-SUM($I54:AE54)))*AF$14","v":0.83638172978212433},{"$f":"IF(OR(AG$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AG$5,$H54/$G54,$H54-SUM($I54:AF54)))*AG$14","v":0.83638172978212433},{"$f":"IF(OR(AH$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AH$5,$H54/$G54,$H54-SUM($I54:AG54)))*AH$14","v":0.83638172978212433},{"$f":"IF(OR(AI$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AI$5,$H54/$G54,$H54-SUM($I54:AH54)))*AI$14","v":0.83638172978212433},{"$f":"IF(OR(AJ$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AJ$5,$H54/$G54,$H54-SUM($I54:AI54)))*AJ$14","v":0.83638172978212433},{"$f":"IF(OR(AK$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AK$5,$H54/$G54,$H54-SUM($I54:AJ54)))*AK$14","v":0.83638172978212433},{"$f":"IF(OR(AL$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AL$5,$H54/$G54,$H54-SUM($I54:AK54)))*AL$14","v":0.83638172978212433},{"$f":"IF(OR(AM$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AM$5,$H54/$G54,$H54-SUM($I54:AL54)))*AM$14","v":0.83638172978212433},{"$f":"IF(OR(AN$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AN$5,$H54/$G54,$H54-SUM($I54:AM54)))*AN$14","v":0.83638172978212433},{"$f":"IF(OR(AO$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AO$5,$H54/$G54,$H54-SUM($I54:AN54)))*AO$14","v":0.83638172978212433},{"$f":"IF(OR(AP$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AP$5,$H54/$G54,$H54-SUM($I54:AO54)))*AP$14","v":0.83638172978212433},{"$f":"IF(OR(AQ$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AQ$5,$H54/$G54,$H54-SUM($I54:AP54)))*AQ$14","v":0.83638172978212433},{"$f":"IF(OR(AR$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AR$5,$H54/$G54,$H54-SUM($I54:AQ54)))*AR$14","v":0.83638172978212433},{"$f":"IF(OR(AS$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AS$5,$H54/$G54,$H54-SUM($I54:AR54)))*AS$14","v":0.83638172978212433},{"$f":"IF(OR(AT$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AT$5,$H54/$G54,$H54-SUM($I54:AS54)))*AT$14","v":0.83638172978212433},{"$f":"IF(OR(AU$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AU$5,$H54/$G54,$H54-SUM($I54:AT54)))*AU$14","v":0.83638172978212433},{"$f":"IF(OR(AV$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AV$5,$H54/$G54,$H54-SUM($I54:AU54)))*AV$14","v":0.83638172978212433},{"$f":"IF(OR(AW$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AW$5,$H54/$G54,$H54-SUM($I54:AV54)))*AW$14","v":0.83638172978212433},{"$f":"IF(OR(AX$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AX$5,$H54/$G54,$H54-SUM($I54:AW54)))*AX$14","v":0.83638172978212433},{"$f":"IF(OR(AY$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AY$5,$H54/$G54,$H54-SUM($I54:AX54)))*AY$14","v":0.83638172978212433},{"$f":"IF(OR(AZ$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>AZ$5,$H54/$G54,$H54-SUM($I54:AY54)))*AZ$14","v":0.83638172978212433},{"$f":"IF(OR(BA$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BA$5,$H54/$G54,$H54-SUM($I54:AZ54)))*BA$14","v":0.83638172978212433},{"$f":"IF(OR(BB$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BB$5,$H54/$G54,$H54-SUM($I54:BA54)))*BB$14","v":0.83638172978212433},{"$f":"IF(OR(BC$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BC$5,$H54/$G54,$H54-SUM($I54:BB54)))*BC$14","v":0.83638172978212433},{"$f":"IF(OR(BD$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BD$5,$H54/$G54,$H54-SUM($I54:BC54)))*BD$14","v":0.83638172978212433},{"$f":"IF(OR(BE$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BE$5,$H54/$G54,$H54-SUM($I54:BD54)))*BE$14","v":0.83638172978212433},{"$f":"IF(OR(BF$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BF$5,$H54/$G54,$H54-SUM($I54:BE54)))*BF$14","v":0.83638172978212433},{"$f":"IF(OR(BG$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BG$5,$H54/$G54,$H54-SUM($I54:BF54)))*BG$14","v":0.83638172978212433},{"$f":"IF(OR(BH$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BH$5,$H54/$G54,$H54-SUM($I54:BG54)))*BH$14","v":0.83638172978212433},{"$f":"IF(OR(BI$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BI$5,$H54/$G54,$H54-SUM($I54:BH54)))*BI$14","v":0.83638172978212433},{"$f":"IF(OR(BJ$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BJ$5,$H54/$G54,$H54-SUM($I54:BI54)))*BJ$14","v":0.83638172978212433},{"$f":"IF(OR(BK$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BK$5,$H54/$G54,$H54-SUM($I54:BJ54)))*BK$14","v":0.83638172978212433},{"$f":"IF(OR(BL$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BL$5,$H54/$G54,$H54-SUM($I54:BK54)))*BL$14","v":0.83638172978212433},{"$f":"IF(OR(BM$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BM$5,$H54/$G54,$H54-SUM($I54:BL54)))*BM$14","v":0.83638172978212433},{"$f":"IF(OR(BN$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BN$5,$H54/$G54,$H54-SUM($I54:BM54)))*BN$14","v":0.83638172978212433},{"$f":"IF(OR(BO$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BO$5,$H54/$G54,$H54-SUM($I54:BN54)))*BO$14","v":0.83638172978212433},{"$f":"IF(OR(BP$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BP$5,$H54/$G54,$H54-SUM($I54:BO54)))*BP$14","v":0.41819086489103086},{"$f":"IF(OR(BQ$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BQ$5,$H54/$G54,$H54-SUM($I54:BP54)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BR$5,$H54/$G54,$H54-SUM($I54:BQ54)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BS$5,$H54/$G54,$H54-SUM($I54:BR54)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BT$5,$H54/$G54,$H54-SUM($I54:BS54)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BU$5,$H54/$G54,$H54-SUM($I54:BT54)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BV$5,$H54/$G54,$H54-SUM($I54:BU54)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BW$5,$H54/$G54,$H54-SUM($I54:BV54)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BX$5,$H54/$G54,$H54-SUM($I54:BW54)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BY$5,$H54/$G54,$H54-SUM($I54:BX54)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>BZ$5,$H54/$G54,$H54-SUM($I54:BY54)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>CA$5,$H54/$G54,$H54-SUM($I54:BZ54)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>CB$5,$H54/$G54,$H54-SUM($I54:CA54)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D54,$G54=\"n/a\"),0,IF(SUM($D54,$G54+0.5)>CC$5,$H54/$G54,$H54-SUM($I54:CB54)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,50,62.908692054320753,null,{"$f":"IF(OR(J$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>J$5,$H55/$G55,$H55-SUM($I55:I55)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>K$5,$H55/$G55,$H55-SUM($I55:J55)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>L$5,$H55/$G55,$H55-SUM($I55:K55)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>M$5,$H55/$G55,$H55-SUM($I55:L55)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>N$5,$H55/$G55,$H55-SUM($I55:M55)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>O$5,$H55/$G55,$H55-SUM($I55:N55)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>P$5,$H55/$G55,$H55-SUM($I55:O55)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>Q$5,$H55/$G55,$H55-SUM($I55:P55)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>R$5,$H55/$G55,$H55-SUM($I55:Q55)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>S$5,$H55/$G55,$H55-SUM($I55:R55)))*S$14","v":1.2581738410864149},{"$f":"IF(OR(T$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>T$5,$H55/$G55,$H55-SUM($I55:S55)))*T$14","v":0.62908692054320747},{"$f":"IF(OR(U$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>U$5,$H55/$G55,$H55-SUM($I55:T55)))*U$14","v":1.2581738410864149},{"$f":"IF(OR(V$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>V$5,$H55/$G55,$H55-SUM($I55:U55)))*V$14","v":1.2581738410864149},{"$f":"IF(OR(W$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>W$5,$H55/$G55,$H55-SUM($I55:V55)))*W$14","v":1.2581738410864149},{"$f":"IF(OR(X$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>X$5,$H55/$G55,$H55-SUM($I55:W55)))*X$14","v":1.2581738410864149},{"$f":"IF(OR(Y$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>Y$5,$H55/$G55,$H55-SUM($I55:X55)))*Y$14","v":1.2581738410864149},{"$f":"IF(OR(Z$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>Z$5,$H55/$G55,$H55-SUM($I55:Y55)))*Z$14","v":1.2581738410864149},{"$f":"IF(OR(AA$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AA$5,$H55/$G55,$H55-SUM($I55:Z55)))*AA$14","v":1.2581738410864149},{"$f":"IF(OR(AB$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AB$5,$H55/$G55,$H55-SUM($I55:AA55)))*AB$14","v":1.2581738410864149},{"$f":"IF(OR(AC$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AC$5,$H55/$G55,$H55-SUM($I55:AB55)))*AC$14","v":1.2581738410864149},{"$f":"IF(OR(AD$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AD$5,$H55/$G55,$H55-SUM($I55:AC55)))*AD$14","v":1.2581738410864149},{"$f":"IF(OR(AE$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AE$5,$H55/$G55,$H55-SUM($I55:AD55)))*AE$14","v":1.2581738410864149},{"$f":"IF(OR(AF$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AF$5,$H55/$G55,$H55-SUM($I55:AE55)))*AF$14","v":1.2581738410864149},{"$f":"IF(OR(AG$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AG$5,$H55/$G55,$H55-SUM($I55:AF55)))*AG$14","v":1.2581738410864149},{"$f":"IF(OR(AH$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AH$5,$H55/$G55,$H55-SUM($I55:AG55)))*AH$14","v":1.2581738410864149},{"$f":"IF(OR(AI$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AI$5,$H55/$G55,$H55-SUM($I55:AH55)))*AI$14","v":1.2581738410864149},{"$f":"IF(OR(AJ$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AJ$5,$H55/$G55,$H55-SUM($I55:AI55)))*AJ$14","v":1.2581738410864149},{"$f":"IF(OR(AK$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AK$5,$H55/$G55,$H55-SUM($I55:AJ55)))*AK$14","v":1.2581738410864149},{"$f":"IF(OR(AL$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AL$5,$H55/$G55,$H55-SUM($I55:AK55)))*AL$14","v":1.2581738410864149},{"$f":"IF(OR(AM$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AM$5,$H55/$G55,$H55-SUM($I55:AL55)))*AM$14","v":1.2581738410864149},{"$f":"IF(OR(AN$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AN$5,$H55/$G55,$H55-SUM($I55:AM55)))*AN$14","v":1.2581738410864149},{"$f":"IF(OR(AO$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AO$5,$H55/$G55,$H55-SUM($I55:AN55)))*AO$14","v":1.2581738410864149},{"$f":"IF(OR(AP$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AP$5,$H55/$G55,$H55-SUM($I55:AO55)))*AP$14","v":1.2581738410864149},{"$f":"IF(OR(AQ$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AQ$5,$H55/$G55,$H55-SUM($I55:AP55)))*AQ$14","v":1.2581738410864149},{"$f":"IF(OR(AR$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AR$5,$H55/$G55,$H55-SUM($I55:AQ55)))*AR$14","v":1.2581738410864149},{"$f":"IF(OR(AS$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AS$5,$H55/$G55,$H55-SUM($I55:AR55)))*AS$14","v":1.2581738410864149},{"$f":"IF(OR(AT$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AT$5,$H55/$G55,$H55-SUM($I55:AS55)))*AT$14","v":1.2581738410864149},{"$f":"IF(OR(AU$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AU$5,$H55/$G55,$H55-SUM($I55:AT55)))*AU$14","v":1.2581738410864149},{"$f":"IF(OR(AV$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AV$5,$H55/$G55,$H55-SUM($I55:AU55)))*AV$14","v":1.2581738410864149},{"$f":"IF(OR(AW$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AW$5,$H55/$G55,$H55-SUM($I55:AV55)))*AW$14","v":1.2581738410864149},{"$f":"IF(OR(AX$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AX$5,$H55/$G55,$H55-SUM($I55:AW55)))*AX$14","v":1.2581738410864149},{"$f":"IF(OR(AY$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AY$5,$H55/$G55,$H55-SUM($I55:AX55)))*AY$14","v":1.2581738410864149},{"$f":"IF(OR(AZ$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>AZ$5,$H55/$G55,$H55-SUM($I55:AY55)))*AZ$14","v":1.2581738410864149},{"$f":"IF(OR(BA$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BA$5,$H55/$G55,$H55-SUM($I55:AZ55)))*BA$14","v":1.2581738410864149},{"$f":"IF(OR(BB$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BB$5,$H55/$G55,$H55-SUM($I55:BA55)))*BB$14","v":1.2581738410864149},{"$f":"IF(OR(BC$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BC$5,$H55/$G55,$H55-SUM($I55:BB55)))*BC$14","v":1.2581738410864149},{"$f":"IF(OR(BD$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BD$5,$H55/$G55,$H55-SUM($I55:BC55)))*BD$14","v":1.2581738410864149},{"$f":"IF(OR(BE$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BE$5,$H55/$G55,$H55-SUM($I55:BD55)))*BE$14","v":1.2581738410864149},{"$f":"IF(OR(BF$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BF$5,$H55/$G55,$H55-SUM($I55:BE55)))*BF$14","v":1.2581738410864149},{"$f":"IF(OR(BG$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BG$5,$H55/$G55,$H55-SUM($I55:BF55)))*BG$14","v":1.2581738410864149},{"$f":"IF(OR(BH$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BH$5,$H55/$G55,$H55-SUM($I55:BG55)))*BH$14","v":1.2581738410864149},{"$f":"IF(OR(BI$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BI$5,$H55/$G55,$H55-SUM($I55:BH55)))*BI$14","v":1.2581738410864149},{"$f":"IF(OR(BJ$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BJ$5,$H55/$G55,$H55-SUM($I55:BI55)))*BJ$14","v":1.2581738410864149},{"$f":"IF(OR(BK$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BK$5,$H55/$G55,$H55-SUM($I55:BJ55)))*BK$14","v":1.2581738410864149},{"$f":"IF(OR(BL$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BL$5,$H55/$G55,$H55-SUM($I55:BK55)))*BL$14","v":1.2581738410864149},{"$f":"IF(OR(BM$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BM$5,$H55/$G55,$H55-SUM($I55:BL55)))*BM$14","v":1.2581738410864149},{"$f":"IF(OR(BN$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BN$5,$H55/$G55,$H55-SUM($I55:BM55)))*BN$14","v":1.2581738410864149},{"$f":"IF(OR(BO$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BO$5,$H55/$G55,$H55-SUM($I55:BN55)))*BO$14","v":1.2581738410864149},{"$f":"IF(OR(BP$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BP$5,$H55/$G55,$H55-SUM($I55:BO55)))*BP$14","v":1.2581738410864149},{"$f":"IF(OR(BQ$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BQ$5,$H55/$G55,$H55-SUM($I55:BP55)))*BQ$14","v":0.62908692054316617},{"$f":"IF(OR(BR$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BR$5,$H55/$G55,$H55-SUM($I55:BQ55)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BS$5,$H55/$G55,$H55-SUM($I55:BR55)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BT$5,$H55/$G55,$H55-SUM($I55:BS55)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BU$5,$H55/$G55,$H55-SUM($I55:BT55)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BV$5,$H55/$G55,$H55-SUM($I55:BU55)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BW$5,$H55/$G55,$H55-SUM($I55:BV55)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BX$5,$H55/$G55,$H55-SUM($I55:BW55)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BY$5,$H55/$G55,$H55-SUM($I55:BX55)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>BZ$5,$H55/$G55,$H55-SUM($I55:BY55)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>CA$5,$H55/$G55,$H55-SUM($I55:BZ55)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>CB$5,$H55/$G55,$H55-SUM($I55:CA55)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D55,$G55=\"n/a\"),0,IF(SUM($D55,$G55+0.5)>CC$5,$H55/$G55,$H55-SUM($I55:CB55)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,50,43.093519029305568,null,{"$f":"IF(OR(J$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>J$5,$H56/$G56,$H56-SUM($I56:I56)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>K$5,$H56/$G56,$H56-SUM($I56:J56)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>L$5,$H56/$G56,$H56-SUM($I56:K56)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>M$5,$H56/$G56,$H56-SUM($I56:L56)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>N$5,$H56/$G56,$H56-SUM($I56:M56)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>O$5,$H56/$G56,$H56-SUM($I56:N56)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>P$5,$H56/$G56,$H56-SUM($I56:O56)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>Q$5,$H56/$G56,$H56-SUM($I56:P56)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>R$5,$H56/$G56,$H56-SUM($I56:Q56)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>S$5,$H56/$G56,$H56-SUM($I56:R56)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>T$5,$H56/$G56,$H56-SUM($I56:S56)))*T$14","v":0.43093519029305566},{"$f":"IF(OR(U$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>U$5,$H56/$G56,$H56-SUM($I56:T56)))*U$14","v":0.86187038058611132},{"$f":"IF(OR(V$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>V$5,$H56/$G56,$H56-SUM($I56:U56)))*V$14","v":0.86187038058611132},{"$f":"IF(OR(W$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>W$5,$H56/$G56,$H56-SUM($I56:V56)))*W$14","v":0.86187038058611132},{"$f":"IF(OR(X$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>X$5,$H56/$G56,$H56-SUM($I56:W56)))*X$14","v":0.86187038058611132},{"$f":"IF(OR(Y$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>Y$5,$H56/$G56,$H56-SUM($I56:X56)))*Y$14","v":0.86187038058611132},{"$f":"IF(OR(Z$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>Z$5,$H56/$G56,$H56-SUM($I56:Y56)))*Z$14","v":0.86187038058611132},{"$f":"IF(OR(AA$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AA$5,$H56/$G56,$H56-SUM($I56:Z56)))*AA$14","v":0.86187038058611132},{"$f":"IF(OR(AB$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AB$5,$H56/$G56,$H56-SUM($I56:AA56)))*AB$14","v":0.86187038058611132},{"$f":"IF(OR(AC$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AC$5,$H56/$G56,$H56-SUM($I56:AB56)))*AC$14","v":0.86187038058611132},{"$f":"IF(OR(AD$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AD$5,$H56/$G56,$H56-SUM($I56:AC56)))*AD$14","v":0.86187038058611132},{"$f":"IF(OR(AE$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AE$5,$H56/$G56,$H56-SUM($I56:AD56)))*AE$14","v":0.86187038058611132},{"$f":"IF(OR(AF$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AF$5,$H56/$G56,$H56-SUM($I56:AE56)))*AF$14","v":0.86187038058611132},{"$f":"IF(OR(AG$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AG$5,$H56/$G56,$H56-SUM($I56:AF56)))*AG$14","v":0.86187038058611132},{"$f":"IF(OR(AH$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AH$5,$H56/$G56,$H56-SUM($I56:AG56)))*AH$14","v":0.86187038058611132},{"$f":"IF(OR(AI$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AI$5,$H56/$G56,$H56-SUM($I56:AH56)))*AI$14","v":0.86187038058611132},{"$f":"IF(OR(AJ$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AJ$5,$H56/$G56,$H56-SUM($I56:AI56)))*AJ$14","v":0.86187038058611132},{"$f":"IF(OR(AK$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AK$5,$H56/$G56,$H56-SUM($I56:AJ56)))*AK$14","v":0.86187038058611132},{"$f":"IF(OR(AL$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AL$5,$H56/$G56,$H56-SUM($I56:AK56)))*AL$14","v":0.86187038058611132},{"$f":"IF(OR(AM$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AM$5,$H56/$G56,$H56-SUM($I56:AL56)))*AM$14","v":0.86187038058611132},{"$f":"IF(OR(AN$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AN$5,$H56/$G56,$H56-SUM($I56:AM56)))*AN$14","v":0.86187038058611132},{"$f":"IF(OR(AO$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AO$5,$H56/$G56,$H56-SUM($I56:AN56)))*AO$14","v":0.86187038058611132},{"$f":"IF(OR(AP$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AP$5,$H56/$G56,$H56-SUM($I56:AO56)))*AP$14","v":0.86187038058611132},{"$f":"IF(OR(AQ$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AQ$5,$H56/$G56,$H56-SUM($I56:AP56)))*AQ$14","v":0.86187038058611132},{"$f":"IF(OR(AR$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AR$5,$H56/$G56,$H56-SUM($I56:AQ56)))*AR$14","v":0.86187038058611132},{"$f":"IF(OR(AS$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AS$5,$H56/$G56,$H56-SUM($I56:AR56)))*AS$14","v":0.86187038058611132},{"$f":"IF(OR(AT$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AT$5,$H56/$G56,$H56-SUM($I56:AS56)))*AT$14","v":0.86187038058611132},{"$f":"IF(OR(AU$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AU$5,$H56/$G56,$H56-SUM($I56:AT56)))*AU$14","v":0.86187038058611132},{"$f":"IF(OR(AV$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AV$5,$H56/$G56,$H56-SUM($I56:AU56)))*AV$14","v":0.86187038058611132},{"$f":"IF(OR(AW$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AW$5,$H56/$G56,$H56-SUM($I56:AV56)))*AW$14","v":0.86187038058611132},{"$f":"IF(OR(AX$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AX$5,$H56/$G56,$H56-SUM($I56:AW56)))*AX$14","v":0.86187038058611132},{"$f":"IF(OR(AY$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AY$5,$H56/$G56,$H56-SUM($I56:AX56)))*AY$14","v":0.86187038058611132},{"$f":"IF(OR(AZ$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>AZ$5,$H56/$G56,$H56-SUM($I56:AY56)))*AZ$14","v":0.86187038058611132},{"$f":"IF(OR(BA$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BA$5,$H56/$G56,$H56-SUM($I56:AZ56)))*BA$14","v":0.86187038058611132},{"$f":"IF(OR(BB$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BB$5,$H56/$G56,$H56-SUM($I56:BA56)))*BB$14","v":0.86187038058611132},{"$f":"IF(OR(BC$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BC$5,$H56/$G56,$H56-SUM($I56:BB56)))*BC$14","v":0.86187038058611132},{"$f":"IF(OR(BD$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BD$5,$H56/$G56,$H56-SUM($I56:BC56)))*BD$14","v":0.86187038058611132},{"$f":"IF(OR(BE$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BE$5,$H56/$G56,$H56-SUM($I56:BD56)))*BE$14","v":0.86187038058611132},{"$f":"IF(OR(BF$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BF$5,$H56/$G56,$H56-SUM($I56:BE56)))*BF$14","v":0.86187038058611132},{"$f":"IF(OR(BG$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BG$5,$H56/$G56,$H56-SUM($I56:BF56)))*BG$14","v":0.86187038058611132},{"$f":"IF(OR(BH$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BH$5,$H56/$G56,$H56-SUM($I56:BG56)))*BH$14","v":0.86187038058611132},{"$f":"IF(OR(BI$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BI$5,$H56/$G56,$H56-SUM($I56:BH56)))*BI$14","v":0.86187038058611132},{"$f":"IF(OR(BJ$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BJ$5,$H56/$G56,$H56-SUM($I56:BI56)))*BJ$14","v":0.86187038058611132},{"$f":"IF(OR(BK$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BK$5,$H56/$G56,$H56-SUM($I56:BJ56)))*BK$14","v":0.86187038058611132},{"$f":"IF(OR(BL$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BL$5,$H56/$G56,$H56-SUM($I56:BK56)))*BL$14","v":0.86187038058611132},{"$f":"IF(OR(BM$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BM$5,$H56/$G56,$H56-SUM($I56:BL56)))*BM$14","v":0.86187038058611132},{"$f":"IF(OR(BN$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BN$5,$H56/$G56,$H56-SUM($I56:BM56)))*BN$14","v":0.86187038058611132},{"$f":"IF(OR(BO$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BO$5,$H56/$G56,$H56-SUM($I56:BN56)))*BO$14","v":0.86187038058611132},{"$f":"IF(OR(BP$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BP$5,$H56/$G56,$H56-SUM($I56:BO56)))*BP$14","v":0.86187038058611132},{"$f":"IF(OR(BQ$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BQ$5,$H56/$G56,$H56-SUM($I56:BP56)))*BQ$14","v":0.86187038058611132},{"$f":"IF(OR(BR$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BR$5,$H56/$G56,$H56-SUM($I56:BQ56)))*BR$14","v":0.43093519029304872},{"$f":"IF(OR(BS$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BS$5,$H56/$G56,$H56-SUM($I56:BR56)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BT$5,$H56/$G56,$H56-SUM($I56:BS56)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BU$5,$H56/$G56,$H56-SUM($I56:BT56)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BV$5,$H56/$G56,$H56-SUM($I56:BU56)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BW$5,$H56/$G56,$H56-SUM($I56:BV56)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BX$5,$H56/$G56,$H56-SUM($I56:BW56)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BY$5,$H56/$G56,$H56-SUM($I56:BX56)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>BZ$5,$H56/$G56,$H56-SUM($I56:BY56)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>CA$5,$H56/$G56,$H56-SUM($I56:BZ56)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>CB$5,$H56/$G56,$H56-SUM($I56:CA56)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D56,$G56=\"n/a\"),0,IF(SUM($D56,$G56+0.5)>CC$5,$H56/$G56,$H56-SUM($I56:CB56)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,50,25.828872030791555,null,{"$f":"IF(OR(J$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>J$5,$H57/$G57,$H57-SUM($I57:I57)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>K$5,$H57/$G57,$H57-SUM($I57:J57)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>L$5,$H57/$G57,$H57-SUM($I57:K57)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>M$5,$H57/$G57,$H57-SUM($I57:L57)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>N$5,$H57/$G57,$H57-SUM($I57:M57)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>O$5,$H57/$G57,$H57-SUM($I57:N57)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>P$5,$H57/$G57,$H57-SUM($I57:O57)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>Q$5,$H57/$G57,$H57-SUM($I57:P57)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>R$5,$H57/$G57,$H57-SUM($I57:Q57)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>S$5,$H57/$G57,$H57-SUM($I57:R57)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>T$5,$H57/$G57,$H57-SUM($I57:S57)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>U$5,$H57/$G57,$H57-SUM($I57:T57)))*U$14","v":0.51657744061583111},{"$f":"IF(OR(V$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>V$5,$H57/$G57,$H57-SUM($I57:U57)))*V$14","v":0.51657744061583111},{"$f":"IF(OR(W$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>W$5,$H57/$G57,$H57-SUM($I57:V57)))*W$14","v":0.51657744061583111},{"$f":"IF(OR(X$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>X$5,$H57/$G57,$H57-SUM($I57:W57)))*X$14","v":0.51657744061583111},{"$f":"IF(OR(Y$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>Y$5,$H57/$G57,$H57-SUM($I57:X57)))*Y$14","v":0.51657744061583111},{"$f":"IF(OR(Z$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>Z$5,$H57/$G57,$H57-SUM($I57:Y57)))*Z$14","v":0.51657744061583111},{"$f":"IF(OR(AA$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AA$5,$H57/$G57,$H57-SUM($I57:Z57)))*AA$14","v":0.51657744061583111},{"$f":"IF(OR(AB$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AB$5,$H57/$G57,$H57-SUM($I57:AA57)))*AB$14","v":0.51657744061583111},{"$f":"IF(OR(AC$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AC$5,$H57/$G57,$H57-SUM($I57:AB57)))*AC$14","v":0.51657744061583111},{"$f":"IF(OR(AD$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AD$5,$H57/$G57,$H57-SUM($I57:AC57)))*AD$14","v":0.51657744061583111},{"$f":"IF(OR(AE$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AE$5,$H57/$G57,$H57-SUM($I57:AD57)))*AE$14","v":0.51657744061583111},{"$f":"IF(OR(AF$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AF$5,$H57/$G57,$H57-SUM($I57:AE57)))*AF$14","v":0.51657744061583111},{"$f":"IF(OR(AG$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AG$5,$H57/$G57,$H57-SUM($I57:AF57)))*AG$14","v":0.51657744061583111},{"$f":"IF(OR(AH$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AH$5,$H57/$G57,$H57-SUM($I57:AG57)))*AH$14","v":0.51657744061583111},{"$f":"IF(OR(AI$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AI$5,$H57/$G57,$H57-SUM($I57:AH57)))*AI$14","v":0.51657744061583111},{"$f":"IF(OR(AJ$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AJ$5,$H57/$G57,$H57-SUM($I57:AI57)))*AJ$14","v":0.51657744061583111},{"$f":"IF(OR(AK$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AK$5,$H57/$G57,$H57-SUM($I57:AJ57)))*AK$14","v":0.51657744061583111},{"$f":"IF(OR(AL$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AL$5,$H57/$G57,$H57-SUM($I57:AK57)))*AL$14","v":0.51657744061583111},{"$f":"IF(OR(AM$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AM$5,$H57/$G57,$H57-SUM($I57:AL57)))*AM$14","v":0.51657744061583111},{"$f":"IF(OR(AN$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AN$5,$H57/$G57,$H57-SUM($I57:AM57)))*AN$14","v":0.51657744061583111},{"$f":"IF(OR(AO$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AO$5,$H57/$G57,$H57-SUM($I57:AN57)))*AO$14","v":0.51657744061583111},{"$f":"IF(OR(AP$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AP$5,$H57/$G57,$H57-SUM($I57:AO57)))*AP$14","v":0.51657744061583111},{"$f":"IF(OR(AQ$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AQ$5,$H57/$G57,$H57-SUM($I57:AP57)))*AQ$14","v":0.51657744061583111},{"$f":"IF(OR(AR$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AR$5,$H57/$G57,$H57-SUM($I57:AQ57)))*AR$14","v":0.51657744061583111},{"$f":"IF(OR(AS$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AS$5,$H57/$G57,$H57-SUM($I57:AR57)))*AS$14","v":0.51657744061583111},{"$f":"IF(OR(AT$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AT$5,$H57/$G57,$H57-SUM($I57:AS57)))*AT$14","v":0.51657744061583111},{"$f":"IF(OR(AU$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AU$5,$H57/$G57,$H57-SUM($I57:AT57)))*AU$14","v":0.51657744061583111},{"$f":"IF(OR(AV$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AV$5,$H57/$G57,$H57-SUM($I57:AU57)))*AV$14","v":0.51657744061583111},{"$f":"IF(OR(AW$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AW$5,$H57/$G57,$H57-SUM($I57:AV57)))*AW$14","v":0.51657744061583111},{"$f":"IF(OR(AX$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AX$5,$H57/$G57,$H57-SUM($I57:AW57)))*AX$14","v":0.51657744061583111},{"$f":"IF(OR(AY$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AY$5,$H57/$G57,$H57-SUM($I57:AX57)))*AY$14","v":0.51657744061583111},{"$f":"IF(OR(AZ$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>AZ$5,$H57/$G57,$H57-SUM($I57:AY57)))*AZ$14","v":0.51657744061583111},{"$f":"IF(OR(BA$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BA$5,$H57/$G57,$H57-SUM($I57:AZ57)))*BA$14","v":0.51657744061583111},{"$f":"IF(OR(BB$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BB$5,$H57/$G57,$H57-SUM($I57:BA57)))*BB$14","v":0.51657744061583111},{"$f":"IF(OR(BC$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BC$5,$H57/$G57,$H57-SUM($I57:BB57)))*BC$14","v":0.51657744061583111},{"$f":"IF(OR(BD$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BD$5,$H57/$G57,$H57-SUM($I57:BC57)))*BD$14","v":0.51657744061583111},{"$f":"IF(OR(BE$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BE$5,$H57/$G57,$H57-SUM($I57:BD57)))*BE$14","v":0.51657744061583111},{"$f":"IF(OR(BF$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BF$5,$H57/$G57,$H57-SUM($I57:BE57)))*BF$14","v":0.51657744061583111},{"$f":"IF(OR(BG$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BG$5,$H57/$G57,$H57-SUM($I57:BF57)))*BG$14","v":0.51657744061583111},{"$f":"IF(OR(BH$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BH$5,$H57/$G57,$H57-SUM($I57:BG57)))*BH$14","v":0.51657744061583111},{"$f":"IF(OR(BI$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BI$5,$H57/$G57,$H57-SUM($I57:BH57)))*BI$14","v":0.51657744061583111},{"$f":"IF(OR(BJ$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BJ$5,$H57/$G57,$H57-SUM($I57:BI57)))*BJ$14","v":0.51657744061583111},{"$f":"IF(OR(BK$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BK$5,$H57/$G57,$H57-SUM($I57:BJ57)))*BK$14","v":0.51657744061583111},{"$f":"IF(OR(BL$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BL$5,$H57/$G57,$H57-SUM($I57:BK57)))*BL$14","v":0.51657744061583111},{"$f":"IF(OR(BM$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BM$5,$H57/$G57,$H57-SUM($I57:BL57)))*BM$14","v":0.51657744061583111},{"$f":"IF(OR(BN$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BN$5,$H57/$G57,$H57-SUM($I57:BM57)))*BN$14","v":0.51657744061583111},{"$f":"IF(OR(BO$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BO$5,$H57/$G57,$H57-SUM($I57:BN57)))*BO$14","v":0.51657744061583111},{"$f":"IF(OR(BP$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BP$5,$H57/$G57,$H57-SUM($I57:BO57)))*BP$14","v":0.51657744061583111},{"$f":"IF(OR(BQ$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BQ$5,$H57/$G57,$H57-SUM($I57:BP57)))*BQ$14","v":0.51657744061583111},{"$f":"IF(OR(BR$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BR$5,$H57/$G57,$H57-SUM($I57:BQ57)))*BR$14","v":0.51657744061583111},{"$f":"IF(OR(BS$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BS$5,$H57/$G57,$H57-SUM($I57:BR57)))*BS$14","v":1.7763568394002505E-14},{"$f":"IF(OR(BT$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BT$5,$H57/$G57,$H57-SUM($I57:BS57)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BU$5,$H57/$G57,$H57-SUM($I57:BT57)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BV$5,$H57/$G57,$H57-SUM($I57:BU57)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BW$5,$H57/$G57,$H57-SUM($I57:BV57)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BX$5,$H57/$G57,$H57-SUM($I57:BW57)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BY$5,$H57/$G57,$H57-SUM($I57:BX57)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>BZ$5,$H57/$G57,$H57-SUM($I57:BY57)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>CA$5,$H57/$G57,$H57-SUM($I57:BZ57)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>CB$5,$H57/$G57,$H57-SUM($I57:CA57)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D57,$G57=\"n/a\"),0,IF(SUM($D57,$G57+0.5)>CC$5,$H57/$G57,$H57-SUM($I57:CB57)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>J$5,$H58/$G58,$H58-SUM($I58:I58)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>K$5,$H58/$G58,$H58-SUM($I58:J58)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>L$5,$H58/$G58,$H58-SUM($I58:K58)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>M$5,$H58/$G58,$H58-SUM($I58:L58)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>N$5,$H58/$G58,$H58-SUM($I58:M58)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>O$5,$H58/$G58,$H58-SUM($I58:N58)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>P$5,$H58/$G58,$H58-SUM($I58:O58)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>Q$5,$H58/$G58,$H58-SUM($I58:P58)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>R$5,$H58/$G58,$H58-SUM($I58:Q58)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>S$5,$H58/$G58,$H58-SUM($I58:R58)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>T$5,$H58/$G58,$H58-SUM($I58:S58)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>U$5,$H58/$G58,$H58-SUM($I58:T58)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>V$5,$H58/$G58,$H58-SUM($I58:U58)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>W$5,$H58/$G58,$H58-SUM($I58:V58)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>X$5,$H58/$G58,$H58-SUM($I58:W58)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>Y$5,$H58/$G58,$H58-SUM($I58:X58)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>Z$5,$H58/$G58,$H58-SUM($I58:Y58)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AA$5,$H58/$G58,$H58-SUM($I58:Z58)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AB$5,$H58/$G58,$H58-SUM($I58:AA58)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AC$5,$H58/$G58,$H58-SUM($I58:AB58)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AD$5,$H58/$G58,$H58-SUM($I58:AC58)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AE$5,$H58/$G58,$H58-SUM($I58:AD58)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AF$5,$H58/$G58,$H58-SUM($I58:AE58)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AG$5,$H58/$G58,$H58-SUM($I58:AF58)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AH$5,$H58/$G58,$H58-SUM($I58:AG58)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AI$5,$H58/$G58,$H58-SUM($I58:AH58)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AJ$5,$H58/$G58,$H58-SUM($I58:AI58)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AK$5,$H58/$G58,$H58-SUM($I58:AJ58)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AL$5,$H58/$G58,$H58-SUM($I58:AK58)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AM$5,$H58/$G58,$H58-SUM($I58:AL58)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AN$5,$H58/$G58,$H58-SUM($I58:AM58)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AO$5,$H58/$G58,$H58-SUM($I58:AN58)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AP$5,$H58/$G58,$H58-SUM($I58:AO58)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AQ$5,$H58/$G58,$H58-SUM($I58:AP58)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AR$5,$H58/$G58,$H58-SUM($I58:AQ58)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AS$5,$H58/$G58,$H58-SUM($I58:AR58)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AT$5,$H58/$G58,$H58-SUM($I58:AS58)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AU$5,$H58/$G58,$H58-SUM($I58:AT58)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AV$5,$H58/$G58,$H58-SUM($I58:AU58)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AW$5,$H58/$G58,$H58-SUM($I58:AV58)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AX$5,$H58/$G58,$H58-SUM($I58:AW58)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AY$5,$H58/$G58,$H58-SUM($I58:AX58)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>AZ$5,$H58/$G58,$H58-SUM($I58:AY58)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BA$5,$H58/$G58,$H58-SUM($I58:AZ58)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BB$5,$H58/$G58,$H58-SUM($I58:BA58)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BC$5,$H58/$G58,$H58-SUM($I58:BB58)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BD$5,$H58/$G58,$H58-SUM($I58:BC58)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BE$5,$H58/$G58,$H58-SUM($I58:BD58)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BF$5,$H58/$G58,$H58-SUM($I58:BE58)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BG$5,$H58/$G58,$H58-SUM($I58:BF58)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BH$5,$H58/$G58,$H58-SUM($I58:BG58)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BI$5,$H58/$G58,$H58-SUM($I58:BH58)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BJ$5,$H58/$G58,$H58-SUM($I58:BI58)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BK$5,$H58/$G58,$H58-SUM($I58:BJ58)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BL$5,$H58/$G58,$H58-SUM($I58:BK58)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BM$5,$H58/$G58,$H58-SUM($I58:BL58)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BN$5,$H58/$G58,$H58-SUM($I58:BM58)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BO$5,$H58/$G58,$H58-SUM($I58:BN58)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BP$5,$H58/$G58,$H58-SUM($I58:BO58)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BQ$5,$H58/$G58,$H58-SUM($I58:BP58)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BR$5,$H58/$G58,$H58-SUM($I58:BQ58)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BS$5,$H58/$G58,$H58-SUM($I58:BR58)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BT$5,$H58/$G58,$H58-SUM($I58:BS58)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BU$5,$H58/$G58,$H58-SUM($I58:BT58)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BV$5,$H58/$G58,$H58-SUM($I58:BU58)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BW$5,$H58/$G58,$H58-SUM($I58:BV58)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BX$5,$H58/$G58,$H58-SUM($I58:BW58)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BY$5,$H58/$G58,$H58-SUM($I58:BX58)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>BZ$5,$H58/$G58,$H58-SUM($I58:BY58)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>CA$5,$H58/$G58,$H58-SUM($I58:BZ58)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>CB$5,$H58/$G58,$H58-SUM($I58:CA58)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D58,$G58=\"n/a\"),0,IF(SUM($D58,$G58+0.5)>CC$5,$H58/$G58,$H58-SUM($I58:CB58)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>J$5,$H59/$G59,$H59-SUM($I59:I59)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>K$5,$H59/$G59,$H59-SUM($I59:J59)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>L$5,$H59/$G59,$H59-SUM($I59:K59)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>M$5,$H59/$G59,$H59-SUM($I59:L59)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>N$5,$H59/$G59,$H59-SUM($I59:M59)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>O$5,$H59/$G59,$H59-SUM($I59:N59)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>P$5,$H59/$G59,$H59-SUM($I59:O59)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>Q$5,$H59/$G59,$H59-SUM($I59:P59)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>R$5,$H59/$G59,$H59-SUM($I59:Q59)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>S$5,$H59/$G59,$H59-SUM($I59:R59)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>T$5,$H59/$G59,$H59-SUM($I59:S59)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>U$5,$H59/$G59,$H59-SUM($I59:T59)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>V$5,$H59/$G59,$H59-SUM($I59:U59)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>W$5,$H59/$G59,$H59-SUM($I59:V59)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>X$5,$H59/$G59,$H59-SUM($I59:W59)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>Y$5,$H59/$G59,$H59-SUM($I59:X59)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>Z$5,$H59/$G59,$H59-SUM($I59:Y59)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AA$5,$H59/$G59,$H59-SUM($I59:Z59)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AB$5,$H59/$G59,$H59-SUM($I59:AA59)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AC$5,$H59/$G59,$H59-SUM($I59:AB59)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AD$5,$H59/$G59,$H59-SUM($I59:AC59)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AE$5,$H59/$G59,$H59-SUM($I59:AD59)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AF$5,$H59/$G59,$H59-SUM($I59:AE59)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AG$5,$H59/$G59,$H59-SUM($I59:AF59)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AH$5,$H59/$G59,$H59-SUM($I59:AG59)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AI$5,$H59/$G59,$H59-SUM($I59:AH59)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AJ$5,$H59/$G59,$H59-SUM($I59:AI59)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AK$5,$H59/$G59,$H59-SUM($I59:AJ59)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AL$5,$H59/$G59,$H59-SUM($I59:AK59)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AM$5,$H59/$G59,$H59-SUM($I59:AL59)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AN$5,$H59/$G59,$H59-SUM($I59:AM59)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AO$5,$H59/$G59,$H59-SUM($I59:AN59)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AP$5,$H59/$G59,$H59-SUM($I59:AO59)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AQ$5,$H59/$G59,$H59-SUM($I59:AP59)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AR$5,$H59/$G59,$H59-SUM($I59:AQ59)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AS$5,$H59/$G59,$H59-SUM($I59:AR59)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AT$5,$H59/$G59,$H59-SUM($I59:AS59)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AU$5,$H59/$G59,$H59-SUM($I59:AT59)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AV$5,$H59/$G59,$H59-SUM($I59:AU59)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AW$5,$H59/$G59,$H59-SUM($I59:AV59)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AX$5,$H59/$G59,$H59-SUM($I59:AW59)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AY$5,$H59/$G59,$H59-SUM($I59:AX59)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>AZ$5,$H59/$G59,$H59-SUM($I59:AY59)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BA$5,$H59/$G59,$H59-SUM($I59:AZ59)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BB$5,$H59/$G59,$H59-SUM($I59:BA59)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BC$5,$H59/$G59,$H59-SUM($I59:BB59)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BD$5,$H59/$G59,$H59-SUM($I59:BC59)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BE$5,$H59/$G59,$H59-SUM($I59:BD59)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BF$5,$H59/$G59,$H59-SUM($I59:BE59)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BG$5,$H59/$G59,$H59-SUM($I59:BF59)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BH$5,$H59/$G59,$H59-SUM($I59:BG59)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BI$5,$H59/$G59,$H59-SUM($I59:BH59)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BJ$5,$H59/$G59,$H59-SUM($I59:BI59)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BK$5,$H59/$G59,$H59-SUM($I59:BJ59)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BL$5,$H59/$G59,$H59-SUM($I59:BK59)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BM$5,$H59/$G59,$H59-SUM($I59:BL59)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BN$5,$H59/$G59,$H59-SUM($I59:BM59)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BO$5,$H59/$G59,$H59-SUM($I59:BN59)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BP$5,$H59/$G59,$H59-SUM($I59:BO59)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BQ$5,$H59/$G59,$H59-SUM($I59:BP59)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BR$5,$H59/$G59,$H59-SUM($I59:BQ59)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BS$5,$H59/$G59,$H59-SUM($I59:BR59)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BT$5,$H59/$G59,$H59-SUM($I59:BS59)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BU$5,$H59/$G59,$H59-SUM($I59:BT59)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BV$5,$H59/$G59,$H59-SUM($I59:BU59)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BW$5,$H59/$G59,$H59-SUM($I59:BV59)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BX$5,$H59/$G59,$H59-SUM($I59:BW59)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BY$5,$H59/$G59,$H59-SUM($I59:BX59)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>BZ$5,$H59/$G59,$H59-SUM($I59:BY59)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>CA$5,$H59/$G59,$H59-SUM($I59:BZ59)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>CB$5,$H59/$G59,$H59-SUM($I59:CA59)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D59,$G59=\"n/a\"),0,IF(SUM($D59,$G59+0.5)>CC$5,$H59/$G59,$H59-SUM($I59:CB59)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>J$5,$H60/$G60,$H60-SUM($I60:I60)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>K$5,$H60/$G60,$H60-SUM($I60:J60)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>L$5,$H60/$G60,$H60-SUM($I60:K60)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>M$5,$H60/$G60,$H60-SUM($I60:L60)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>N$5,$H60/$G60,$H60-SUM($I60:M60)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>O$5,$H60/$G60,$H60-SUM($I60:N60)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>P$5,$H60/$G60,$H60-SUM($I60:O60)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>Q$5,$H60/$G60,$H60-SUM($I60:P60)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>R$5,$H60/$G60,$H60-SUM($I60:Q60)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>S$5,$H60/$G60,$H60-SUM($I60:R60)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>T$5,$H60/$G60,$H60-SUM($I60:S60)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>U$5,$H60/$G60,$H60-SUM($I60:T60)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>V$5,$H60/$G60,$H60-SUM($I60:U60)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>W$5,$H60/$G60,$H60-SUM($I60:V60)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>X$5,$H60/$G60,$H60-SUM($I60:W60)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>Y$5,$H60/$G60,$H60-SUM($I60:X60)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>Z$5,$H60/$G60,$H60-SUM($I60:Y60)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AA$5,$H60/$G60,$H60-SUM($I60:Z60)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AB$5,$H60/$G60,$H60-SUM($I60:AA60)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AC$5,$H60/$G60,$H60-SUM($I60:AB60)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AD$5,$H60/$G60,$H60-SUM($I60:AC60)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AE$5,$H60/$G60,$H60-SUM($I60:AD60)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AF$5,$H60/$G60,$H60-SUM($I60:AE60)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AG$5,$H60/$G60,$H60-SUM($I60:AF60)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AH$5,$H60/$G60,$H60-SUM($I60:AG60)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AI$5,$H60/$G60,$H60-SUM($I60:AH60)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AJ$5,$H60/$G60,$H60-SUM($I60:AI60)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AK$5,$H60/$G60,$H60-SUM($I60:AJ60)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AL$5,$H60/$G60,$H60-SUM($I60:AK60)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AM$5,$H60/$G60,$H60-SUM($I60:AL60)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AN$5,$H60/$G60,$H60-SUM($I60:AM60)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AO$5,$H60/$G60,$H60-SUM($I60:AN60)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AP$5,$H60/$G60,$H60-SUM($I60:AO60)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AQ$5,$H60/$G60,$H60-SUM($I60:AP60)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AR$5,$H60/$G60,$H60-SUM($I60:AQ60)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AS$5,$H60/$G60,$H60-SUM($I60:AR60)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AT$5,$H60/$G60,$H60-SUM($I60:AS60)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AU$5,$H60/$G60,$H60-SUM($I60:AT60)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AV$5,$H60/$G60,$H60-SUM($I60:AU60)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AW$5,$H60/$G60,$H60-SUM($I60:AV60)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AX$5,$H60/$G60,$H60-SUM($I60:AW60)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AY$5,$H60/$G60,$H60-SUM($I60:AX60)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>AZ$5,$H60/$G60,$H60-SUM($I60:AY60)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BA$5,$H60/$G60,$H60-SUM($I60:AZ60)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BB$5,$H60/$G60,$H60-SUM($I60:BA60)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BC$5,$H60/$G60,$H60-SUM($I60:BB60)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BD$5,$H60/$G60,$H60-SUM($I60:BC60)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BE$5,$H60/$G60,$H60-SUM($I60:BD60)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BF$5,$H60/$G60,$H60-SUM($I60:BE60)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BG$5,$H60/$G60,$H60-SUM($I60:BF60)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BH$5,$H60/$G60,$H60-SUM($I60:BG60)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BI$5,$H60/$G60,$H60-SUM($I60:BH60)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BJ$5,$H60/$G60,$H60-SUM($I60:BI60)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BK$5,$H60/$G60,$H60-SUM($I60:BJ60)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BL$5,$H60/$G60,$H60-SUM($I60:BK60)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BM$5,$H60/$G60,$H60-SUM($I60:BL60)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BN$5,$H60/$G60,$H60-SUM($I60:BM60)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BO$5,$H60/$G60,$H60-SUM($I60:BN60)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BP$5,$H60/$G60,$H60-SUM($I60:BO60)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BQ$5,$H60/$G60,$H60-SUM($I60:BP60)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BR$5,$H60/$G60,$H60-SUM($I60:BQ60)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BS$5,$H60/$G60,$H60-SUM($I60:BR60)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BT$5,$H60/$G60,$H60-SUM($I60:BS60)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BU$5,$H60/$G60,$H60-SUM($I60:BT60)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BV$5,$H60/$G60,$H60-SUM($I60:BU60)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BW$5,$H60/$G60,$H60-SUM($I60:BV60)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BX$5,$H60/$G60,$H60-SUM($I60:BW60)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BY$5,$H60/$G60,$H60-SUM($I60:BX60)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>BZ$5,$H60/$G60,$H60-SUM($I60:BY60)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>CA$5,$H60/$G60,$H60-SUM($I60:BZ60)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>CB$5,$H60/$G60,$H60-SUM($I60:CA60)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D60,$G60=\"n/a\"),0,IF(SUM($D60,$G60+0.5)>CC$5,$H60/$G60,$H60-SUM($I60:CB60)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>J$5,$H61/$G61,$H61-SUM($I61:I61)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>K$5,$H61/$G61,$H61-SUM($I61:J61)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>L$5,$H61/$G61,$H61-SUM($I61:K61)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>M$5,$H61/$G61,$H61-SUM($I61:L61)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>N$5,$H61/$G61,$H61-SUM($I61:M61)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>O$5,$H61/$G61,$H61-SUM($I61:N61)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>P$5,$H61/$G61,$H61-SUM($I61:O61)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>Q$5,$H61/$G61,$H61-SUM($I61:P61)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>R$5,$H61/$G61,$H61-SUM($I61:Q61)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>S$5,$H61/$G61,$H61-SUM($I61:R61)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>T$5,$H61/$G61,$H61-SUM($I61:S61)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>U$5,$H61/$G61,$H61-SUM($I61:T61)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>V$5,$H61/$G61,$H61-SUM($I61:U61)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>W$5,$H61/$G61,$H61-SUM($I61:V61)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>X$5,$H61/$G61,$H61-SUM($I61:W61)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>Y$5,$H61/$G61,$H61-SUM($I61:X61)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>Z$5,$H61/$G61,$H61-SUM($I61:Y61)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AA$5,$H61/$G61,$H61-SUM($I61:Z61)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AB$5,$H61/$G61,$H61-SUM($I61:AA61)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AC$5,$H61/$G61,$H61-SUM($I61:AB61)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AD$5,$H61/$G61,$H61-SUM($I61:AC61)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AE$5,$H61/$G61,$H61-SUM($I61:AD61)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AF$5,$H61/$G61,$H61-SUM($I61:AE61)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AG$5,$H61/$G61,$H61-SUM($I61:AF61)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AH$5,$H61/$G61,$H61-SUM($I61:AG61)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AI$5,$H61/$G61,$H61-SUM($I61:AH61)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AJ$5,$H61/$G61,$H61-SUM($I61:AI61)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AK$5,$H61/$G61,$H61-SUM($I61:AJ61)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AL$5,$H61/$G61,$H61-SUM($I61:AK61)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AM$5,$H61/$G61,$H61-SUM($I61:AL61)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AN$5,$H61/$G61,$H61-SUM($I61:AM61)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AO$5,$H61/$G61,$H61-SUM($I61:AN61)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AP$5,$H61/$G61,$H61-SUM($I61:AO61)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AQ$5,$H61/$G61,$H61-SUM($I61:AP61)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AR$5,$H61/$G61,$H61-SUM($I61:AQ61)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AS$5,$H61/$G61,$H61-SUM($I61:AR61)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AT$5,$H61/$G61,$H61-SUM($I61:AS61)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AU$5,$H61/$G61,$H61-SUM($I61:AT61)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AV$5,$H61/$G61,$H61-SUM($I61:AU61)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AW$5,$H61/$G61,$H61-SUM($I61:AV61)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AX$5,$H61/$G61,$H61-SUM($I61:AW61)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AY$5,$H61/$G61,$H61-SUM($I61:AX61)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>AZ$5,$H61/$G61,$H61-SUM($I61:AY61)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BA$5,$H61/$G61,$H61-SUM($I61:AZ61)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BB$5,$H61/$G61,$H61-SUM($I61:BA61)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BC$5,$H61/$G61,$H61-SUM($I61:BB61)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BD$5,$H61/$G61,$H61-SUM($I61:BC61)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BE$5,$H61/$G61,$H61-SUM($I61:BD61)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BF$5,$H61/$G61,$H61-SUM($I61:BE61)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BG$5,$H61/$G61,$H61-SUM($I61:BF61)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BH$5,$H61/$G61,$H61-SUM($I61:BG61)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BI$5,$H61/$G61,$H61-SUM($I61:BH61)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BJ$5,$H61/$G61,$H61-SUM($I61:BI61)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BK$5,$H61/$G61,$H61-SUM($I61:BJ61)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BL$5,$H61/$G61,$H61-SUM($I61:BK61)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BM$5,$H61/$G61,$H61-SUM($I61:BL61)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BN$5,$H61/$G61,$H61-SUM($I61:BM61)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BO$5,$H61/$G61,$H61-SUM($I61:BN61)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BP$5,$H61/$G61,$H61-SUM($I61:BO61)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BQ$5,$H61/$G61,$H61-SUM($I61:BP61)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BR$5,$H61/$G61,$H61-SUM($I61:BQ61)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BS$5,$H61/$G61,$H61-SUM($I61:BR61)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BT$5,$H61/$G61,$H61-SUM($I61:BS61)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BU$5,$H61/$G61,$H61-SUM($I61:BT61)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BV$5,$H61/$G61,$H61-SUM($I61:BU61)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BW$5,$H61/$G61,$H61-SUM($I61:BV61)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BX$5,$H61/$G61,$H61-SUM($I61:BW61)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BY$5,$H61/$G61,$H61-SUM($I61:BX61)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>BZ$5,$H61/$G61,$H61-SUM($I61:BY61)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>CA$5,$H61/$G61,$H61-SUM($I61:BZ61)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>CB$5,$H61/$G61,$H61-SUM($I61:CA61)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D61,$G61=\"n/a\"),0,IF(SUM($D61,$G61+0.5)>CC$5,$H61/$G61,$H61-SUM($I61:CB61)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>J$5,$H62/$G62,$H62-SUM($I62:I62)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>K$5,$H62/$G62,$H62-SUM($I62:J62)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>L$5,$H62/$G62,$H62-SUM($I62:K62)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>M$5,$H62/$G62,$H62-SUM($I62:L62)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>N$5,$H62/$G62,$H62-SUM($I62:M62)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>O$5,$H62/$G62,$H62-SUM($I62:N62)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>P$5,$H62/$G62,$H62-SUM($I62:O62)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>Q$5,$H62/$G62,$H62-SUM($I62:P62)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>R$5,$H62/$G62,$H62-SUM($I62:Q62)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>S$5,$H62/$G62,$H62-SUM($I62:R62)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>T$5,$H62/$G62,$H62-SUM($I62:S62)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>U$5,$H62/$G62,$H62-SUM($I62:T62)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>V$5,$H62/$G62,$H62-SUM($I62:U62)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>W$5,$H62/$G62,$H62-SUM($I62:V62)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>X$5,$H62/$G62,$H62-SUM($I62:W62)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>Y$5,$H62/$G62,$H62-SUM($I62:X62)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>Z$5,$H62/$G62,$H62-SUM($I62:Y62)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AA$5,$H62/$G62,$H62-SUM($I62:Z62)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AB$5,$H62/$G62,$H62-SUM($I62:AA62)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AC$5,$H62/$G62,$H62-SUM($I62:AB62)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AD$5,$H62/$G62,$H62-SUM($I62:AC62)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AE$5,$H62/$G62,$H62-SUM($I62:AD62)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AF$5,$H62/$G62,$H62-SUM($I62:AE62)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AG$5,$H62/$G62,$H62-SUM($I62:AF62)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AH$5,$H62/$G62,$H62-SUM($I62:AG62)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AI$5,$H62/$G62,$H62-SUM($I62:AH62)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AJ$5,$H62/$G62,$H62-SUM($I62:AI62)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AK$5,$H62/$G62,$H62-SUM($I62:AJ62)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AL$5,$H62/$G62,$H62-SUM($I62:AK62)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AM$5,$H62/$G62,$H62-SUM($I62:AL62)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AN$5,$H62/$G62,$H62-SUM($I62:AM62)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AO$5,$H62/$G62,$H62-SUM($I62:AN62)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AP$5,$H62/$G62,$H62-SUM($I62:AO62)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AQ$5,$H62/$G62,$H62-SUM($I62:AP62)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AR$5,$H62/$G62,$H62-SUM($I62:AQ62)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AS$5,$H62/$G62,$H62-SUM($I62:AR62)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AT$5,$H62/$G62,$H62-SUM($I62:AS62)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AU$5,$H62/$G62,$H62-SUM($I62:AT62)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AV$5,$H62/$G62,$H62-SUM($I62:AU62)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AW$5,$H62/$G62,$H62-SUM($I62:AV62)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AX$5,$H62/$G62,$H62-SUM($I62:AW62)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AY$5,$H62/$G62,$H62-SUM($I62:AX62)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>AZ$5,$H62/$G62,$H62-SUM($I62:AY62)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BA$5,$H62/$G62,$H62-SUM($I62:AZ62)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BB$5,$H62/$G62,$H62-SUM($I62:BA62)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BC$5,$H62/$G62,$H62-SUM($I62:BB62)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BD$5,$H62/$G62,$H62-SUM($I62:BC62)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BE$5,$H62/$G62,$H62-SUM($I62:BD62)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BF$5,$H62/$G62,$H62-SUM($I62:BE62)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BG$5,$H62/$G62,$H62-SUM($I62:BF62)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BH$5,$H62/$G62,$H62-SUM($I62:BG62)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BI$5,$H62/$G62,$H62-SUM($I62:BH62)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BJ$5,$H62/$G62,$H62-SUM($I62:BI62)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BK$5,$H62/$G62,$H62-SUM($I62:BJ62)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BL$5,$H62/$G62,$H62-SUM($I62:BK62)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BM$5,$H62/$G62,$H62-SUM($I62:BL62)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BN$5,$H62/$G62,$H62-SUM($I62:BM62)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BO$5,$H62/$G62,$H62-SUM($I62:BN62)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BP$5,$H62/$G62,$H62-SUM($I62:BO62)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BQ$5,$H62/$G62,$H62-SUM($I62:BP62)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BR$5,$H62/$G62,$H62-SUM($I62:BQ62)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BS$5,$H62/$G62,$H62-SUM($I62:BR62)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BT$5,$H62/$G62,$H62-SUM($I62:BS62)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BU$5,$H62/$G62,$H62-SUM($I62:BT62)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BV$5,$H62/$G62,$H62-SUM($I62:BU62)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BW$5,$H62/$G62,$H62-SUM($I62:BV62)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BX$5,$H62/$G62,$H62-SUM($I62:BW62)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BY$5,$H62/$G62,$H62-SUM($I62:BX62)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>BZ$5,$H62/$G62,$H62-SUM($I62:BY62)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>CA$5,$H62/$G62,$H62-SUM($I62:BZ62)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>CB$5,$H62/$G62,$H62-SUM($I62:CA62)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D62,$G62=\"n/a\"),0,IF(SUM($D62,$G62+0.5)>CC$5,$H62/$G62,$H62-SUM($I62:CB62)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>J$5,$H63/$G63,$H63-SUM($I63:I63)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>K$5,$H63/$G63,$H63-SUM($I63:J63)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>L$5,$H63/$G63,$H63-SUM($I63:K63)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>M$5,$H63/$G63,$H63-SUM($I63:L63)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>N$5,$H63/$G63,$H63-SUM($I63:M63)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>O$5,$H63/$G63,$H63-SUM($I63:N63)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>P$5,$H63/$G63,$H63-SUM($I63:O63)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>Q$5,$H63/$G63,$H63-SUM($I63:P63)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>R$5,$H63/$G63,$H63-SUM($I63:Q63)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>S$5,$H63/$G63,$H63-SUM($I63:R63)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>T$5,$H63/$G63,$H63-SUM($I63:S63)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>U$5,$H63/$G63,$H63-SUM($I63:T63)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>V$5,$H63/$G63,$H63-SUM($I63:U63)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>W$5,$H63/$G63,$H63-SUM($I63:V63)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>X$5,$H63/$G63,$H63-SUM($I63:W63)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>Y$5,$H63/$G63,$H63-SUM($I63:X63)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>Z$5,$H63/$G63,$H63-SUM($I63:Y63)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AA$5,$H63/$G63,$H63-SUM($I63:Z63)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AB$5,$H63/$G63,$H63-SUM($I63:AA63)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AC$5,$H63/$G63,$H63-SUM($I63:AB63)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AD$5,$H63/$G63,$H63-SUM($I63:AC63)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AE$5,$H63/$G63,$H63-SUM($I63:AD63)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AF$5,$H63/$G63,$H63-SUM($I63:AE63)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AG$5,$H63/$G63,$H63-SUM($I63:AF63)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AH$5,$H63/$G63,$H63-SUM($I63:AG63)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AI$5,$H63/$G63,$H63-SUM($I63:AH63)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AJ$5,$H63/$G63,$H63-SUM($I63:AI63)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AK$5,$H63/$G63,$H63-SUM($I63:AJ63)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AL$5,$H63/$G63,$H63-SUM($I63:AK63)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AM$5,$H63/$G63,$H63-SUM($I63:AL63)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AN$5,$H63/$G63,$H63-SUM($I63:AM63)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AO$5,$H63/$G63,$H63-SUM($I63:AN63)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AP$5,$H63/$G63,$H63-SUM($I63:AO63)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AQ$5,$H63/$G63,$H63-SUM($I63:AP63)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AR$5,$H63/$G63,$H63-SUM($I63:AQ63)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AS$5,$H63/$G63,$H63-SUM($I63:AR63)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AT$5,$H63/$G63,$H63-SUM($I63:AS63)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AU$5,$H63/$G63,$H63-SUM($I63:AT63)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AV$5,$H63/$G63,$H63-SUM($I63:AU63)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AW$5,$H63/$G63,$H63-SUM($I63:AV63)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AX$5,$H63/$G63,$H63-SUM($I63:AW63)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AY$5,$H63/$G63,$H63-SUM($I63:AX63)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>AZ$5,$H63/$G63,$H63-SUM($I63:AY63)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BA$5,$H63/$G63,$H63-SUM($I63:AZ63)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BB$5,$H63/$G63,$H63-SUM($I63:BA63)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BC$5,$H63/$G63,$H63-SUM($I63:BB63)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BD$5,$H63/$G63,$H63-SUM($I63:BC63)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BE$5,$H63/$G63,$H63-SUM($I63:BD63)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BF$5,$H63/$G63,$H63-SUM($I63:BE63)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BG$5,$H63/$G63,$H63-SUM($I63:BF63)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BH$5,$H63/$G63,$H63-SUM($I63:BG63)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BI$5,$H63/$G63,$H63-SUM($I63:BH63)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BJ$5,$H63/$G63,$H63-SUM($I63:BI63)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BK$5,$H63/$G63,$H63-SUM($I63:BJ63)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BL$5,$H63/$G63,$H63-SUM($I63:BK63)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BM$5,$H63/$G63,$H63-SUM($I63:BL63)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BN$5,$H63/$G63,$H63-SUM($I63:BM63)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BO$5,$H63/$G63,$H63-SUM($I63:BN63)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BP$5,$H63/$G63,$H63-SUM($I63:BO63)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BQ$5,$H63/$G63,$H63-SUM($I63:BP63)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BR$5,$H63/$G63,$H63-SUM($I63:BQ63)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BS$5,$H63/$G63,$H63-SUM($I63:BR63)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BT$5,$H63/$G63,$H63-SUM($I63:BS63)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BU$5,$H63/$G63,$H63-SUM($I63:BT63)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BV$5,$H63/$G63,$H63-SUM($I63:BU63)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BW$5,$H63/$G63,$H63-SUM($I63:BV63)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BX$5,$H63/$G63,$H63-SUM($I63:BW63)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BY$5,$H63/$G63,$H63-SUM($I63:BX63)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>BZ$5,$H63/$G63,$H63-SUM($I63:BY63)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>CA$5,$H63/$G63,$H63-SUM($I63:BZ63)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>CB$5,$H63/$G63,$H63-SUM($I63:CA63)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D63,$G63=\"n/a\"),0,IF(SUM($D63,$G63+0.5)>CC$5,$H63/$G63,$H63-SUM($I63:CB63)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>J$5,$H64/$G64,$H64-SUM($I64:I64)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>K$5,$H64/$G64,$H64-SUM($I64:J64)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>L$5,$H64/$G64,$H64-SUM($I64:K64)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>M$5,$H64/$G64,$H64-SUM($I64:L64)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>N$5,$H64/$G64,$H64-SUM($I64:M64)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>O$5,$H64/$G64,$H64-SUM($I64:N64)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>P$5,$H64/$G64,$H64-SUM($I64:O64)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>Q$5,$H64/$G64,$H64-SUM($I64:P64)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>R$5,$H64/$G64,$H64-SUM($I64:Q64)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>S$5,$H64/$G64,$H64-SUM($I64:R64)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>T$5,$H64/$G64,$H64-SUM($I64:S64)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>U$5,$H64/$G64,$H64-SUM($I64:T64)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>V$5,$H64/$G64,$H64-SUM($I64:U64)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>W$5,$H64/$G64,$H64-SUM($I64:V64)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>X$5,$H64/$G64,$H64-SUM($I64:W64)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>Y$5,$H64/$G64,$H64-SUM($I64:X64)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>Z$5,$H64/$G64,$H64-SUM($I64:Y64)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AA$5,$H64/$G64,$H64-SUM($I64:Z64)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AB$5,$H64/$G64,$H64-SUM($I64:AA64)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AC$5,$H64/$G64,$H64-SUM($I64:AB64)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AD$5,$H64/$G64,$H64-SUM($I64:AC64)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AE$5,$H64/$G64,$H64-SUM($I64:AD64)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AF$5,$H64/$G64,$H64-SUM($I64:AE64)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AG$5,$H64/$G64,$H64-SUM($I64:AF64)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AH$5,$H64/$G64,$H64-SUM($I64:AG64)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AI$5,$H64/$G64,$H64-SUM($I64:AH64)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AJ$5,$H64/$G64,$H64-SUM($I64:AI64)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AK$5,$H64/$G64,$H64-SUM($I64:AJ64)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AL$5,$H64/$G64,$H64-SUM($I64:AK64)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AM$5,$H64/$G64,$H64-SUM($I64:AL64)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AN$5,$H64/$G64,$H64-SUM($I64:AM64)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AO$5,$H64/$G64,$H64-SUM($I64:AN64)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AP$5,$H64/$G64,$H64-SUM($I64:AO64)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AQ$5,$H64/$G64,$H64-SUM($I64:AP64)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AR$5,$H64/$G64,$H64-SUM($I64:AQ64)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AS$5,$H64/$G64,$H64-SUM($I64:AR64)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AT$5,$H64/$G64,$H64-SUM($I64:AS64)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AU$5,$H64/$G64,$H64-SUM($I64:AT64)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AV$5,$H64/$G64,$H64-SUM($I64:AU64)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AW$5,$H64/$G64,$H64-SUM($I64:AV64)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AX$5,$H64/$G64,$H64-SUM($I64:AW64)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AY$5,$H64/$G64,$H64-SUM($I64:AX64)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>AZ$5,$H64/$G64,$H64-SUM($I64:AY64)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BA$5,$H64/$G64,$H64-SUM($I64:AZ64)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BB$5,$H64/$G64,$H64-SUM($I64:BA64)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BC$5,$H64/$G64,$H64-SUM($I64:BB64)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BD$5,$H64/$G64,$H64-SUM($I64:BC64)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BE$5,$H64/$G64,$H64-SUM($I64:BD64)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BF$5,$H64/$G64,$H64-SUM($I64:BE64)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BG$5,$H64/$G64,$H64-SUM($I64:BF64)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BH$5,$H64/$G64,$H64-SUM($I64:BG64)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BI$5,$H64/$G64,$H64-SUM($I64:BH64)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BJ$5,$H64/$G64,$H64-SUM($I64:BI64)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BK$5,$H64/$G64,$H64-SUM($I64:BJ64)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BL$5,$H64/$G64,$H64-SUM($I64:BK64)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BM$5,$H64/$G64,$H64-SUM($I64:BL64)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BN$5,$H64/$G64,$H64-SUM($I64:BM64)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BO$5,$H64/$G64,$H64-SUM($I64:BN64)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BP$5,$H64/$G64,$H64-SUM($I64:BO64)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BQ$5,$H64/$G64,$H64-SUM($I64:BP64)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BR$5,$H64/$G64,$H64-SUM($I64:BQ64)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BS$5,$H64/$G64,$H64-SUM($I64:BR64)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BT$5,$H64/$G64,$H64-SUM($I64:BS64)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BU$5,$H64/$G64,$H64-SUM($I64:BT64)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BV$5,$H64/$G64,$H64-SUM($I64:BU64)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BW$5,$H64/$G64,$H64-SUM($I64:BV64)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BX$5,$H64/$G64,$H64-SUM($I64:BW64)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BY$5,$H64/$G64,$H64-SUM($I64:BX64)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>BZ$5,$H64/$G64,$H64-SUM($I64:BY64)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>CA$5,$H64/$G64,$H64-SUM($I64:BZ64)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>CB$5,$H64/$G64,$H64-SUM($I64:CA64)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D64,$G64=\"n/a\"),0,IF(SUM($D64,$G64+0.5)>CC$5,$H64/$G64,$H64-SUM($I64:CB64)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>J$5,$H65/$G65,$H65-SUM($I65:I65)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>K$5,$H65/$G65,$H65-SUM($I65:J65)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>L$5,$H65/$G65,$H65-SUM($I65:K65)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>M$5,$H65/$G65,$H65-SUM($I65:L65)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>N$5,$H65/$G65,$H65-SUM($I65:M65)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>O$5,$H65/$G65,$H65-SUM($I65:N65)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>P$5,$H65/$G65,$H65-SUM($I65:O65)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>Q$5,$H65/$G65,$H65-SUM($I65:P65)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>R$5,$H65/$G65,$H65-SUM($I65:Q65)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>S$5,$H65/$G65,$H65-SUM($I65:R65)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>T$5,$H65/$G65,$H65-SUM($I65:S65)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>U$5,$H65/$G65,$H65-SUM($I65:T65)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>V$5,$H65/$G65,$H65-SUM($I65:U65)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>W$5,$H65/$G65,$H65-SUM($I65:V65)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>X$5,$H65/$G65,$H65-SUM($I65:W65)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>Y$5,$H65/$G65,$H65-SUM($I65:X65)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>Z$5,$H65/$G65,$H65-SUM($I65:Y65)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AA$5,$H65/$G65,$H65-SUM($I65:Z65)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AB$5,$H65/$G65,$H65-SUM($I65:AA65)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AC$5,$H65/$G65,$H65-SUM($I65:AB65)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AD$5,$H65/$G65,$H65-SUM($I65:AC65)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AE$5,$H65/$G65,$H65-SUM($I65:AD65)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AF$5,$H65/$G65,$H65-SUM($I65:AE65)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AG$5,$H65/$G65,$H65-SUM($I65:AF65)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AH$5,$H65/$G65,$H65-SUM($I65:AG65)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AI$5,$H65/$G65,$H65-SUM($I65:AH65)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AJ$5,$H65/$G65,$H65-SUM($I65:AI65)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AK$5,$H65/$G65,$H65-SUM($I65:AJ65)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AL$5,$H65/$G65,$H65-SUM($I65:AK65)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AM$5,$H65/$G65,$H65-SUM($I65:AL65)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AN$5,$H65/$G65,$H65-SUM($I65:AM65)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AO$5,$H65/$G65,$H65-SUM($I65:AN65)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AP$5,$H65/$G65,$H65-SUM($I65:AO65)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AQ$5,$H65/$G65,$H65-SUM($I65:AP65)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AR$5,$H65/$G65,$H65-SUM($I65:AQ65)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AS$5,$H65/$G65,$H65-SUM($I65:AR65)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AT$5,$H65/$G65,$H65-SUM($I65:AS65)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AU$5,$H65/$G65,$H65-SUM($I65:AT65)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AV$5,$H65/$G65,$H65-SUM($I65:AU65)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AW$5,$H65/$G65,$H65-SUM($I65:AV65)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AX$5,$H65/$G65,$H65-SUM($I65:AW65)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AY$5,$H65/$G65,$H65-SUM($I65:AX65)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>AZ$5,$H65/$G65,$H65-SUM($I65:AY65)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BA$5,$H65/$G65,$H65-SUM($I65:AZ65)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BB$5,$H65/$G65,$H65-SUM($I65:BA65)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BC$5,$H65/$G65,$H65-SUM($I65:BB65)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BD$5,$H65/$G65,$H65-SUM($I65:BC65)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BE$5,$H65/$G65,$H65-SUM($I65:BD65)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BF$5,$H65/$G65,$H65-SUM($I65:BE65)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BG$5,$H65/$G65,$H65-SUM($I65:BF65)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BH$5,$H65/$G65,$H65-SUM($I65:BG65)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BI$5,$H65/$G65,$H65-SUM($I65:BH65)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BJ$5,$H65/$G65,$H65-SUM($I65:BI65)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BK$5,$H65/$G65,$H65-SUM($I65:BJ65)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BL$5,$H65/$G65,$H65-SUM($I65:BK65)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BM$5,$H65/$G65,$H65-SUM($I65:BL65)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BN$5,$H65/$G65,$H65-SUM($I65:BM65)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BO$5,$H65/$G65,$H65-SUM($I65:BN65)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BP$5,$H65/$G65,$H65-SUM($I65:BO65)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BQ$5,$H65/$G65,$H65-SUM($I65:BP65)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BR$5,$H65/$G65,$H65-SUM($I65:BQ65)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BS$5,$H65/$G65,$H65-SUM($I65:BR65)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BT$5,$H65/$G65,$H65-SUM($I65:BS65)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BU$5,$H65/$G65,$H65-SUM($I65:BT65)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BV$5,$H65/$G65,$H65-SUM($I65:BU65)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BW$5,$H65/$G65,$H65-SUM($I65:BV65)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BX$5,$H65/$G65,$H65-SUM($I65:BW65)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BY$5,$H65/$G65,$H65-SUM($I65:BX65)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>BZ$5,$H65/$G65,$H65-SUM($I65:BY65)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>CA$5,$H65/$G65,$H65-SUM($I65:BZ65)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>CB$5,$H65/$G65,$H65-SUM($I65:CA65)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D65,$G65=\"n/a\"),0,IF(SUM($D65,$G65+0.5)>CC$5,$H65/$G65,$H65-SUM($I65:CB65)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>J$5,$H66/$G66,$H66-SUM($I66:I66)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>K$5,$H66/$G66,$H66-SUM($I66:J66)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>L$5,$H66/$G66,$H66-SUM($I66:K66)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>M$5,$H66/$G66,$H66-SUM($I66:L66)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>N$5,$H66/$G66,$H66-SUM($I66:M66)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>O$5,$H66/$G66,$H66-SUM($I66:N66)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>P$5,$H66/$G66,$H66-SUM($I66:O66)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>Q$5,$H66/$G66,$H66-SUM($I66:P66)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>R$5,$H66/$G66,$H66-SUM($I66:Q66)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>S$5,$H66/$G66,$H66-SUM($I66:R66)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>T$5,$H66/$G66,$H66-SUM($I66:S66)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>U$5,$H66/$G66,$H66-SUM($I66:T66)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>V$5,$H66/$G66,$H66-SUM($I66:U66)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>W$5,$H66/$G66,$H66-SUM($I66:V66)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>X$5,$H66/$G66,$H66-SUM($I66:W66)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>Y$5,$H66/$G66,$H66-SUM($I66:X66)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>Z$5,$H66/$G66,$H66-SUM($I66:Y66)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AA$5,$H66/$G66,$H66-SUM($I66:Z66)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AB$5,$H66/$G66,$H66-SUM($I66:AA66)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AC$5,$H66/$G66,$H66-SUM($I66:AB66)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AD$5,$H66/$G66,$H66-SUM($I66:AC66)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AE$5,$H66/$G66,$H66-SUM($I66:AD66)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AF$5,$H66/$G66,$H66-SUM($I66:AE66)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AG$5,$H66/$G66,$H66-SUM($I66:AF66)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AH$5,$H66/$G66,$H66-SUM($I66:AG66)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AI$5,$H66/$G66,$H66-SUM($I66:AH66)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AJ$5,$H66/$G66,$H66-SUM($I66:AI66)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AK$5,$H66/$G66,$H66-SUM($I66:AJ66)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AL$5,$H66/$G66,$H66-SUM($I66:AK66)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AM$5,$H66/$G66,$H66-SUM($I66:AL66)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AN$5,$H66/$G66,$H66-SUM($I66:AM66)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AO$5,$H66/$G66,$H66-SUM($I66:AN66)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AP$5,$H66/$G66,$H66-SUM($I66:AO66)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AQ$5,$H66/$G66,$H66-SUM($I66:AP66)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AR$5,$H66/$G66,$H66-SUM($I66:AQ66)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AS$5,$H66/$G66,$H66-SUM($I66:AR66)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AT$5,$H66/$G66,$H66-SUM($I66:AS66)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AU$5,$H66/$G66,$H66-SUM($I66:AT66)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AV$5,$H66/$G66,$H66-SUM($I66:AU66)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AW$5,$H66/$G66,$H66-SUM($I66:AV66)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AX$5,$H66/$G66,$H66-SUM($I66:AW66)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AY$5,$H66/$G66,$H66-SUM($I66:AX66)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>AZ$5,$H66/$G66,$H66-SUM($I66:AY66)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BA$5,$H66/$G66,$H66-SUM($I66:AZ66)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BB$5,$H66/$G66,$H66-SUM($I66:BA66)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BC$5,$H66/$G66,$H66-SUM($I66:BB66)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BD$5,$H66/$G66,$H66-SUM($I66:BC66)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BE$5,$H66/$G66,$H66-SUM($I66:BD66)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BF$5,$H66/$G66,$H66-SUM($I66:BE66)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BG$5,$H66/$G66,$H66-SUM($I66:BF66)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BH$5,$H66/$G66,$H66-SUM($I66:BG66)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BI$5,$H66/$G66,$H66-SUM($I66:BH66)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BJ$5,$H66/$G66,$H66-SUM($I66:BI66)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BK$5,$H66/$G66,$H66-SUM($I66:BJ66)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BL$5,$H66/$G66,$H66-SUM($I66:BK66)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BM$5,$H66/$G66,$H66-SUM($I66:BL66)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BN$5,$H66/$G66,$H66-SUM($I66:BM66)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BO$5,$H66/$G66,$H66-SUM($I66:BN66)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BP$5,$H66/$G66,$H66-SUM($I66:BO66)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BQ$5,$H66/$G66,$H66-SUM($I66:BP66)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BR$5,$H66/$G66,$H66-SUM($I66:BQ66)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BS$5,$H66/$G66,$H66-SUM($I66:BR66)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BT$5,$H66/$G66,$H66-SUM($I66:BS66)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BU$5,$H66/$G66,$H66-SUM($I66:BT66)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BV$5,$H66/$G66,$H66-SUM($I66:BU66)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BW$5,$H66/$G66,$H66-SUM($I66:BV66)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BX$5,$H66/$G66,$H66-SUM($I66:BW66)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BY$5,$H66/$G66,$H66-SUM($I66:BX66)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>BZ$5,$H66/$G66,$H66-SUM($I66:BY66)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>CA$5,$H66/$G66,$H66-SUM($I66:BZ66)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>CB$5,$H66/$G66,$H66-SUM($I66:CA66)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D66,$G66=\"n/a\"),0,IF(SUM($D66,$G66+0.5)>CC$5,$H66/$G66,$H66-SUM($I66:CB66)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>J$5,$H67/$G67,$H67-SUM($I67:I67)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>K$5,$H67/$G67,$H67-SUM($I67:J67)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>L$5,$H67/$G67,$H67-SUM($I67:K67)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>M$5,$H67/$G67,$H67-SUM($I67:L67)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>N$5,$H67/$G67,$H67-SUM($I67:M67)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>O$5,$H67/$G67,$H67-SUM($I67:N67)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>P$5,$H67/$G67,$H67-SUM($I67:O67)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>Q$5,$H67/$G67,$H67-SUM($I67:P67)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>R$5,$H67/$G67,$H67-SUM($I67:Q67)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>S$5,$H67/$G67,$H67-SUM($I67:R67)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>T$5,$H67/$G67,$H67-SUM($I67:S67)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>U$5,$H67/$G67,$H67-SUM($I67:T67)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>V$5,$H67/$G67,$H67-SUM($I67:U67)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>W$5,$H67/$G67,$H67-SUM($I67:V67)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>X$5,$H67/$G67,$H67-SUM($I67:W67)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>Y$5,$H67/$G67,$H67-SUM($I67:X67)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>Z$5,$H67/$G67,$H67-SUM($I67:Y67)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AA$5,$H67/$G67,$H67-SUM($I67:Z67)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AB$5,$H67/$G67,$H67-SUM($I67:AA67)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AC$5,$H67/$G67,$H67-SUM($I67:AB67)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AD$5,$H67/$G67,$H67-SUM($I67:AC67)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AE$5,$H67/$G67,$H67-SUM($I67:AD67)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AF$5,$H67/$G67,$H67-SUM($I67:AE67)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AG$5,$H67/$G67,$H67-SUM($I67:AF67)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AH$5,$H67/$G67,$H67-SUM($I67:AG67)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AI$5,$H67/$G67,$H67-SUM($I67:AH67)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AJ$5,$H67/$G67,$H67-SUM($I67:AI67)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AK$5,$H67/$G67,$H67-SUM($I67:AJ67)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AL$5,$H67/$G67,$H67-SUM($I67:AK67)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AM$5,$H67/$G67,$H67-SUM($I67:AL67)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AN$5,$H67/$G67,$H67-SUM($I67:AM67)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AO$5,$H67/$G67,$H67-SUM($I67:AN67)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AP$5,$H67/$G67,$H67-SUM($I67:AO67)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AQ$5,$H67/$G67,$H67-SUM($I67:AP67)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AR$5,$H67/$G67,$H67-SUM($I67:AQ67)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AS$5,$H67/$G67,$H67-SUM($I67:AR67)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AT$5,$H67/$G67,$H67-SUM($I67:AS67)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AU$5,$H67/$G67,$H67-SUM($I67:AT67)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AV$5,$H67/$G67,$H67-SUM($I67:AU67)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AW$5,$H67/$G67,$H67-SUM($I67:AV67)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AX$5,$H67/$G67,$H67-SUM($I67:AW67)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AY$5,$H67/$G67,$H67-SUM($I67:AX67)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>AZ$5,$H67/$G67,$H67-SUM($I67:AY67)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BA$5,$H67/$G67,$H67-SUM($I67:AZ67)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BB$5,$H67/$G67,$H67-SUM($I67:BA67)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BC$5,$H67/$G67,$H67-SUM($I67:BB67)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BD$5,$H67/$G67,$H67-SUM($I67:BC67)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BE$5,$H67/$G67,$H67-SUM($I67:BD67)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BF$5,$H67/$G67,$H67-SUM($I67:BE67)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BG$5,$H67/$G67,$H67-SUM($I67:BF67)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BH$5,$H67/$G67,$H67-SUM($I67:BG67)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BI$5,$H67/$G67,$H67-SUM($I67:BH67)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BJ$5,$H67/$G67,$H67-SUM($I67:BI67)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BK$5,$H67/$G67,$H67-SUM($I67:BJ67)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BL$5,$H67/$G67,$H67-SUM($I67:BK67)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BM$5,$H67/$G67,$H67-SUM($I67:BL67)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BN$5,$H67/$G67,$H67-SUM($I67:BM67)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BO$5,$H67/$G67,$H67-SUM($I67:BN67)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BP$5,$H67/$G67,$H67-SUM($I67:BO67)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BQ$5,$H67/$G67,$H67-SUM($I67:BP67)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BR$5,$H67/$G67,$H67-SUM($I67:BQ67)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BS$5,$H67/$G67,$H67-SUM($I67:BR67)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BT$5,$H67/$G67,$H67-SUM($I67:BS67)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BU$5,$H67/$G67,$H67-SUM($I67:BT67)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BV$5,$H67/$G67,$H67-SUM($I67:BU67)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BW$5,$H67/$G67,$H67-SUM($I67:BV67)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BX$5,$H67/$G67,$H67-SUM($I67:BW67)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BY$5,$H67/$G67,$H67-SUM($I67:BX67)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>BZ$5,$H67/$G67,$H67-SUM($I67:BY67)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>CA$5,$H67/$G67,$H67-SUM($I67:BZ67)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>CB$5,$H67/$G67,$H67-SUM($I67:CA67)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D67,$G67=\"n/a\"),0,IF(SUM($D67,$G67+0.5)>CC$5,$H67/$G67,$H67-SUM($I67:CB67)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>J$5,$H68/$G68,$H68-SUM($I68:I68)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>K$5,$H68/$G68,$H68-SUM($I68:J68)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>L$5,$H68/$G68,$H68-SUM($I68:K68)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>M$5,$H68/$G68,$H68-SUM($I68:L68)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>N$5,$H68/$G68,$H68-SUM($I68:M68)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>O$5,$H68/$G68,$H68-SUM($I68:N68)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>P$5,$H68/$G68,$H68-SUM($I68:O68)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>Q$5,$H68/$G68,$H68-SUM($I68:P68)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>R$5,$H68/$G68,$H68-SUM($I68:Q68)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>S$5,$H68/$G68,$H68-SUM($I68:R68)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>T$5,$H68/$G68,$H68-SUM($I68:S68)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>U$5,$H68/$G68,$H68-SUM($I68:T68)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>V$5,$H68/$G68,$H68-SUM($I68:U68)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>W$5,$H68/$G68,$H68-SUM($I68:V68)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>X$5,$H68/$G68,$H68-SUM($I68:W68)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>Y$5,$H68/$G68,$H68-SUM($I68:X68)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>Z$5,$H68/$G68,$H68-SUM($I68:Y68)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AA$5,$H68/$G68,$H68-SUM($I68:Z68)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AB$5,$H68/$G68,$H68-SUM($I68:AA68)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AC$5,$H68/$G68,$H68-SUM($I68:AB68)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AD$5,$H68/$G68,$H68-SUM($I68:AC68)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AE$5,$H68/$G68,$H68-SUM($I68:AD68)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AF$5,$H68/$G68,$H68-SUM($I68:AE68)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AG$5,$H68/$G68,$H68-SUM($I68:AF68)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AH$5,$H68/$G68,$H68-SUM($I68:AG68)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AI$5,$H68/$G68,$H68-SUM($I68:AH68)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AJ$5,$H68/$G68,$H68-SUM($I68:AI68)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AK$5,$H68/$G68,$H68-SUM($I68:AJ68)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AL$5,$H68/$G68,$H68-SUM($I68:AK68)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AM$5,$H68/$G68,$H68-SUM($I68:AL68)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AN$5,$H68/$G68,$H68-SUM($I68:AM68)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AO$5,$H68/$G68,$H68-SUM($I68:AN68)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AP$5,$H68/$G68,$H68-SUM($I68:AO68)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AQ$5,$H68/$G68,$H68-SUM($I68:AP68)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AR$5,$H68/$G68,$H68-SUM($I68:AQ68)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AS$5,$H68/$G68,$H68-SUM($I68:AR68)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AT$5,$H68/$G68,$H68-SUM($I68:AS68)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AU$5,$H68/$G68,$H68-SUM($I68:AT68)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AV$5,$H68/$G68,$H68-SUM($I68:AU68)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AW$5,$H68/$G68,$H68-SUM($I68:AV68)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AX$5,$H68/$G68,$H68-SUM($I68:AW68)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AY$5,$H68/$G68,$H68-SUM($I68:AX68)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>AZ$5,$H68/$G68,$H68-SUM($I68:AY68)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BA$5,$H68/$G68,$H68-SUM($I68:AZ68)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BB$5,$H68/$G68,$H68-SUM($I68:BA68)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BC$5,$H68/$G68,$H68-SUM($I68:BB68)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BD$5,$H68/$G68,$H68-SUM($I68:BC68)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BE$5,$H68/$G68,$H68-SUM($I68:BD68)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BF$5,$H68/$G68,$H68-SUM($I68:BE68)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BG$5,$H68/$G68,$H68-SUM($I68:BF68)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BH$5,$H68/$G68,$H68-SUM($I68:BG68)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BI$5,$H68/$G68,$H68-SUM($I68:BH68)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BJ$5,$H68/$G68,$H68-SUM($I68:BI68)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BK$5,$H68/$G68,$H68-SUM($I68:BJ68)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BL$5,$H68/$G68,$H68-SUM($I68:BK68)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BM$5,$H68/$G68,$H68-SUM($I68:BL68)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BN$5,$H68/$G68,$H68-SUM($I68:BM68)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BO$5,$H68/$G68,$H68-SUM($I68:BN68)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BP$5,$H68/$G68,$H68-SUM($I68:BO68)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BQ$5,$H68/$G68,$H68-SUM($I68:BP68)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BR$5,$H68/$G68,$H68-SUM($I68:BQ68)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BS$5,$H68/$G68,$H68-SUM($I68:BR68)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BT$5,$H68/$G68,$H68-SUM($I68:BS68)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BU$5,$H68/$G68,$H68-SUM($I68:BT68)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BV$5,$H68/$G68,$H68-SUM($I68:BU68)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BW$5,$H68/$G68,$H68-SUM($I68:BV68)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BX$5,$H68/$G68,$H68-SUM($I68:BW68)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BY$5,$H68/$G68,$H68-SUM($I68:BX68)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>BZ$5,$H68/$G68,$H68-SUM($I68:BY68)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>CA$5,$H68/$G68,$H68-SUM($I68:BZ68)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>CB$5,$H68/$G68,$H68-SUM($I68:CA68)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D68,$G68=\"n/a\"),0,IF(SUM($D68,$G68+0.5)>CC$5,$H68/$G68,$H68-SUM($I68:CB68)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>J$5,$H69/$G69,$H69-SUM($I69:I69)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>K$5,$H69/$G69,$H69-SUM($I69:J69)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>L$5,$H69/$G69,$H69-SUM($I69:K69)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>M$5,$H69/$G69,$H69-SUM($I69:L69)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>N$5,$H69/$G69,$H69-SUM($I69:M69)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>O$5,$H69/$G69,$H69-SUM($I69:N69)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>P$5,$H69/$G69,$H69-SUM($I69:O69)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>Q$5,$H69/$G69,$H69-SUM($I69:P69)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>R$5,$H69/$G69,$H69-SUM($I69:Q69)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>S$5,$H69/$G69,$H69-SUM($I69:R69)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>T$5,$H69/$G69,$H69-SUM($I69:S69)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>U$5,$H69/$G69,$H69-SUM($I69:T69)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>V$5,$H69/$G69,$H69-SUM($I69:U69)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>W$5,$H69/$G69,$H69-SUM($I69:V69)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>X$5,$H69/$G69,$H69-SUM($I69:W69)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>Y$5,$H69/$G69,$H69-SUM($I69:X69)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>Z$5,$H69/$G69,$H69-SUM($I69:Y69)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AA$5,$H69/$G69,$H69-SUM($I69:Z69)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AB$5,$H69/$G69,$H69-SUM($I69:AA69)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AC$5,$H69/$G69,$H69-SUM($I69:AB69)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AD$5,$H69/$G69,$H69-SUM($I69:AC69)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AE$5,$H69/$G69,$H69-SUM($I69:AD69)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AF$5,$H69/$G69,$H69-SUM($I69:AE69)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AG$5,$H69/$G69,$H69-SUM($I69:AF69)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AH$5,$H69/$G69,$H69-SUM($I69:AG69)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AI$5,$H69/$G69,$H69-SUM($I69:AH69)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AJ$5,$H69/$G69,$H69-SUM($I69:AI69)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AK$5,$H69/$G69,$H69-SUM($I69:AJ69)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AL$5,$H69/$G69,$H69-SUM($I69:AK69)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AM$5,$H69/$G69,$H69-SUM($I69:AL69)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AN$5,$H69/$G69,$H69-SUM($I69:AM69)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AO$5,$H69/$G69,$H69-SUM($I69:AN69)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AP$5,$H69/$G69,$H69-SUM($I69:AO69)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AQ$5,$H69/$G69,$H69-SUM($I69:AP69)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AR$5,$H69/$G69,$H69-SUM($I69:AQ69)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AS$5,$H69/$G69,$H69-SUM($I69:AR69)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AT$5,$H69/$G69,$H69-SUM($I69:AS69)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AU$5,$H69/$G69,$H69-SUM($I69:AT69)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AV$5,$H69/$G69,$H69-SUM($I69:AU69)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AW$5,$H69/$G69,$H69-SUM($I69:AV69)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AX$5,$H69/$G69,$H69-SUM($I69:AW69)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AY$5,$H69/$G69,$H69-SUM($I69:AX69)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>AZ$5,$H69/$G69,$H69-SUM($I69:AY69)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BA$5,$H69/$G69,$H69-SUM($I69:AZ69)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BB$5,$H69/$G69,$H69-SUM($I69:BA69)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BC$5,$H69/$G69,$H69-SUM($I69:BB69)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BD$5,$H69/$G69,$H69-SUM($I69:BC69)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BE$5,$H69/$G69,$H69-SUM($I69:BD69)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BF$5,$H69/$G69,$H69-SUM($I69:BE69)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BG$5,$H69/$G69,$H69-SUM($I69:BF69)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BH$5,$H69/$G69,$H69-SUM($I69:BG69)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BI$5,$H69/$G69,$H69-SUM($I69:BH69)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BJ$5,$H69/$G69,$H69-SUM($I69:BI69)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BK$5,$H69/$G69,$H69-SUM($I69:BJ69)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BL$5,$H69/$G69,$H69-SUM($I69:BK69)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BM$5,$H69/$G69,$H69-SUM($I69:BL69)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BN$5,$H69/$G69,$H69-SUM($I69:BM69)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BO$5,$H69/$G69,$H69-SUM($I69:BN69)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BP$5,$H69/$G69,$H69-SUM($I69:BO69)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BQ$5,$H69/$G69,$H69-SUM($I69:BP69)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BR$5,$H69/$G69,$H69-SUM($I69:BQ69)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BS$5,$H69/$G69,$H69-SUM($I69:BR69)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BT$5,$H69/$G69,$H69-SUM($I69:BS69)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BU$5,$H69/$G69,$H69-SUM($I69:BT69)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BV$5,$H69/$G69,$H69-SUM($I69:BU69)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BW$5,$H69/$G69,$H69-SUM($I69:BV69)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BX$5,$H69/$G69,$H69-SUM($I69:BW69)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BY$5,$H69/$G69,$H69-SUM($I69:BX69)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>BZ$5,$H69/$G69,$H69-SUM($I69:BY69)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>CA$5,$H69/$G69,$H69-SUM($I69:BZ69)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>CB$5,$H69/$G69,$H69-SUM($I69:CA69)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D69,$G69=\"n/a\"),0,IF(SUM($D69,$G69+0.5)>CC$5,$H69/$G69,$H69-SUM($I69:CB69)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>J$5,$H70/$G70,$H70-SUM($I70:I70)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>K$5,$H70/$G70,$H70-SUM($I70:J70)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>L$5,$H70/$G70,$H70-SUM($I70:K70)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>M$5,$H70/$G70,$H70-SUM($I70:L70)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>N$5,$H70/$G70,$H70-SUM($I70:M70)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>O$5,$H70/$G70,$H70-SUM($I70:N70)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>P$5,$H70/$G70,$H70-SUM($I70:O70)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>Q$5,$H70/$G70,$H70-SUM($I70:P70)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>R$5,$H70/$G70,$H70-SUM($I70:Q70)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>S$5,$H70/$G70,$H70-SUM($I70:R70)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>T$5,$H70/$G70,$H70-SUM($I70:S70)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>U$5,$H70/$G70,$H70-SUM($I70:T70)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>V$5,$H70/$G70,$H70-SUM($I70:U70)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>W$5,$H70/$G70,$H70-SUM($I70:V70)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>X$5,$H70/$G70,$H70-SUM($I70:W70)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>Y$5,$H70/$G70,$H70-SUM($I70:X70)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>Z$5,$H70/$G70,$H70-SUM($I70:Y70)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AA$5,$H70/$G70,$H70-SUM($I70:Z70)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AB$5,$H70/$G70,$H70-SUM($I70:AA70)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AC$5,$H70/$G70,$H70-SUM($I70:AB70)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AD$5,$H70/$G70,$H70-SUM($I70:AC70)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AE$5,$H70/$G70,$H70-SUM($I70:AD70)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AF$5,$H70/$G70,$H70-SUM($I70:AE70)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AG$5,$H70/$G70,$H70-SUM($I70:AF70)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AH$5,$H70/$G70,$H70-SUM($I70:AG70)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AI$5,$H70/$G70,$H70-SUM($I70:AH70)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AJ$5,$H70/$G70,$H70-SUM($I70:AI70)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AK$5,$H70/$G70,$H70-SUM($I70:AJ70)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AL$5,$H70/$G70,$H70-SUM($I70:AK70)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AM$5,$H70/$G70,$H70-SUM($I70:AL70)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AN$5,$H70/$G70,$H70-SUM($I70:AM70)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AO$5,$H70/$G70,$H70-SUM($I70:AN70)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AP$5,$H70/$G70,$H70-SUM($I70:AO70)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AQ$5,$H70/$G70,$H70-SUM($I70:AP70)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AR$5,$H70/$G70,$H70-SUM($I70:AQ70)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AS$5,$H70/$G70,$H70-SUM($I70:AR70)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AT$5,$H70/$G70,$H70-SUM($I70:AS70)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AU$5,$H70/$G70,$H70-SUM($I70:AT70)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AV$5,$H70/$G70,$H70-SUM($I70:AU70)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AW$5,$H70/$G70,$H70-SUM($I70:AV70)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AX$5,$H70/$G70,$H70-SUM($I70:AW70)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AY$5,$H70/$G70,$H70-SUM($I70:AX70)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>AZ$5,$H70/$G70,$H70-SUM($I70:AY70)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BA$5,$H70/$G70,$H70-SUM($I70:AZ70)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BB$5,$H70/$G70,$H70-SUM($I70:BA70)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BC$5,$H70/$G70,$H70-SUM($I70:BB70)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BD$5,$H70/$G70,$H70-SUM($I70:BC70)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BE$5,$H70/$G70,$H70-SUM($I70:BD70)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BF$5,$H70/$G70,$H70-SUM($I70:BE70)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BG$5,$H70/$G70,$H70-SUM($I70:BF70)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BH$5,$H70/$G70,$H70-SUM($I70:BG70)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BI$5,$H70/$G70,$H70-SUM($I70:BH70)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BJ$5,$H70/$G70,$H70-SUM($I70:BI70)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BK$5,$H70/$G70,$H70-SUM($I70:BJ70)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BL$5,$H70/$G70,$H70-SUM($I70:BK70)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BM$5,$H70/$G70,$H70-SUM($I70:BL70)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BN$5,$H70/$G70,$H70-SUM($I70:BM70)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BO$5,$H70/$G70,$H70-SUM($I70:BN70)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BP$5,$H70/$G70,$H70-SUM($I70:BO70)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BQ$5,$H70/$G70,$H70-SUM($I70:BP70)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BR$5,$H70/$G70,$H70-SUM($I70:BQ70)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BS$5,$H70/$G70,$H70-SUM($I70:BR70)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BT$5,$H70/$G70,$H70-SUM($I70:BS70)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BU$5,$H70/$G70,$H70-SUM($I70:BT70)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BV$5,$H70/$G70,$H70-SUM($I70:BU70)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BW$5,$H70/$G70,$H70-SUM($I70:BV70)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BX$5,$H70/$G70,$H70-SUM($I70:BW70)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BY$5,$H70/$G70,$H70-SUM($I70:BX70)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>BZ$5,$H70/$G70,$H70-SUM($I70:BY70)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>CA$5,$H70/$G70,$H70-SUM($I70:BZ70)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>CB$5,$H70/$G70,$H70-SUM($I70:CA70)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D70,$G70=\"n/a\"),0,IF(SUM($D70,$G70+0.5)>CC$5,$H70/$G70,$H70-SUM($I70:CB70)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>J$5,$H71/$G71,$H71-SUM($I71:I71)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>K$5,$H71/$G71,$H71-SUM($I71:J71)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>L$5,$H71/$G71,$H71-SUM($I71:K71)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>M$5,$H71/$G71,$H71-SUM($I71:L71)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>N$5,$H71/$G71,$H71-SUM($I71:M71)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>O$5,$H71/$G71,$H71-SUM($I71:N71)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>P$5,$H71/$G71,$H71-SUM($I71:O71)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>Q$5,$H71/$G71,$H71-SUM($I71:P71)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>R$5,$H71/$G71,$H71-SUM($I71:Q71)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>S$5,$H71/$G71,$H71-SUM($I71:R71)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>T$5,$H71/$G71,$H71-SUM($I71:S71)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>U$5,$H71/$G71,$H71-SUM($I71:T71)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>V$5,$H71/$G71,$H71-SUM($I71:U71)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>W$5,$H71/$G71,$H71-SUM($I71:V71)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>X$5,$H71/$G71,$H71-SUM($I71:W71)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>Y$5,$H71/$G71,$H71-SUM($I71:X71)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>Z$5,$H71/$G71,$H71-SUM($I71:Y71)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AA$5,$H71/$G71,$H71-SUM($I71:Z71)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AB$5,$H71/$G71,$H71-SUM($I71:AA71)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AC$5,$H71/$G71,$H71-SUM($I71:AB71)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AD$5,$H71/$G71,$H71-SUM($I71:AC71)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AE$5,$H71/$G71,$H71-SUM($I71:AD71)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AF$5,$H71/$G71,$H71-SUM($I71:AE71)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AG$5,$H71/$G71,$H71-SUM($I71:AF71)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AH$5,$H71/$G71,$H71-SUM($I71:AG71)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AI$5,$H71/$G71,$H71-SUM($I71:AH71)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AJ$5,$H71/$G71,$H71-SUM($I71:AI71)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AK$5,$H71/$G71,$H71-SUM($I71:AJ71)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AL$5,$H71/$G71,$H71-SUM($I71:AK71)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AM$5,$H71/$G71,$H71-SUM($I71:AL71)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AN$5,$H71/$G71,$H71-SUM($I71:AM71)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AO$5,$H71/$G71,$H71-SUM($I71:AN71)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AP$5,$H71/$G71,$H71-SUM($I71:AO71)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AQ$5,$H71/$G71,$H71-SUM($I71:AP71)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AR$5,$H71/$G71,$H71-SUM($I71:AQ71)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AS$5,$H71/$G71,$H71-SUM($I71:AR71)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AT$5,$H71/$G71,$H71-SUM($I71:AS71)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AU$5,$H71/$G71,$H71-SUM($I71:AT71)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AV$5,$H71/$G71,$H71-SUM($I71:AU71)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AW$5,$H71/$G71,$H71-SUM($I71:AV71)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AX$5,$H71/$G71,$H71-SUM($I71:AW71)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AY$5,$H71/$G71,$H71-SUM($I71:AX71)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>AZ$5,$H71/$G71,$H71-SUM($I71:AY71)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BA$5,$H71/$G71,$H71-SUM($I71:AZ71)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BB$5,$H71/$G71,$H71-SUM($I71:BA71)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BC$5,$H71/$G71,$H71-SUM($I71:BB71)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BD$5,$H71/$G71,$H71-SUM($I71:BC71)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BE$5,$H71/$G71,$H71-SUM($I71:BD71)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BF$5,$H71/$G71,$H71-SUM($I71:BE71)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BG$5,$H71/$G71,$H71-SUM($I71:BF71)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BH$5,$H71/$G71,$H71-SUM($I71:BG71)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BI$5,$H71/$G71,$H71-SUM($I71:BH71)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BJ$5,$H71/$G71,$H71-SUM($I71:BI71)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BK$5,$H71/$G71,$H71-SUM($I71:BJ71)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BL$5,$H71/$G71,$H71-SUM($I71:BK71)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BM$5,$H71/$G71,$H71-SUM($I71:BL71)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BN$5,$H71/$G71,$H71-SUM($I71:BM71)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BO$5,$H71/$G71,$H71-SUM($I71:BN71)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BP$5,$H71/$G71,$H71-SUM($I71:BO71)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BQ$5,$H71/$G71,$H71-SUM($I71:BP71)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BR$5,$H71/$G71,$H71-SUM($I71:BQ71)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BS$5,$H71/$G71,$H71-SUM($I71:BR71)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BT$5,$H71/$G71,$H71-SUM($I71:BS71)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BU$5,$H71/$G71,$H71-SUM($I71:BT71)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BV$5,$H71/$G71,$H71-SUM($I71:BU71)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BW$5,$H71/$G71,$H71-SUM($I71:BV71)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BX$5,$H71/$G71,$H71-SUM($I71:BW71)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BY$5,$H71/$G71,$H71-SUM($I71:BX71)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>BZ$5,$H71/$G71,$H71-SUM($I71:BY71)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>CA$5,$H71/$G71,$H71-SUM($I71:BZ71)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>CB$5,$H71/$G71,$H71-SUM($I71:CA71)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D71,$G71=\"n/a\"),0,IF(SUM($D71,$G71+0.5)>CC$5,$H71/$G71,$H71-SUM($I71:CB71)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>J$5,$H72/$G72,$H72-SUM($I72:I72)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>K$5,$H72/$G72,$H72-SUM($I72:J72)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>L$5,$H72/$G72,$H72-SUM($I72:K72)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>M$5,$H72/$G72,$H72-SUM($I72:L72)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>N$5,$H72/$G72,$H72-SUM($I72:M72)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>O$5,$H72/$G72,$H72-SUM($I72:N72)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>P$5,$H72/$G72,$H72-SUM($I72:O72)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>Q$5,$H72/$G72,$H72-SUM($I72:P72)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>R$5,$H72/$G72,$H72-SUM($I72:Q72)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>S$5,$H72/$G72,$H72-SUM($I72:R72)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>T$5,$H72/$G72,$H72-SUM($I72:S72)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>U$5,$H72/$G72,$H72-SUM($I72:T72)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>V$5,$H72/$G72,$H72-SUM($I72:U72)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>W$5,$H72/$G72,$H72-SUM($I72:V72)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>X$5,$H72/$G72,$H72-SUM($I72:W72)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>Y$5,$H72/$G72,$H72-SUM($I72:X72)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>Z$5,$H72/$G72,$H72-SUM($I72:Y72)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AA$5,$H72/$G72,$H72-SUM($I72:Z72)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AB$5,$H72/$G72,$H72-SUM($I72:AA72)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AC$5,$H72/$G72,$H72-SUM($I72:AB72)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AD$5,$H72/$G72,$H72-SUM($I72:AC72)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AE$5,$H72/$G72,$H72-SUM($I72:AD72)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AF$5,$H72/$G72,$H72-SUM($I72:AE72)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AG$5,$H72/$G72,$H72-SUM($I72:AF72)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AH$5,$H72/$G72,$H72-SUM($I72:AG72)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AI$5,$H72/$G72,$H72-SUM($I72:AH72)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AJ$5,$H72/$G72,$H72-SUM($I72:AI72)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AK$5,$H72/$G72,$H72-SUM($I72:AJ72)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AL$5,$H72/$G72,$H72-SUM($I72:AK72)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AM$5,$H72/$G72,$H72-SUM($I72:AL72)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AN$5,$H72/$G72,$H72-SUM($I72:AM72)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AO$5,$H72/$G72,$H72-SUM($I72:AN72)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AP$5,$H72/$G72,$H72-SUM($I72:AO72)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AQ$5,$H72/$G72,$H72-SUM($I72:AP72)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AR$5,$H72/$G72,$H72-SUM($I72:AQ72)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AS$5,$H72/$G72,$H72-SUM($I72:AR72)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AT$5,$H72/$G72,$H72-SUM($I72:AS72)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AU$5,$H72/$G72,$H72-SUM($I72:AT72)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AV$5,$H72/$G72,$H72-SUM($I72:AU72)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AW$5,$H72/$G72,$H72-SUM($I72:AV72)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AX$5,$H72/$G72,$H72-SUM($I72:AW72)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AY$5,$H72/$G72,$H72-SUM($I72:AX72)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>AZ$5,$H72/$G72,$H72-SUM($I72:AY72)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BA$5,$H72/$G72,$H72-SUM($I72:AZ72)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BB$5,$H72/$G72,$H72-SUM($I72:BA72)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BC$5,$H72/$G72,$H72-SUM($I72:BB72)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BD$5,$H72/$G72,$H72-SUM($I72:BC72)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BE$5,$H72/$G72,$H72-SUM($I72:BD72)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BF$5,$H72/$G72,$H72-SUM($I72:BE72)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BG$5,$H72/$G72,$H72-SUM($I72:BF72)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BH$5,$H72/$G72,$H72-SUM($I72:BG72)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BI$5,$H72/$G72,$H72-SUM($I72:BH72)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BJ$5,$H72/$G72,$H72-SUM($I72:BI72)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BK$5,$H72/$G72,$H72-SUM($I72:BJ72)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BL$5,$H72/$G72,$H72-SUM($I72:BK72)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BM$5,$H72/$G72,$H72-SUM($I72:BL72)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BN$5,$H72/$G72,$H72-SUM($I72:BM72)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BO$5,$H72/$G72,$H72-SUM($I72:BN72)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BP$5,$H72/$G72,$H72-SUM($I72:BO72)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BQ$5,$H72/$G72,$H72-SUM($I72:BP72)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BR$5,$H72/$G72,$H72-SUM($I72:BQ72)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BS$5,$H72/$G72,$H72-SUM($I72:BR72)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BT$5,$H72/$G72,$H72-SUM($I72:BS72)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BU$5,$H72/$G72,$H72-SUM($I72:BT72)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BV$5,$H72/$G72,$H72-SUM($I72:BU72)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BW$5,$H72/$G72,$H72-SUM($I72:BV72)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BX$5,$H72/$G72,$H72-SUM($I72:BW72)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BY$5,$H72/$G72,$H72-SUM($I72:BX72)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>BZ$5,$H72/$G72,$H72-SUM($I72:BY72)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>CA$5,$H72/$G72,$H72-SUM($I72:BZ72)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>CB$5,$H72/$G72,$H72-SUM($I72:CA72)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D72,$G72=\"n/a\"),0,IF(SUM($D72,$G72+0.5)>CC$5,$H72/$G72,$H72-SUM($I72:CB72)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>J$5,$H73/$G73,$H73-SUM($I73:I73)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>K$5,$H73/$G73,$H73-SUM($I73:J73)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>L$5,$H73/$G73,$H73-SUM($I73:K73)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>M$5,$H73/$G73,$H73-SUM($I73:L73)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>N$5,$H73/$G73,$H73-SUM($I73:M73)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>O$5,$H73/$G73,$H73-SUM($I73:N73)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>P$5,$H73/$G73,$H73-SUM($I73:O73)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>Q$5,$H73/$G73,$H73-SUM($I73:P73)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>R$5,$H73/$G73,$H73-SUM($I73:Q73)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>S$5,$H73/$G73,$H73-SUM($I73:R73)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>T$5,$H73/$G73,$H73-SUM($I73:S73)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>U$5,$H73/$G73,$H73-SUM($I73:T73)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>V$5,$H73/$G73,$H73-SUM($I73:U73)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>W$5,$H73/$G73,$H73-SUM($I73:V73)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>X$5,$H73/$G73,$H73-SUM($I73:W73)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>Y$5,$H73/$G73,$H73-SUM($I73:X73)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>Z$5,$H73/$G73,$H73-SUM($I73:Y73)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AA$5,$H73/$G73,$H73-SUM($I73:Z73)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AB$5,$H73/$G73,$H73-SUM($I73:AA73)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AC$5,$H73/$G73,$H73-SUM($I73:AB73)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AD$5,$H73/$G73,$H73-SUM($I73:AC73)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AE$5,$H73/$G73,$H73-SUM($I73:AD73)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AF$5,$H73/$G73,$H73-SUM($I73:AE73)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AG$5,$H73/$G73,$H73-SUM($I73:AF73)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AH$5,$H73/$G73,$H73-SUM($I73:AG73)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AI$5,$H73/$G73,$H73-SUM($I73:AH73)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AJ$5,$H73/$G73,$H73-SUM($I73:AI73)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AK$5,$H73/$G73,$H73-SUM($I73:AJ73)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AL$5,$H73/$G73,$H73-SUM($I73:AK73)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AM$5,$H73/$G73,$H73-SUM($I73:AL73)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AN$5,$H73/$G73,$H73-SUM($I73:AM73)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AO$5,$H73/$G73,$H73-SUM($I73:AN73)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AP$5,$H73/$G73,$H73-SUM($I73:AO73)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AQ$5,$H73/$G73,$H73-SUM($I73:AP73)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AR$5,$H73/$G73,$H73-SUM($I73:AQ73)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AS$5,$H73/$G73,$H73-SUM($I73:AR73)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AT$5,$H73/$G73,$H73-SUM($I73:AS73)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AU$5,$H73/$G73,$H73-SUM($I73:AT73)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AV$5,$H73/$G73,$H73-SUM($I73:AU73)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AW$5,$H73/$G73,$H73-SUM($I73:AV73)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AX$5,$H73/$G73,$H73-SUM($I73:AW73)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AY$5,$H73/$G73,$H73-SUM($I73:AX73)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>AZ$5,$H73/$G73,$H73-SUM($I73:AY73)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BA$5,$H73/$G73,$H73-SUM($I73:AZ73)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BB$5,$H73/$G73,$H73-SUM($I73:BA73)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BC$5,$H73/$G73,$H73-SUM($I73:BB73)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BD$5,$H73/$G73,$H73-SUM($I73:BC73)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BE$5,$H73/$G73,$H73-SUM($I73:BD73)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BF$5,$H73/$G73,$H73-SUM($I73:BE73)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BG$5,$H73/$G73,$H73-SUM($I73:BF73)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BH$5,$H73/$G73,$H73-SUM($I73:BG73)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BI$5,$H73/$G73,$H73-SUM($I73:BH73)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BJ$5,$H73/$G73,$H73-SUM($I73:BI73)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BK$5,$H73/$G73,$H73-SUM($I73:BJ73)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BL$5,$H73/$G73,$H73-SUM($I73:BK73)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BM$5,$H73/$G73,$H73-SUM($I73:BL73)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BN$5,$H73/$G73,$H73-SUM($I73:BM73)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BO$5,$H73/$G73,$H73-SUM($I73:BN73)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BP$5,$H73/$G73,$H73-SUM($I73:BO73)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BQ$5,$H73/$G73,$H73-SUM($I73:BP73)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BR$5,$H73/$G73,$H73-SUM($I73:BQ73)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BS$5,$H73/$G73,$H73-SUM($I73:BR73)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BT$5,$H73/$G73,$H73-SUM($I73:BS73)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BU$5,$H73/$G73,$H73-SUM($I73:BT73)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BV$5,$H73/$G73,$H73-SUM($I73:BU73)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BW$5,$H73/$G73,$H73-SUM($I73:BV73)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BX$5,$H73/$G73,$H73-SUM($I73:BW73)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BY$5,$H73/$G73,$H73-SUM($I73:BX73)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>BZ$5,$H73/$G73,$H73-SUM($I73:BY73)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>CA$5,$H73/$G73,$H73-SUM($I73:BZ73)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>CB$5,$H73/$G73,$H73-SUM($I73:CA73)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D73,$G73=\"n/a\"),0,IF(SUM($D73,$G73+0.5)>CC$5,$H73/$G73,$H73-SUM($I73:CB73)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>J$5,$H74/$G74,$H74-SUM($I74:I74)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>K$5,$H74/$G74,$H74-SUM($I74:J74)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>L$5,$H74/$G74,$H74-SUM($I74:K74)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>M$5,$H74/$G74,$H74-SUM($I74:L74)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>N$5,$H74/$G74,$H74-SUM($I74:M74)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>O$5,$H74/$G74,$H74-SUM($I74:N74)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>P$5,$H74/$G74,$H74-SUM($I74:O74)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>Q$5,$H74/$G74,$H74-SUM($I74:P74)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>R$5,$H74/$G74,$H74-SUM($I74:Q74)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>S$5,$H74/$G74,$H74-SUM($I74:R74)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>T$5,$H74/$G74,$H74-SUM($I74:S74)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>U$5,$H74/$G74,$H74-SUM($I74:T74)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>V$5,$H74/$G74,$H74-SUM($I74:U74)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>W$5,$H74/$G74,$H74-SUM($I74:V74)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>X$5,$H74/$G74,$H74-SUM($I74:W74)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>Y$5,$H74/$G74,$H74-SUM($I74:X74)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>Z$5,$H74/$G74,$H74-SUM($I74:Y74)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AA$5,$H74/$G74,$H74-SUM($I74:Z74)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AB$5,$H74/$G74,$H74-SUM($I74:AA74)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AC$5,$H74/$G74,$H74-SUM($I74:AB74)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AD$5,$H74/$G74,$H74-SUM($I74:AC74)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AE$5,$H74/$G74,$H74-SUM($I74:AD74)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AF$5,$H74/$G74,$H74-SUM($I74:AE74)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AG$5,$H74/$G74,$H74-SUM($I74:AF74)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AH$5,$H74/$G74,$H74-SUM($I74:AG74)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AI$5,$H74/$G74,$H74-SUM($I74:AH74)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AJ$5,$H74/$G74,$H74-SUM($I74:AI74)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AK$5,$H74/$G74,$H74-SUM($I74:AJ74)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AL$5,$H74/$G74,$H74-SUM($I74:AK74)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AM$5,$H74/$G74,$H74-SUM($I74:AL74)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AN$5,$H74/$G74,$H74-SUM($I74:AM74)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AO$5,$H74/$G74,$H74-SUM($I74:AN74)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AP$5,$H74/$G74,$H74-SUM($I74:AO74)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AQ$5,$H74/$G74,$H74-SUM($I74:AP74)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AR$5,$H74/$G74,$H74-SUM($I74:AQ74)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AS$5,$H74/$G74,$H74-SUM($I74:AR74)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AT$5,$H74/$G74,$H74-SUM($I74:AS74)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AU$5,$H74/$G74,$H74-SUM($I74:AT74)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AV$5,$H74/$G74,$H74-SUM($I74:AU74)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AW$5,$H74/$G74,$H74-SUM($I74:AV74)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AX$5,$H74/$G74,$H74-SUM($I74:AW74)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AY$5,$H74/$G74,$H74-SUM($I74:AX74)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>AZ$5,$H74/$G74,$H74-SUM($I74:AY74)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BA$5,$H74/$G74,$H74-SUM($I74:AZ74)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BB$5,$H74/$G74,$H74-SUM($I74:BA74)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BC$5,$H74/$G74,$H74-SUM($I74:BB74)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BD$5,$H74/$G74,$H74-SUM($I74:BC74)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BE$5,$H74/$G74,$H74-SUM($I74:BD74)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BF$5,$H74/$G74,$H74-SUM($I74:BE74)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BG$5,$H74/$G74,$H74-SUM($I74:BF74)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BH$5,$H74/$G74,$H74-SUM($I74:BG74)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BI$5,$H74/$G74,$H74-SUM($I74:BH74)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BJ$5,$H74/$G74,$H74-SUM($I74:BI74)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BK$5,$H74/$G74,$H74-SUM($I74:BJ74)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BL$5,$H74/$G74,$H74-SUM($I74:BK74)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BM$5,$H74/$G74,$H74-SUM($I74:BL74)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BN$5,$H74/$G74,$H74-SUM($I74:BM74)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BO$5,$H74/$G74,$H74-SUM($I74:BN74)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BP$5,$H74/$G74,$H74-SUM($I74:BO74)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BQ$5,$H74/$G74,$H74-SUM($I74:BP74)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BR$5,$H74/$G74,$H74-SUM($I74:BQ74)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BS$5,$H74/$G74,$H74-SUM($I74:BR74)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BT$5,$H74/$G74,$H74-SUM($I74:BS74)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BU$5,$H74/$G74,$H74-SUM($I74:BT74)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BV$5,$H74/$G74,$H74-SUM($I74:BU74)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BW$5,$H74/$G74,$H74-SUM($I74:BV74)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BX$5,$H74/$G74,$H74-SUM($I74:BW74)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BY$5,$H74/$G74,$H74-SUM($I74:BX74)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>BZ$5,$H74/$G74,$H74-SUM($I74:BY74)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>CA$5,$H74/$G74,$H74-SUM($I74:BZ74)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>CB$5,$H74/$G74,$H74-SUM($I74:CA74)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D74,$G74=\"n/a\"),0,IF(SUM($D74,$G74+0.5)>CC$5,$H74/$G74,$H74-SUM($I74:CB74)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>J$5,$H75/$G75,$H75-SUM($I75:I75)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>K$5,$H75/$G75,$H75-SUM($I75:J75)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>L$5,$H75/$G75,$H75-SUM($I75:K75)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>M$5,$H75/$G75,$H75-SUM($I75:L75)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>N$5,$H75/$G75,$H75-SUM($I75:M75)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>O$5,$H75/$G75,$H75-SUM($I75:N75)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>P$5,$H75/$G75,$H75-SUM($I75:O75)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>Q$5,$H75/$G75,$H75-SUM($I75:P75)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>R$5,$H75/$G75,$H75-SUM($I75:Q75)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>S$5,$H75/$G75,$H75-SUM($I75:R75)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>T$5,$H75/$G75,$H75-SUM($I75:S75)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>U$5,$H75/$G75,$H75-SUM($I75:T75)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>V$5,$H75/$G75,$H75-SUM($I75:U75)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>W$5,$H75/$G75,$H75-SUM($I75:V75)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>X$5,$H75/$G75,$H75-SUM($I75:W75)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>Y$5,$H75/$G75,$H75-SUM($I75:X75)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>Z$5,$H75/$G75,$H75-SUM($I75:Y75)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AA$5,$H75/$G75,$H75-SUM($I75:Z75)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AB$5,$H75/$G75,$H75-SUM($I75:AA75)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AC$5,$H75/$G75,$H75-SUM($I75:AB75)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AD$5,$H75/$G75,$H75-SUM($I75:AC75)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AE$5,$H75/$G75,$H75-SUM($I75:AD75)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AF$5,$H75/$G75,$H75-SUM($I75:AE75)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AG$5,$H75/$G75,$H75-SUM($I75:AF75)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AH$5,$H75/$G75,$H75-SUM($I75:AG75)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AI$5,$H75/$G75,$H75-SUM($I75:AH75)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AJ$5,$H75/$G75,$H75-SUM($I75:AI75)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AK$5,$H75/$G75,$H75-SUM($I75:AJ75)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AL$5,$H75/$G75,$H75-SUM($I75:AK75)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AM$5,$H75/$G75,$H75-SUM($I75:AL75)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AN$5,$H75/$G75,$H75-SUM($I75:AM75)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AO$5,$H75/$G75,$H75-SUM($I75:AN75)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AP$5,$H75/$G75,$H75-SUM($I75:AO75)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AQ$5,$H75/$G75,$H75-SUM($I75:AP75)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AR$5,$H75/$G75,$H75-SUM($I75:AQ75)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AS$5,$H75/$G75,$H75-SUM($I75:AR75)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AT$5,$H75/$G75,$H75-SUM($I75:AS75)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AU$5,$H75/$G75,$H75-SUM($I75:AT75)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AV$5,$H75/$G75,$H75-SUM($I75:AU75)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AW$5,$H75/$G75,$H75-SUM($I75:AV75)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AX$5,$H75/$G75,$H75-SUM($I75:AW75)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AY$5,$H75/$G75,$H75-SUM($I75:AX75)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>AZ$5,$H75/$G75,$H75-SUM($I75:AY75)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BA$5,$H75/$G75,$H75-SUM($I75:AZ75)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BB$5,$H75/$G75,$H75-SUM($I75:BA75)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BC$5,$H75/$G75,$H75-SUM($I75:BB75)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BD$5,$H75/$G75,$H75-SUM($I75:BC75)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BE$5,$H75/$G75,$H75-SUM($I75:BD75)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BF$5,$H75/$G75,$H75-SUM($I75:BE75)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BG$5,$H75/$G75,$H75-SUM($I75:BF75)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BH$5,$H75/$G75,$H75-SUM($I75:BG75)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BI$5,$H75/$G75,$H75-SUM($I75:BH75)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BJ$5,$H75/$G75,$H75-SUM($I75:BI75)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BK$5,$H75/$G75,$H75-SUM($I75:BJ75)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BL$5,$H75/$G75,$H75-SUM($I75:BK75)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BM$5,$H75/$G75,$H75-SUM($I75:BL75)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BN$5,$H75/$G75,$H75-SUM($I75:BM75)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BO$5,$H75/$G75,$H75-SUM($I75:BN75)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BP$5,$H75/$G75,$H75-SUM($I75:BO75)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BQ$5,$H75/$G75,$H75-SUM($I75:BP75)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BR$5,$H75/$G75,$H75-SUM($I75:BQ75)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BS$5,$H75/$G75,$H75-SUM($I75:BR75)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BT$5,$H75/$G75,$H75-SUM($I75:BS75)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BU$5,$H75/$G75,$H75-SUM($I75:BT75)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BV$5,$H75/$G75,$H75-SUM($I75:BU75)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BW$5,$H75/$G75,$H75-SUM($I75:BV75)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BX$5,$H75/$G75,$H75-SUM($I75:BW75)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BY$5,$H75/$G75,$H75-SUM($I75:BX75)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>BZ$5,$H75/$G75,$H75-SUM($I75:BY75)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>CA$5,$H75/$G75,$H75-SUM($I75:BZ75)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>CB$5,$H75/$G75,$H75-SUM($I75:CA75)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D75,$G75=\"n/a\"),0,IF(SUM($D75,$G75+0.5)>CC$5,$H75/$G75,$H75-SUM($I75:CB75)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,50,0,null,{"$f":"IF(OR(J$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>J$5,$H76/$G76,$H76-SUM($I76:I76)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>K$5,$H76/$G76,$H76-SUM($I76:J76)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>L$5,$H76/$G76,$H76-SUM($I76:K76)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>M$5,$H76/$G76,$H76-SUM($I76:L76)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>N$5,$H76/$G76,$H76-SUM($I76:M76)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>O$5,$H76/$G76,$H76-SUM($I76:N76)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>P$5,$H76/$G76,$H76-SUM($I76:O76)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>Q$5,$H76/$G76,$H76-SUM($I76:P76)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>R$5,$H76/$G76,$H76-SUM($I76:Q76)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>S$5,$H76/$G76,$H76-SUM($I76:R76)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>T$5,$H76/$G76,$H76-SUM($I76:S76)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>U$5,$H76/$G76,$H76-SUM($I76:T76)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>V$5,$H76/$G76,$H76-SUM($I76:U76)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>W$5,$H76/$G76,$H76-SUM($I76:V76)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>X$5,$H76/$G76,$H76-SUM($I76:W76)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>Y$5,$H76/$G76,$H76-SUM($I76:X76)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>Z$5,$H76/$G76,$H76-SUM($I76:Y76)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AA$5,$H76/$G76,$H76-SUM($I76:Z76)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AB$5,$H76/$G76,$H76-SUM($I76:AA76)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AC$5,$H76/$G76,$H76-SUM($I76:AB76)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AD$5,$H76/$G76,$H76-SUM($I76:AC76)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AE$5,$H76/$G76,$H76-SUM($I76:AD76)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AF$5,$H76/$G76,$H76-SUM($I76:AE76)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AG$5,$H76/$G76,$H76-SUM($I76:AF76)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AH$5,$H76/$G76,$H76-SUM($I76:AG76)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AI$5,$H76/$G76,$H76-SUM($I76:AH76)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AJ$5,$H76/$G76,$H76-SUM($I76:AI76)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AK$5,$H76/$G76,$H76-SUM($I76:AJ76)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AL$5,$H76/$G76,$H76-SUM($I76:AK76)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AM$5,$H76/$G76,$H76-SUM($I76:AL76)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AN$5,$H76/$G76,$H76-SUM($I76:AM76)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AO$5,$H76/$G76,$H76-SUM($I76:AN76)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AP$5,$H76/$G76,$H76-SUM($I76:AO76)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AQ$5,$H76/$G76,$H76-SUM($I76:AP76)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AR$5,$H76/$G76,$H76-SUM($I76:AQ76)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AS$5,$H76/$G76,$H76-SUM($I76:AR76)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AT$5,$H76/$G76,$H76-SUM($I76:AS76)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AU$5,$H76/$G76,$H76-SUM($I76:AT76)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AV$5,$H76/$G76,$H76-SUM($I76:AU76)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AW$5,$H76/$G76,$H76-SUM($I76:AV76)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AX$5,$H76/$G76,$H76-SUM($I76:AW76)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AY$5,$H76/$G76,$H76-SUM($I76:AX76)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>AZ$5,$H76/$G76,$H76-SUM($I76:AY76)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BA$5,$H76/$G76,$H76-SUM($I76:AZ76)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BB$5,$H76/$G76,$H76-SUM($I76:BA76)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BC$5,$H76/$G76,$H76-SUM($I76:BB76)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BD$5,$H76/$G76,$H76-SUM($I76:BC76)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BE$5,$H76/$G76,$H76-SUM($I76:BD76)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BF$5,$H76/$G76,$H76-SUM($I76:BE76)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BG$5,$H76/$G76,$H76-SUM($I76:BF76)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BH$5,$H76/$G76,$H76-SUM($I76:BG76)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BI$5,$H76/$G76,$H76-SUM($I76:BH76)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BJ$5,$H76/$G76,$H76-SUM($I76:BI76)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BK$5,$H76/$G76,$H76-SUM($I76:BJ76)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BL$5,$H76/$G76,$H76-SUM($I76:BK76)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BM$5,$H76/$G76,$H76-SUM($I76:BL76)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BN$5,$H76/$G76,$H76-SUM($I76:BM76)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BO$5,$H76/$G76,$H76-SUM($I76:BN76)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BP$5,$H76/$G76,$H76-SUM($I76:BO76)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BQ$5,$H76/$G76,$H76-SUM($I76:BP76)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BR$5,$H76/$G76,$H76-SUM($I76:BQ76)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BS$5,$H76/$G76,$H76-SUM($I76:BR76)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BT$5,$H76/$G76,$H76-SUM($I76:BS76)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BU$5,$H76/$G76,$H76-SUM($I76:BT76)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BV$5,$H76/$G76,$H76-SUM($I76:BU76)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BW$5,$H76/$G76,$H76-SUM($I76:BV76)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BX$5,$H76/$G76,$H76-SUM($I76:BW76)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BY$5,$H76/$G76,$H76-SUM($I76:BX76)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>BZ$5,$H76/$G76,$H76-SUM($I76:BY76)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>CA$5,$H76/$G76,$H76-SUM($I76:BZ76)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>CB$5,$H76/$G76,$H76-SUM($I76:CA76)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D76,$G76=\"n/a\"),0,IF(SUM($D76,$G76+0.5)>CC$5,$H76/$G76,$H76-SUM($I76:CB76)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B20&\"Depn\"","v":"SubtransmissionDepn"},null,null,null,{"$f":"SUM(J23,J29:J30,J34:J35,J38:J39,J47:J76)","v":6.8778084097844339},{"$f":"SUM(K23,K29:K30,K34:K35,K38:K39,K47:K76)","v":7.9743822239740885},{"$f":"SUM(L23,L29:L30,L34:L35,L38:L39,L47:L76)","v":8.6014501789824589},10.368162800745569,10.730736741050308,11.147341395458103,11.477955952719025,12.205772359698754,13.042154089480878,14.300327930567292,7.5810991555767018,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.677051253350077,15.290581479449239,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.7239086819658471,8.8900182613603587,8.50784093366007,7.6460200490609846,6.4491297606753166,5.3844864796413505,4.8664546836904856,4.3661270776806544,3.8369115955603381,3.0548125271793882,2.0075347417451086,0.94751263090887983,1.7763568394002505E-14,0,0,0,{"$f":"SUM(BW23,BW29:BW30,BW34:BW35,BW38:BW39,BW47:BW76)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J44-SUM(J47:J76)+I79","v":54.828690709482736},85.085514645711569,171.69750396466904,186.33584658894483,216.15740083752945,228.16171071771265,259.69549852657531,295.92973606857799,352.41719744601312,387.8313119573466,409.38954653885907,400.33169419968505,391.27384186051103,382.21598952133701,373.15813718216299,364.10028484298897,355.04243250381495,345.98458016464093,336.92672782546691,327.86887548629289,318.81102314711887,309.75317080794485,300.69531846877084,291.63746612959682,282.5796137904228,273.52176145124878,264.46390911207476,255.40605677290074,246.34820443372672,237.2903520945527,228.23249975537868,219.17464741620466,210.11679507703064,201.05894273785663,192.00109039868261,182.94323805950859,173.88538572033457,164.82753338116055,155.76968104198653,146.71182870281251,137.65397636363849,128.59612402446447,119.53827168529045,110.48041934611643,101.42256700694242,92.364714667768396,83.306862328594377,74.249009989420358,65.191157650246339,56.133305311072327,47.075452971898315,38.565887539819087,30.918142992338943,24.467288733244466,19.081077755183955,14.212898573074311,9.8467714953936571,6.0098598998333195,2.9550473726539312,0.94751263090882265,-5.7176485768195562E-14,-7.4940054162198066E-14,-7.4940054162198066E-14,-7.4940054162198066E-14,{"$f":"BV44-SUM(BV47:BV76)+BU79","v":-7.4940054162198066E-14},-7.4940054162198066E-14,-7.4940054162198066E-14,-7.4940054162198066E-14,-7.4940054162198066E-14,-7.4940054162198066E-14,-7.4940054162198066E-14,-7.4940054162198066E-14]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B20","v":"Total Closing RAB - Subtransmission"},"$m Real 2010",null,null,null,null,{"$f":"J24+J27+J32+J40+J79","v":229.83052261065976},{"$f":"K24+K27+K32+K40+K79","v":253.20953813710418},332.94371904627724,340.70425326076861,350.31363420288415,368.77450056996759,393.43047996904579,422.78690910126403,472.3965620689147,500.93286817046379,518.97459611822183,503.11653779812559,487.18087704916712,471.24521630020865,455.30955555125024,439.37389480229177,423.4382340533333,407.50257330437483,391.56691255541637,375.63125180645795,359.69559105749948,343.75993030854102,327.8242695595826,311.88860881062413,295.95294806166567,280.0172873127072,264.46390911207476,255.40605677290074,246.34820443372672,237.2903520945527,228.23249975537868,219.17464741620466,210.11679507703064,201.05894273785663,192.00109039868261,182.94323805950859,173.88538572033457,164.82753338116055,155.76968104198653,146.71182870281251,137.65397636363849,128.59612402446447,119.53827168529044,110.48041934611642,101.4225670069424,92.364714667768382,83.306862328594363,74.249009989420344,65.191157650246325,56.13330531107232,47.075452971898301,38.565887539819073,30.918142992338932,24.467288733244455,19.081077755183944,14.2128985730743,9.8467714953936465,6.0098598998333088,2.9550473726539206,0.94751263090881199,-6.7834626804597065E-14,-8.5598195198599569E-14,-8.5598195198599569E-14,-8.5598195198599569E-14,-8.5598195198599569E-14,{"$f":"BW24+BW27+BW32+BW40+BW79","v":-8.5598195198599569E-14},-8.5598195198599569E-14,-8.5598195198599569E-14,-8.5598195198599569E-14,-8.5598195198599569E-14,-8.5598195198599569E-14,-8.5598195198599569E-14]
[]
[{"$f":"MATCH(B82,DepnInputs!$C$34:$C$54,0)","v":2},{"$f":"'2011_15'!$C$20","v":"Distribution system assets"},null,null,null,null,null," ",2010,{"$f":"I82+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU82+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB",null,1,{"$f":"J84+1","v":2},{"$f":"K84+1","v":3},4,5,6,7,8,9,10,{"$f":"S84+0.5","v":10.5},11.5,12.5,13.5,14.5,15.5,16.5,17.5,18.5,19.5,20.5,21.5,22.5]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A82)","v":25.606197014581664},{"$f":"INDEX('2011_15'!$H$19:$H$39, A82)","v":1732.4671281368271},null,{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:I85))),(MAX($H85/$G85,$H85-SUM($I85:I85)))))*J$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:J85))),(MAX($H85/$G85,$H85-SUM($I85:J85)))))*K$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:K85))),(MAX($H85/$G85,$H85-SUM($I85:K85)))))*L$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:L85))),(MAX($H85/$G85,$H85-SUM($I85:L85)))))*M$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:M85))),(MAX($H85/$G85,$H85-SUM($I85:M85)))))*N$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:N85))),(MAX($H85/$G85,$H85-SUM($I85:N85)))))*O$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:O85))),(MAX($H85/$G85,$H85-SUM($I85:O85)))))*P$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:P85))),(MAX($H85/$G85,$H85-SUM($I85:P85)))))*Q$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:Q85))),(MAX($H85/$G85,$H85-SUM($I85:Q85)))))*R$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:R85))),(MAX($H85/$G85,$H85-SUM($I85:R85)))))*S$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:S85))),(MAX($H85/$G85,$H85-SUM($I85:S85)))))*T$14","v":33.829059566132742},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:T85))),(MAX($H85/$G85,$H85-SUM($I85:T85)))))*U$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:U85))),(MAX($H85/$G85,$H85-SUM($I85:U85)))))*V$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:V85))),(MAX($H85/$G85,$H85-SUM($I85:V85)))))*W$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:W85))),(MAX($H85/$G85,$H85-SUM($I85:W85)))))*X$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:X85))),(MAX($H85/$G85,$H85-SUM($I85:X85)))))*Y$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:Y85))),(MAX($H85/$G85,$H85-SUM($I85:Y85)))))*Z$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:Z85))),(MAX($H85/$G85,$H85-SUM($I85:Z85)))))*AA$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AA85))),(MAX($H85/$G85,$H85-SUM($I85:AA85)))))*AB$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AB85))),(MAX($H85/$G85,$H85-SUM($I85:AB85)))))*AC$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AC85))),(MAX($H85/$G85,$H85-SUM($I85:AC85)))))*AD$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AD85))),(MAX($H85/$G85,$H85-SUM($I85:AD85)))))*AE$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AE85))),(MAX($H85/$G85,$H85-SUM($I85:AE85)))))*AF$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AF85))),(MAX($H85/$G85,$H85-SUM($I85:AF85)))))*AG$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AG85))),(MAX($H85/$G85,$H85-SUM($I85:AG85)))))*AH$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AH85))),(MAX($H85/$G85,$H85-SUM($I85:AH85)))))*AI$14","v":67.658119132265483},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AI85))),(MAX($H85/$G85,$H85-SUM($I85:AI85)))))*AJ$14","v":7.1850902640574077},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AJ85))),(MAX($H85/$G85,$H85-SUM($I85:AJ85)))))*AK$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AK85))),(MAX($H85/$G85,$H85-SUM($I85:AK85)))))*AL$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AL85))),(MAX($H85/$G85,$H85-SUM($I85:AL85)))))*AM$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AM85))),(MAX($H85/$G85,$H85-SUM($I85:AM85)))))*AN$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AN85))),(MAX($H85/$G85,$H85-SUM($I85:AN85)))))*AO$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AO85))),(MAX($H85/$G85,$H85-SUM($I85:AO85)))))*AP$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AP85))),(MAX($H85/$G85,$H85-SUM($I85:AP85)))))*AQ$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AQ85))),(MAX($H85/$G85,$H85-SUM($I85:AQ85)))))*AR$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AR85))),(MAX($H85/$G85,$H85-SUM($I85:AR85)))))*AS$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AS85))),(MAX($H85/$G85,$H85-SUM($I85:AS85)))))*AT$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AT85))),(MAX($H85/$G85,$H85-SUM($I85:AT85)))))*AU$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AU85))),(MAX($H85/$G85,$H85-SUM($I85:AU85)))))*AV$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AV85))),(MAX($H85/$G85,$H85-SUM($I85:AV85)))))*AW$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AW85))),(MAX($H85/$G85,$H85-SUM($I85:AW85)))))*AX$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AX85))),(MAX($H85/$G85,$H85-SUM($I85:AX85)))))*AY$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AY85))),(MAX($H85/$G85,$H85-SUM($I85:AY85)))))*AZ$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:AZ85))),(MAX($H85/$G85,$H85-SUM($I85:AZ85)))))*BA$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BA85))),(MAX($H85/$G85,$H85-SUM($I85:BA85)))))*BB$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BB85))),(MAX($H85/$G85,$H85-SUM($I85:BB85)))))*BC$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BC85))),(MAX($H85/$G85,$H85-SUM($I85:BC85)))))*BD$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BD85))),(MAX($H85/$G85,$H85-SUM($I85:BD85)))))*BE$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BE85))),(MAX($H85/$G85,$H85-SUM($I85:BE85)))))*BF$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BF85))),(MAX($H85/$G85,$H85-SUM($I85:BF85)))))*BG$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BG85))),(MAX($H85/$G85,$H85-SUM($I85:BG85)))))*BH$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BH85))),(MAX($H85/$G85,$H85-SUM($I85:BH85)))))*BI$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BI85))),(MAX($H85/$G85,$H85-SUM($I85:BI85)))))*BJ$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BJ85))),(MAX($H85/$G85,$H85-SUM($I85:BJ85)))))*BK$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BK85))),(MAX($H85/$G85,$H85-SUM($I85:BK85)))))*BL$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BL85))),(MAX($H85/$G85,$H85-SUM($I85:BL85)))))*BM$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BM85))),(MAX($H85/$G85,$H85-SUM($I85:BM85)))))*BN$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BN85))),(MAX($H85/$G85,$H85-SUM($I85:BN85)))))*BO$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BO85))),(MAX($H85/$G85,$H85-SUM($I85:BO85)))))*BP$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BP85))),(MAX($H85/$G85,$H85-SUM($I85:BP85)))))*BQ$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BQ85))),(MAX($H85/$G85,$H85-SUM($I85:BQ85)))))*BR$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BR85))),(MAX($H85/$G85,$H85-SUM($I85:BR85)))))*BS$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BS85))),(MAX($H85/$G85,$H85-SUM($I85:BS85)))))*BT$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BT85))),(MAX($H85/$G85,$H85-SUM($I85:BT85)))))*BU$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BU85))),(MAX($H85/$G85,$H85-SUM($I85:BU85)))))*BV$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BV85))),(MAX($H85/$G85,$H85-SUM($I85:BV85)))))*BW$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BW85))),(MAX($H85/$G85,$H85-SUM($I85:BW85)))))*BX$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BX85))),(MAX($H85/$G85,$H85-SUM($I85:BX85)))))*BY$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BY85))),(MAX($H85/$G85,$H85-SUM($I85:BY85)))))*BZ$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:BZ85))),(MAX($H85/$G85,$H85-SUM($I85:BZ85)))))*CA$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:CA85))),(MAX($H85/$G85,$H85-SUM($I85:CA85)))))*CB$14","v":0},{"$f":"IF(OR($G85=0,$G85=\"n/a\"),0,IF($H85>0,(MIN($H85/$G85,$H85-SUM($I85:CB85))),(MAX($H85/$G85,$H85-SUM($I85:CB85)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H85-SUM($J85:$CC85),2)=0,G85=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H85,I86)-J85","v":1664.8090090045616},1597.1508898722961,1529.4927707400307,1461.8346516077652,1394.1765324754997,1326.5184133432342,1258.8602942109687,1191.2021750787032,1123.5440559464378,1055.8859368141723,1022.0568772480395,954.39875811577406,886.74063898350857,819.08251985124309,751.42440071897761,683.76628158671213,616.10816245444664,548.45004332218116,480.79192418991568,413.13380505765019,345.47568592538471,277.81756679311923,210.15944766085374,142.50132852858826,74.843209396322777,7.185090264057294,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,{"$f":"IF(AO$5=first_reg_period, $H85,AO86)-AP85","v":-1.1368683772161603E-13},-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,{"$f":"IF(BU$5=first_reg_period, $H85,BU86)-BV85","v":-1.1368683772161603E-13},-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":-3.1659997912125282},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":-0.46236590258757093},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B82,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B82=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A82)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A82)))","v":51},{"$f":"INDEX($J89:$CC89, MATCH(VALUE(LEFT(D91,4))+5, $J$5:$CC$5,0))","v":-3.1659997912125282},null,{"$f":"IF(OR(J$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((J$5-$D91)>($G91),$H91-SUM(I91:$J91),$H91/($G91-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((K$5-$D91)>($G91),$H91-SUM(J91:$J91),$H91/($G91-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((L$5-$D91)>($G91),$H91-SUM($J91:K91),$H91/($G91-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((M$5-$D91)>($G91),$H91-SUM($J91:L91),$H91/($G91-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((N$5-$D91)>($G91),$H91-SUM($J91:M91),$H91/($G91-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((O$5-$D91)>($G91),$H91-SUM($J91:N91),$H91/($G91-reg_period_length)))*O$14","v":-6.882608241766365E-2},{"$f":"IF(OR(P$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((P$5-$D91)>($G91),$H91-SUM($J91:O91),$H91/($G91-reg_period_length)))*P$14","v":-6.882608241766365E-2},{"$f":"IF(OR(Q$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((Q$5-$D91)>($G91),$H91-SUM($J91:P91),$H91/($G91-reg_period_length)))*Q$14","v":-6.882608241766365E-2},{"$f":"IF(OR(R$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((R$5-$D91)>($G91),$H91-SUM($J91:Q91),$H91/($G91-reg_period_length)))*R$14","v":-6.882608241766365E-2},{"$f":"IF(OR(S$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((S$5-$D91)>($G91),$H91-SUM($J91:R91),$H91/($G91-reg_period_length)))*S$14","v":-6.882608241766365E-2},{"$f":"IF(OR(T$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((T$5-$D91)>($G91),$H91-SUM($J91:S91),$H91/($G91-reg_period_length)))*T$14","v":-3.4413041208831825E-2},{"$f":"IF(OR(U$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((U$5-$D91)>($G91),$H91-SUM($J91:T91),$H91/($G91-reg_period_length)))*U$14","v":-6.882608241766365E-2},{"$f":"IF(OR(V$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((V$5-$D91)>($G91),$H91-SUM($J91:U91),$H91/($G91-reg_period_length)))*V$14","v":-6.882608241766365E-2},{"$f":"IF(OR(W$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((W$5-$D91)>($G91),$H91-SUM($J91:V91),$H91/($G91-reg_period_length)))*W$14","v":-6.882608241766365E-2},{"$f":"IF(OR(X$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((X$5-$D91)>($G91),$H91-SUM($J91:W91),$H91/($G91-reg_period_length)))*X$14","v":-6.882608241766365E-2},{"$f":"IF(OR(Y$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((Y$5-$D91)>($G91),$H91-SUM($J91:X91),$H91/($G91-reg_period_length)))*Y$14","v":-6.882608241766365E-2},{"$f":"IF(OR(Z$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((Z$5-$D91)>($G91),$H91-SUM($J91:Y91),$H91/($G91-reg_period_length)))*Z$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AA$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AA$5-$D91)>($G91),$H91-SUM($J91:Z91),$H91/($G91-reg_period_length)))*AA$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AB$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AB$5-$D91)>($G91),$H91-SUM($J91:AA91),$H91/($G91-reg_period_length)))*AB$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AC$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AC$5-$D91)>($G91),$H91-SUM($J91:AB91),$H91/($G91-reg_period_length)))*AC$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AD$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AD$5-$D91)>($G91),$H91-SUM($J91:AC91),$H91/($G91-reg_period_length)))*AD$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AE$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AE$5-$D91)>($G91),$H91-SUM($J91:AD91),$H91/($G91-reg_period_length)))*AE$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AF$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AF$5-$D91)>($G91),$H91-SUM($J91:AE91),$H91/($G91-reg_period_length)))*AF$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AG$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AG$5-$D91)>($G91),$H91-SUM($J91:AF91),$H91/($G91-reg_period_length)))*AG$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AH$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AH$5-$D91)>($G91),$H91-SUM($J91:AG91),$H91/($G91-reg_period_length)))*AH$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AI$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AI$5-$D91)>($G91),$H91-SUM($J91:AH91),$H91/($G91-reg_period_length)))*AI$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AJ$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AJ$5-$D91)>($G91),$H91-SUM($J91:AI91),$H91/($G91-reg_period_length)))*AJ$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AK$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AK$5-$D91)>($G91),$H91-SUM($J91:AJ91),$H91/($G91-reg_period_length)))*AK$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AL$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AL$5-$D91)>($G91),$H91-SUM($J91:AK91),$H91/($G91-reg_period_length)))*AL$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AM$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AM$5-$D91)>($G91),$H91-SUM($J91:AL91),$H91/($G91-reg_period_length)))*AM$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AN$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AN$5-$D91)>($G91),$H91-SUM($J91:AM91),$H91/($G91-reg_period_length)))*AN$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AO$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AO$5-$D91)>($G91),$H91-SUM($J91:AN91),$H91/($G91-reg_period_length)))*AO$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AP$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AP$5-$D91)>($G91),$H91-SUM($J91:AO91),$H91/($G91-reg_period_length)))*AP$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AQ$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AQ$5-$D91)>($G91),$H91-SUM($J91:AP91),$H91/($G91-reg_period_length)))*AQ$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AR$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AR$5-$D91)>($G91),$H91-SUM($J91:AQ91),$H91/($G91-reg_period_length)))*AR$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AS$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AS$5-$D91)>($G91),$H91-SUM($J91:AR91),$H91/($G91-reg_period_length)))*AS$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AT$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AT$5-$D91)>($G91),$H91-SUM($J91:AS91),$H91/($G91-reg_period_length)))*AT$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AU$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AU$5-$D91)>($G91),$H91-SUM($J91:AT91),$H91/($G91-reg_period_length)))*AU$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AV$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AV$5-$D91)>($G91),$H91-SUM($J91:AU91),$H91/($G91-reg_period_length)))*AV$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AW$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AW$5-$D91)>($G91),$H91-SUM($J91:AV91),$H91/($G91-reg_period_length)))*AW$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AX$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AX$5-$D91)>($G91),$H91-SUM($J91:AW91),$H91/($G91-reg_period_length)))*AX$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AY$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AY$5-$D91)>($G91),$H91-SUM($J91:AX91),$H91/($G91-reg_period_length)))*AY$14","v":-6.882608241766365E-2},{"$f":"IF(OR(AZ$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((AZ$5-$D91)>($G91),$H91-SUM($J91:AY91),$H91/($G91-reg_period_length)))*AZ$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BA$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BA$5-$D91)>($G91),$H91-SUM($J91:AZ91),$H91/($G91-reg_period_length)))*BA$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BB$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BB$5-$D91)>($G91),$H91-SUM($J91:BA91),$H91/($G91-reg_period_length)))*BB$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BC$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BC$5-$D91)>($G91),$H91-SUM($J91:BB91),$H91/($G91-reg_period_length)))*BC$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BD$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BD$5-$D91)>($G91),$H91-SUM($J91:BC91),$H91/($G91-reg_period_length)))*BD$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BE$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BE$5-$D91)>($G91),$H91-SUM($J91:BD91),$H91/($G91-reg_period_length)))*BE$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BF$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BF$5-$D91)>($G91),$H91-SUM($J91:BE91),$H91/($G91-reg_period_length)))*BF$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BG$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BG$5-$D91)>($G91),$H91-SUM($J91:BF91),$H91/($G91-reg_period_length)))*BG$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BH$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BH$5-$D91)>($G91),$H91-SUM($J91:BG91),$H91/($G91-reg_period_length)))*BH$14","v":-6.882608241766365E-2},{"$f":"IF(OR(BI$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BI$5-$D91)>($G91),$H91-SUM($J91:BH91),$H91/($G91-reg_period_length)))*BI$14","v":-3.4413041208829043E-2},{"$f":"IF(OR(BJ$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BJ$5-$D91)>($G91),$H91-SUM($J91:BI91),$H91/($G91-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BK$5-$D91)>($G91),$H91-SUM($J91:BJ91),$H91/($G91-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BL$5-$D91)>($G91),$H91-SUM($J91:BK91),$H91/($G91-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BM$5-$D91)>($G91),$H91-SUM($J91:BL91),$H91/($G91-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BN$5-$D91)>($G91),$H91-SUM($J91:BM91),$H91/($G91-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BO$5-$D91)>($G91),$H91-SUM($J91:BN91),$H91/($G91-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BP$5-$D91)>($G91),$H91-SUM($J91:BO91),$H91/($G91-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BQ$5-$D91)>($G91),$H91-SUM($J91:BP91),$H91/($G91-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BR$5-$D91)>($G91),$H91-SUM($J91:BQ91),$H91/($G91-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BS$5-$D91)>($G91),$H91-SUM($J91:BR91),$H91/($G91-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BT$5-$D91)>($G91),$H91-SUM($J91:BS91),$H91/($G91-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BU$5-$D91)>($G91),$H91-SUM($J91:BT91),$H91/($G91-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BV$5-$D91)>($G91),$H91-SUM($J91:BU91),$H91/($G91-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BW$5-$D91)>($G91),$H91-SUM($J91:BV91),$H91/($G91-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BX$5-$D91)>($G91),$H91-SUM($J91:BW91),$H91/($G91-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BY$5-$D91)>($G91),$H91-SUM($J91:BX91),$H91/($G91-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((BZ$5-$D91)>($G91),$H91-SUM($J91:BY91),$H91/($G91-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((CA$5-$D91)>($G91),$H91-SUM($J91:BZ91),$H91/($G91-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((CB$5-$D91)>($G91),$H91-SUM($J91:CA91),$H91/($G91-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D91+reg_period_length),$G91=\"n/a\"),0,IF((CC$5-$D91)>($G91),$H91-SUM($J91:CB91),$H91/($G91-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H91-SUM($J91:$CC91),2)=0,G91=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G91","v":51},{"$f":"INDEX($J89:$CC89, MATCH(VALUE(LEFT(D92,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":-0.46236590258757093},null,{"$f":"IF(OR(J$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((J$5-$D92)>($G92),$H92-SUM(I92:$J92),$H92/($G92-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((K$5-$D92)>($G92),$H92-SUM(J92:$J92),$H92/($G92-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((L$5-$D92)>($G92),$H92-SUM($J92:K92),$H92/($G92-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((M$5-$D92)>($G92),$H92-SUM($J92:L92),$H92/($G92-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((N$5-$D92)>($G92),$H92-SUM($J92:M92),$H92/($G92-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((O$5-$D92)>($G92),$H92-SUM($J92:N92),$H92/($G92-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((P$5-$D92)>($G92),$H92-SUM($J92:O92),$H92/($G92-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((Q$5-$D92)>($G92),$H92-SUM($J92:P92),$H92/($G92-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((R$5-$D92)>($G92),$H92-SUM($J92:Q92),$H92/($G92-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((S$5-$D92)>($G92),$H92-SUM($J92:R92),$H92/($G92-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D92+reg_period_length+0.5),$G92=\"n/a\"),0,IF((T$5-$D92)>($G92),$H92-SUM($J92:S92),$H92/($G92-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((U$5-$D92)>($G92),$H92-SUM($J92:T92),$H92/($G92-reg_period_length)))*U$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(V$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((V$5-$D92)>($G92),$H92-SUM($J92:U92),$H92/($G92-reg_period_length)))*V$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(W$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((W$5-$D92)>($G92),$H92-SUM($J92:V92),$H92/($G92-reg_period_length)))*W$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(X$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((X$5-$D92)>($G92),$H92-SUM($J92:W92),$H92/($G92-reg_period_length)))*X$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(Y$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((Y$5-$D92)>($G92),$H92-SUM($J92:X92),$H92/($G92-reg_period_length)))*Y$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(Z$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((Z$5-$D92)>($G92),$H92-SUM($J92:Y92),$H92/($G92-reg_period_length)))*Z$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AA$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AA$5-$D92)>($G92),$H92-SUM($J92:Z92),$H92/($G92-reg_period_length)))*AA$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AB$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AB$5-$D92)>($G92),$H92-SUM($J92:AA92),$H92/($G92-reg_period_length)))*AB$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AC$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AC$5-$D92)>($G92),$H92-SUM($J92:AB92),$H92/($G92-reg_period_length)))*AC$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AD$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AD$5-$D92)>($G92),$H92-SUM($J92:AC92),$H92/($G92-reg_period_length)))*AD$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AE$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AE$5-$D92)>($G92),$H92-SUM($J92:AD92),$H92/($G92-reg_period_length)))*AE$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AF$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AF$5-$D92)>($G92),$H92-SUM($J92:AE92),$H92/($G92-reg_period_length)))*AF$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AG$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AG$5-$D92)>($G92),$H92-SUM($J92:AF92),$H92/($G92-reg_period_length)))*AG$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AH$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AH$5-$D92)>($G92),$H92-SUM($J92:AG92),$H92/($G92-reg_period_length)))*AH$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AI$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AI$5-$D92)>($G92),$H92-SUM($J92:AH92),$H92/($G92-reg_period_length)))*AI$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AJ$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AJ$5-$D92)>($G92),$H92-SUM($J92:AI92),$H92/($G92-reg_period_length)))*AJ$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AK$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AK$5-$D92)>($G92),$H92-SUM($J92:AJ92),$H92/($G92-reg_period_length)))*AK$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AL$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AL$5-$D92)>($G92),$H92-SUM($J92:AK92),$H92/($G92-reg_period_length)))*AL$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AM$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AM$5-$D92)>($G92),$H92-SUM($J92:AL92),$H92/($G92-reg_period_length)))*AM$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AN$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AN$5-$D92)>($G92),$H92-SUM($J92:AM92),$H92/($G92-reg_period_length)))*AN$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AO$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AO$5-$D92)>($G92),$H92-SUM($J92:AN92),$H92/($G92-reg_period_length)))*AO$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AP$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AP$5-$D92)>($G92),$H92-SUM($J92:AO92),$H92/($G92-reg_period_length)))*AP$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AQ$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AQ$5-$D92)>($G92),$H92-SUM($J92:AP92),$H92/($G92-reg_period_length)))*AQ$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AR$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AR$5-$D92)>($G92),$H92-SUM($J92:AQ92),$H92/($G92-reg_period_length)))*AR$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AS$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AS$5-$D92)>($G92),$H92-SUM($J92:AR92),$H92/($G92-reg_period_length)))*AS$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AT$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AT$5-$D92)>($G92),$H92-SUM($J92:AS92),$H92/($G92-reg_period_length)))*AT$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AU$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AU$5-$D92)>($G92),$H92-SUM($J92:AT92),$H92/($G92-reg_period_length)))*AU$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AV$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AV$5-$D92)>($G92),$H92-SUM($J92:AU92),$H92/($G92-reg_period_length)))*AV$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AW$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AW$5-$D92)>($G92),$H92-SUM($J92:AV92),$H92/($G92-reg_period_length)))*AW$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AX$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AX$5-$D92)>($G92),$H92-SUM($J92:AW92),$H92/($G92-reg_period_length)))*AX$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AY$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AY$5-$D92)>($G92),$H92-SUM($J92:AX92),$H92/($G92-reg_period_length)))*AY$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(AZ$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((AZ$5-$D92)>($G92),$H92-SUM($J92:AY92),$H92/($G92-reg_period_length)))*AZ$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BA$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BA$5-$D92)>($G92),$H92-SUM($J92:AZ92),$H92/($G92-reg_period_length)))*BA$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BB$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BB$5-$D92)>($G92),$H92-SUM($J92:BA92),$H92/($G92-reg_period_length)))*BB$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BC$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BC$5-$D92)>($G92),$H92-SUM($J92:BB92),$H92/($G92-reg_period_length)))*BC$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BD$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BD$5-$D92)>($G92),$H92-SUM($J92:BC92),$H92/($G92-reg_period_length)))*BD$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BE$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BE$5-$D92)>($G92),$H92-SUM($J92:BD92),$H92/($G92-reg_period_length)))*BE$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BF$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BF$5-$D92)>($G92),$H92-SUM($J92:BE92),$H92/($G92-reg_period_length)))*BF$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BG$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BG$5-$D92)>($G92),$H92-SUM($J92:BF92),$H92/($G92-reg_period_length)))*BG$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BH$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BH$5-$D92)>($G92),$H92-SUM($J92:BG92),$H92/($G92-reg_period_length)))*BH$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BI$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BI$5-$D92)>($G92),$H92-SUM($J92:BH92),$H92/($G92-reg_period_length)))*BI$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BJ$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BJ$5-$D92)>($G92),$H92-SUM($J92:BI92),$H92/($G92-reg_period_length)))*BJ$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BK$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BK$5-$D92)>($G92),$H92-SUM($J92:BJ92),$H92/($G92-reg_period_length)))*BK$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BL$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BL$5-$D92)>($G92),$H92-SUM($J92:BK92),$H92/($G92-reg_period_length)))*BL$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BM$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BM$5-$D92)>($G92),$H92-SUM($J92:BL92),$H92/($G92-reg_period_length)))*BM$14","v":-1.0051432664947194E-2},{"$f":"IF(OR(BN$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BN$5-$D92)>($G92),$H92-SUM($J92:BM92),$H92/($G92-reg_period_length)))*BN$14","v":-1.0051432664947679E-2},{"$f":"IF(OR(BO$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BO$5-$D92)>($G92),$H92-SUM($J92:BN92),$H92/($G92-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BP$5-$D92)>($G92),$H92-SUM($J92:BO92),$H92/($G92-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BQ$5-$D92)>($G92),$H92-SUM($J92:BP92),$H92/($G92-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BR$5-$D92)>($G92),$H92-SUM($J92:BQ92),$H92/($G92-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BS$5-$D92)>($G92),$H92-SUM($J92:BR92),$H92/($G92-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BT$5-$D92)>($G92),$H92-SUM($J92:BS92),$H92/($G92-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BU$5-$D92)>($G92),$H92-SUM($J92:BT92),$H92/($G92-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BV$5-$D92)>($G92),$H92-SUM($J92:BU92),$H92/($G92-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BW$5-$D92)>($G92),$H92-SUM($J92:BV92),$H92/($G92-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BX$5-$D92)>($G92),$H92-SUM($J92:BW92),$H92/($G92-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BY$5-$D92)>($G92),$H92-SUM($J92:BX92),$H92/($G92-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((BZ$5-$D92)>($G92),$H92-SUM($J92:BY92),$H92/($G92-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((CA$5-$D92)>($G92),$H92-SUM($J92:BZ92),$H92/($G92-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((CB$5-$D92)>($G92),$H92-SUM($J92:CA92),$H92/($G92-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D92+reg_period_length),$G92=\"n/a\"),0,IF((CC$5-$D92)>($G92),$H92-SUM($J92:CB92),$H92/($G92-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H92-SUM($J92:$CC92),2)=0,G92=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0.84145886434753536},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B82,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G84","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G85","v":25.606197014581664},{"$f":"INDEX($J94:$CC94, MATCH(VALUE(LEFT(D96,4))+5, $J$5:$CC$5,0))","v":0.84145886434753536},null,{"$f":"IF(OR(J$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((J$5-$D96)>($G96),$H96-SUM(I96:$J96),$H96/($G96-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((K$5-$D96)>($G96),$H96-SUM(J96:$J96),$H96/($G96-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((L$5-$D96)>($G96),$H96-SUM($J96:K96),$H96/($G96-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((M$5-$D96)>($G96),$H96-SUM($J96:L96),$H96/($G96-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((N$5-$D96)>($G96),$H96-SUM($J96:M96),$H96/($G96-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((O$5-$D96)>($G96),$H96-SUM($J96:N96),$H96/($G96-reg_period_length)))*O$14","v":4.0835233388872759E-2},{"$f":"IF(OR(P$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((P$5-$D96)>($G96),$H96-SUM($J96:O96),$H96/($G96-reg_period_length)))*P$14","v":4.0835233388872759E-2},{"$f":"IF(OR(Q$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((Q$5-$D96)>($G96),$H96-SUM($J96:P96),$H96/($G96-reg_period_length)))*Q$14","v":4.0835233388872759E-2},{"$f":"IF(OR(R$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((R$5-$D96)>($G96),$H96-SUM($J96:Q96),$H96/($G96-reg_period_length)))*R$14","v":4.0835233388872759E-2},{"$f":"IF(OR(S$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((S$5-$D96)>($G96),$H96-SUM($J96:R96),$H96/($G96-reg_period_length)))*S$14","v":4.0835233388872759E-2},{"$f":"IF(OR(T$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((T$5-$D96)>($G96),$H96-SUM($J96:S96),$H96/($G96-reg_period_length)))*T$14","v":2.0417616694436379E-2},{"$f":"IF(OR(U$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((U$5-$D96)>($G96),$H96-SUM($J96:T96),$H96/($G96-reg_period_length)))*U$14","v":4.0835233388872759E-2},{"$f":"IF(OR(V$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((V$5-$D96)>($G96),$H96-SUM($J96:U96),$H96/($G96-reg_period_length)))*V$14","v":4.0835233388872759E-2},{"$f":"IF(OR(W$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((W$5-$D96)>($G96),$H96-SUM($J96:V96),$H96/($G96-reg_period_length)))*W$14","v":4.0835233388872759E-2},{"$f":"IF(OR(X$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((X$5-$D96)>($G96),$H96-SUM($J96:W96),$H96/($G96-reg_period_length)))*X$14","v":4.0835233388872759E-2},{"$f":"IF(OR(Y$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((Y$5-$D96)>($G96),$H96-SUM($J96:X96),$H96/($G96-reg_period_length)))*Y$14","v":4.0835233388872759E-2},{"$f":"IF(OR(Z$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((Z$5-$D96)>($G96),$H96-SUM($J96:Y96),$H96/($G96-reg_period_length)))*Z$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AA$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AA$5-$D96)>($G96),$H96-SUM($J96:Z96),$H96/($G96-reg_period_length)))*AA$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AB$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AB$5-$D96)>($G96),$H96-SUM($J96:AA96),$H96/($G96-reg_period_length)))*AB$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AC$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AC$5-$D96)>($G96),$H96-SUM($J96:AB96),$H96/($G96-reg_period_length)))*AC$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AD$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AD$5-$D96)>($G96),$H96-SUM($J96:AC96),$H96/($G96-reg_period_length)))*AD$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AE$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AE$5-$D96)>($G96),$H96-SUM($J96:AD96),$H96/($G96-reg_period_length)))*AE$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AF$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AF$5-$D96)>($G96),$H96-SUM($J96:AE96),$H96/($G96-reg_period_length)))*AF$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AG$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AG$5-$D96)>($G96),$H96-SUM($J96:AF96),$H96/($G96-reg_period_length)))*AG$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AH$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AH$5-$D96)>($G96),$H96-SUM($J96:AG96),$H96/($G96-reg_period_length)))*AH$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AI$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AI$5-$D96)>($G96),$H96-SUM($J96:AH96),$H96/($G96-reg_period_length)))*AI$14","v":4.0835233388872759E-2},{"$f":"IF(OR(AJ$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AJ$5-$D96)>($G96),$H96-SUM($J96:AI96),$H96/($G96-reg_period_length)))*AJ$14","v":4.3365798756440643E-3},{"$f":"IF(OR(AK$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AK$5-$D96)>($G96),$H96-SUM($J96:AJ96),$H96/($G96-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AL$5-$D96)>($G96),$H96-SUM($J96:AK96),$H96/($G96-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AM$5-$D96)>($G96),$H96-SUM($J96:AL96),$H96/($G96-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AN$5-$D96)>($G96),$H96-SUM($J96:AM96),$H96/($G96-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AO$5-$D96)>($G96),$H96-SUM($J96:AN96),$H96/($G96-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AP$5-$D96)>($G96),$H96-SUM($J96:AO96),$H96/($G96-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AQ$5-$D96)>($G96),$H96-SUM($J96:AP96),$H96/($G96-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AR$5-$D96)>($G96),$H96-SUM($J96:AQ96),$H96/($G96-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AS$5-$D96)>($G96),$H96-SUM($J96:AR96),$H96/($G96-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AT$5-$D96)>($G96),$H96-SUM($J96:AS96),$H96/($G96-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AU$5-$D96)>($G96),$H96-SUM($J96:AT96),$H96/($G96-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AV$5-$D96)>($G96),$H96-SUM($J96:AU96),$H96/($G96-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AW$5-$D96)>($G96),$H96-SUM($J96:AV96),$H96/($G96-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AX$5-$D96)>($G96),$H96-SUM($J96:AW96),$H96/($G96-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AY$5-$D96)>($G96),$H96-SUM($J96:AX96),$H96/($G96-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((AZ$5-$D96)>($G96),$H96-SUM($J96:AY96),$H96/($G96-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BA$5-$D96)>($G96),$H96-SUM($J96:AZ96),$H96/($G96-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BB$5-$D96)>($G96),$H96-SUM($J96:BA96),$H96/($G96-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BC$5-$D96)>($G96),$H96-SUM($J96:BB96),$H96/($G96-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BD$5-$D96)>($G96),$H96-SUM($J96:BC96),$H96/($G96-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BE$5-$D96)>($G96),$H96-SUM($J96:BD96),$H96/($G96-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BF$5-$D96)>($G96),$H96-SUM($J96:BE96),$H96/($G96-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BG$5-$D96)>($G96),$H96-SUM($J96:BF96),$H96/($G96-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BH$5-$D96)>($G96),$H96-SUM($J96:BG96),$H96/($G96-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BI$5-$D96)>($G96),$H96-SUM($J96:BH96),$H96/($G96-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BJ$5-$D96)>($G96),$H96-SUM($J96:BI96),$H96/($G96-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BK$5-$D96)>($G96),$H96-SUM($J96:BJ96),$H96/($G96-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BL$5-$D96)>($G96),$H96-SUM($J96:BK96),$H96/($G96-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BM$5-$D96)>($G96),$H96-SUM($J96:BL96),$H96/($G96-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BN$5-$D96)>($G96),$H96-SUM($J96:BM96),$H96/($G96-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BO$5-$D96)>($G96),$H96-SUM($J96:BN96),$H96/($G96-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BP$5-$D96)>($G96),$H96-SUM($J96:BO96),$H96/($G96-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BQ$5-$D96)>($G96),$H96-SUM($J96:BP96),$H96/($G96-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BR$5-$D96)>($G96),$H96-SUM($J96:BQ96),$H96/($G96-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BS$5-$D96)>($G96),$H96-SUM($J96:BR96),$H96/($G96-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BT$5-$D96)>($G96),$H96-SUM($J96:BS96),$H96/($G96-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BU$5-$D96)>($G96),$H96-SUM($J96:BT96),$H96/($G96-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BV$5-$D96)>($G96),$H96-SUM($J96:BU96),$H96/($G96-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BW$5-$D96)>($G96),$H96-SUM($J96:BV96),$H96/($G96-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BX$5-$D96)>($G96),$H96-SUM($J96:BW96),$H96/($G96-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BY$5-$D96)>($G96),$H96-SUM($J96:BX96),$H96/($G96-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((BZ$5-$D96)>($G96),$H96-SUM($J96:BY96),$H96/($G96-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((CA$5-$D96)>($G96),$H96-SUM($J96:BZ96),$H96/($G96-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((CB$5-$D96)>($G96),$H96-SUM($J96:CA96),$H96/($G96-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D96+reg_period_length),$G96=\"n/a\"),0,IF((CC$5-$D96)>($G96),$H96-SUM($J96:CB96),$H96/($G96-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H96-SUM($J96:$CC96),2)=0,G96=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G96=\"n/a\",\"n/a\",MAX(G96-5,1))","v":20.606197014581664},{"$f":"INDEX($J94:$CC94, MATCH(VALUE(LEFT(D97,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((J$5-$D97)>($G97),$H97-SUM(I97:$J97),$H97/($G97-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((K$5-$D97)>($G97),$H97-SUM(J97:$J97),$H97/($G97-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((L$5-$D97)>($G97),$H97-SUM($J97:K97),$H97/($G97-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((M$5-$D97)>($G97),$H97-SUM($J97:L97),$H97/($G97-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((N$5-$D97)>($G97),$H97-SUM($J97:M97),$H97/($G97-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((O$5-$D97)>($G97),$H97-SUM($J97:N97),$H97/($G97-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((P$5-$D97)>($G97),$H97-SUM($J97:O97),$H97/($G97-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((Q$5-$D97)>($G97),$H97-SUM($J97:P97),$H97/($G97-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((R$5-$D97)>($G97),$H97-SUM($J97:Q97),$H97/($G97-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((S$5-$D97)>($G97),$H97-SUM($J97:R97),$H97/($G97-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((T$5-$D97)>($G97),$H97-SUM($J97:S97),$H97/($G97-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((U$5-$D97)>($G97),$H97-SUM($J97:T97),$H97/($G97-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((V$5-$D97)>($G97),$H97-SUM($J97:U97),$H97/($G97-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((W$5-$D97)>($G97),$H97-SUM($J97:V97),$H97/($G97-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((X$5-$D97)>($G97),$H97-SUM($J97:W97),$H97/($G97-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((Y$5-$D97)>($G97),$H97-SUM($J97:X97),$H97/($G97-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((Z$5-$D97)>($G97),$H97-SUM($J97:Y97),$H97/($G97-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AA$5-$D97)>($G97),$H97-SUM($J97:Z97),$H97/($G97-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AB$5-$D97)>($G97),$H97-SUM($J97:AA97),$H97/($G97-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AC$5-$D97)>($G97),$H97-SUM($J97:AB97),$H97/($G97-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AD$5-$D97)>($G97),$H97-SUM($J97:AC97),$H97/($G97-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AE$5-$D97)>($G97),$H97-SUM($J97:AD97),$H97/($G97-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AF$5-$D97)>($G97),$H97-SUM($J97:AE97),$H97/($G97-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AG$5-$D97)>($G97),$H97-SUM($J97:AF97),$H97/($G97-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AH$5-$D97)>($G97),$H97-SUM($J97:AG97),$H97/($G97-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AI$5-$D97)>($G97),$H97-SUM($J97:AH97),$H97/($G97-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AJ$5-$D97)>($G97),$H97-SUM($J97:AI97),$H97/($G97-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AK$5-$D97)>($G97),$H97-SUM($J97:AJ97),$H97/($G97-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AL$5-$D97)>($G97),$H97-SUM($J97:AK97),$H97/($G97-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AM$5-$D97)>($G97),$H97-SUM($J97:AL97),$H97/($G97-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AN$5-$D97)>($G97),$H97-SUM($J97:AM97),$H97/($G97-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AO$5-$D97)>($G97),$H97-SUM($J97:AN97),$H97/($G97-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AP$5-$D97)>($G97),$H97-SUM($J97:AO97),$H97/($G97-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AQ$5-$D97)>($G97),$H97-SUM($J97:AP97),$H97/($G97-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AR$5-$D97)>($G97),$H97-SUM($J97:AQ97),$H97/($G97-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AS$5-$D97)>($G97),$H97-SUM($J97:AR97),$H97/($G97-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AT$5-$D97)>($G97),$H97-SUM($J97:AS97),$H97/($G97-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AU$5-$D97)>($G97),$H97-SUM($J97:AT97),$H97/($G97-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AV$5-$D97)>($G97),$H97-SUM($J97:AU97),$H97/($G97-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AW$5-$D97)>($G97),$H97-SUM($J97:AV97),$H97/($G97-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AX$5-$D97)>($G97),$H97-SUM($J97:AW97),$H97/($G97-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AY$5-$D97)>($G97),$H97-SUM($J97:AX97),$H97/($G97-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((AZ$5-$D97)>($G97),$H97-SUM($J97:AY97),$H97/($G97-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BA$5-$D97)>($G97),$H97-SUM($J97:AZ97),$H97/($G97-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BB$5-$D97)>($G97),$H97-SUM($J97:BA97),$H97/($G97-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BC$5-$D97)>($G97),$H97-SUM($J97:BB97),$H97/($G97-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BD$5-$D97)>($G97),$H97-SUM($J97:BC97),$H97/($G97-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BE$5-$D97)>($G97),$H97-SUM($J97:BD97),$H97/($G97-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BF$5-$D97)>($G97),$H97-SUM($J97:BE97),$H97/($G97-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BG$5-$D97)>($G97),$H97-SUM($J97:BF97),$H97/($G97-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BH$5-$D97)>($G97),$H97-SUM($J97:BG97),$H97/($G97-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BI$5-$D97)>($G97),$H97-SUM($J97:BH97),$H97/($G97-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BJ$5-$D97)>($G97),$H97-SUM($J97:BI97),$H97/($G97-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BK$5-$D97)>($G97),$H97-SUM($J97:BJ97),$H97/($G97-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BL$5-$D97)>($G97),$H97-SUM($J97:BK97),$H97/($G97-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BM$5-$D97)>($G97),$H97-SUM($J97:BL97),$H97/($G97-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BN$5-$D97)>($G97),$H97-SUM($J97:BM97),$H97/($G97-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BO$5-$D97)>($G97),$H97-SUM($J97:BN97),$H97/($G97-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BP$5-$D97)>($G97),$H97-SUM($J97:BO97),$H97/($G97-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BQ$5-$D97)>($G97),$H97-SUM($J97:BP97),$H97/($G97-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BR$5-$D97)>($G97),$H97-SUM($J97:BQ97),$H97/($G97-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BS$5-$D97)>($G97),$H97-SUM($J97:BR97),$H97/($G97-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BT$5-$D97)>($G97),$H97-SUM($J97:BS97),$H97/($G97-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BU$5-$D97)>($G97),$H97-SUM($J97:BT97),$H97/($G97-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BV$5-$D97)>($G97),$H97-SUM($J97:BU97),$H97/($G97-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BW$5-$D97)>($G97),$H97-SUM($J97:BV97),$H97/($G97-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BX$5-$D97)>($G97),$H97-SUM($J97:BW97),$H97/($G97-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BY$5-$D97)>($G97),$H97-SUM($J97:BX97),$H97/($G97-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((BZ$5-$D97)>($G97),$H97-SUM($J97:BY97),$H97/($G97-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((CA$5-$D97)>($G97),$H97-SUM($J97:BZ97),$H97/($G97-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((CB$5-$D97)>($G97),$H97-SUM($J97:CA97),$H97/($G97-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D97+reg_period_length),$G97=\"n/a\"),0,IF((CC$5-$D97)>($G97),$H97-SUM($J97:CB97),$H97/($G97-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H97-SUM($J97:$CC97),2)=0,G97=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.73784998830651727,-0.66434193522126428,-0.59083388213601107,-0.59083388213601107,-0.59083388213601107,-0.59083388213601107,-0.55746751292699581,-0.28447854602255085,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11856899615036132,-0.11453578572791734,-7.3034039742566226E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ROUND(SUM(J101:CC101)-SUM(J102:CC102),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj",null,null,null,null,null,null,null,null,null,null,null,null,null,-23.689133017351885]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE109:$CE138)=COUNTIF($CE109:$CE138,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":140.57924612807312},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":191.31937113409242},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":143.0595518394648},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":207.06023865762452},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":159.62935413829896},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":126.67750518160753},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":160.44694169396982},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":173.58708218701267},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":132.02276288170597},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":197.81154187582345},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":118.45306100871997},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B82,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A82)","v":51},{"$f":"TRANSPOSE(J106:AM106)","v":140.57924612807312},null,{"$f":"IF(OR(J$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>J$5,$H109/$G109,$H109-SUM($I109:I109)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>K$5,$H109/$G109,$H109-SUM($I109:J109)))*K$14","v":2.7564558064328062},{"$f":"IF(OR(L$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>L$5,$H109/$G109,$H109-SUM($I109:K109)))*L$14","v":2.7564558064328062},{"$f":"IF(OR(M$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>M$5,$H109/$G109,$H109-SUM($I109:L109)))*M$14","v":2.7564558064328062},{"$f":"IF(OR(N$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>N$5,$H109/$G109,$H109-SUM($I109:M109)))*N$14","v":2.7564558064328062},{"$f":"IF(OR(O$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>O$5,$H109/$G109,$H109-SUM($I109:N109)))*O$14","v":2.7564558064328062},{"$f":"IF(OR(P$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>P$5,$H109/$G109,$H109-SUM($I109:O109)))*P$14","v":2.7564558064328062},{"$f":"IF(OR(Q$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>Q$5,$H109/$G109,$H109-SUM($I109:P109)))*Q$14","v":2.7564558064328062},{"$f":"IF(OR(R$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>R$5,$H109/$G109,$H109-SUM($I109:Q109)))*R$14","v":2.7564558064328062},{"$f":"IF(OR(S$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>S$5,$H109/$G109,$H109-SUM($I109:R109)))*S$14","v":2.7564558064328062},{"$f":"IF(OR(T$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>T$5,$H109/$G109,$H109-SUM($I109:S109)))*T$14","v":1.3782279032164031},{"$f":"IF(OR(U$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>U$5,$H109/$G109,$H109-SUM($I109:T109)))*U$14","v":2.7564558064328062},{"$f":"IF(OR(V$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>V$5,$H109/$G109,$H109-SUM($I109:U109)))*V$14","v":2.7564558064328062},{"$f":"IF(OR(W$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>W$5,$H109/$G109,$H109-SUM($I109:V109)))*W$14","v":2.7564558064328062},{"$f":"IF(OR(X$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>X$5,$H109/$G109,$H109-SUM($I109:W109)))*X$14","v":2.7564558064328062},{"$f":"IF(OR(Y$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>Y$5,$H109/$G109,$H109-SUM($I109:X109)))*Y$14","v":2.7564558064328062},{"$f":"IF(OR(Z$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>Z$5,$H109/$G109,$H109-SUM($I109:Y109)))*Z$14","v":2.7564558064328062},{"$f":"IF(OR(AA$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AA$5,$H109/$G109,$H109-SUM($I109:Z109)))*AA$14","v":2.7564558064328062},{"$f":"IF(OR(AB$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AB$5,$H109/$G109,$H109-SUM($I109:AA109)))*AB$14","v":2.7564558064328062},{"$f":"IF(OR(AC$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AC$5,$H109/$G109,$H109-SUM($I109:AB109)))*AC$14","v":2.7564558064328062},{"$f":"IF(OR(AD$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AD$5,$H109/$G109,$H109-SUM($I109:AC109)))*AD$14","v":2.7564558064328062},{"$f":"IF(OR(AE$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AE$5,$H109/$G109,$H109-SUM($I109:AD109)))*AE$14","v":2.7564558064328062},{"$f":"IF(OR(AF$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AF$5,$H109/$G109,$H109-SUM($I109:AE109)))*AF$14","v":2.7564558064328062},{"$f":"IF(OR(AG$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AG$5,$H109/$G109,$H109-SUM($I109:AF109)))*AG$14","v":2.7564558064328062},{"$f":"IF(OR(AH$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AH$5,$H109/$G109,$H109-SUM($I109:AG109)))*AH$14","v":2.7564558064328062},{"$f":"IF(OR(AI$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AI$5,$H109/$G109,$H109-SUM($I109:AH109)))*AI$14","v":2.7564558064328062},{"$f":"IF(OR(AJ$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AJ$5,$H109/$G109,$H109-SUM($I109:AI109)))*AJ$14","v":2.7564558064328062},{"$f":"IF(OR(AK$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AK$5,$H109/$G109,$H109-SUM($I109:AJ109)))*AK$14","v":2.7564558064328062},{"$f":"IF(OR(AL$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AL$5,$H109/$G109,$H109-SUM($I109:AK109)))*AL$14","v":2.7564558064328062},{"$f":"IF(OR(AM$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AM$5,$H109/$G109,$H109-SUM($I109:AL109)))*AM$14","v":2.7564558064328062},{"$f":"IF(OR(AN$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AN$5,$H109/$G109,$H109-SUM($I109:AM109)))*AN$14","v":2.7564558064328062},{"$f":"IF(OR(AO$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AO$5,$H109/$G109,$H109-SUM($I109:AN109)))*AO$14","v":2.7564558064328062},{"$f":"IF(OR(AP$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AP$5,$H109/$G109,$H109-SUM($I109:AO109)))*AP$14","v":2.7564558064328062},{"$f":"IF(OR(AQ$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AQ$5,$H109/$G109,$H109-SUM($I109:AP109)))*AQ$14","v":2.7564558064328062},{"$f":"IF(OR(AR$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AR$5,$H109/$G109,$H109-SUM($I109:AQ109)))*AR$14","v":2.7564558064328062},{"$f":"IF(OR(AS$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AS$5,$H109/$G109,$H109-SUM($I109:AR109)))*AS$14","v":2.7564558064328062},{"$f":"IF(OR(AT$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AT$5,$H109/$G109,$H109-SUM($I109:AS109)))*AT$14","v":2.7564558064328062},{"$f":"IF(OR(AU$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AU$5,$H109/$G109,$H109-SUM($I109:AT109)))*AU$14","v":2.7564558064328062},{"$f":"IF(OR(AV$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AV$5,$H109/$G109,$H109-SUM($I109:AU109)))*AV$14","v":2.7564558064328062},{"$f":"IF(OR(AW$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AW$5,$H109/$G109,$H109-SUM($I109:AV109)))*AW$14","v":2.7564558064328062},{"$f":"IF(OR(AX$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AX$5,$H109/$G109,$H109-SUM($I109:AW109)))*AX$14","v":2.7564558064328062},{"$f":"IF(OR(AY$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AY$5,$H109/$G109,$H109-SUM($I109:AX109)))*AY$14","v":2.7564558064328062},{"$f":"IF(OR(AZ$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>AZ$5,$H109/$G109,$H109-SUM($I109:AY109)))*AZ$14","v":2.7564558064328062},{"$f":"IF(OR(BA$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BA$5,$H109/$G109,$H109-SUM($I109:AZ109)))*BA$14","v":2.7564558064328062},{"$f":"IF(OR(BB$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BB$5,$H109/$G109,$H109-SUM($I109:BA109)))*BB$14","v":2.7564558064328062},{"$f":"IF(OR(BC$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BC$5,$H109/$G109,$H109-SUM($I109:BB109)))*BC$14","v":2.7564558064328062},{"$f":"IF(OR(BD$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BD$5,$H109/$G109,$H109-SUM($I109:BC109)))*BD$14","v":2.7564558064328062},{"$f":"IF(OR(BE$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BE$5,$H109/$G109,$H109-SUM($I109:BD109)))*BE$14","v":2.7564558064328062},{"$f":"IF(OR(BF$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BF$5,$H109/$G109,$H109-SUM($I109:BE109)))*BF$14","v":2.7564558064328062},{"$f":"IF(OR(BG$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BG$5,$H109/$G109,$H109-SUM($I109:BF109)))*BG$14","v":2.7564558064328062},{"$f":"IF(OR(BH$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BH$5,$H109/$G109,$H109-SUM($I109:BG109)))*BH$14","v":2.7564558064328062},{"$f":"IF(OR(BI$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BI$5,$H109/$G109,$H109-SUM($I109:BH109)))*BI$14","v":2.7564558064328062},{"$f":"IF(OR(BJ$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BJ$5,$H109/$G109,$H109-SUM($I109:BI109)))*BJ$14","v":1.3782279032163558},{"$f":"IF(OR(BK$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BK$5,$H109/$G109,$H109-SUM($I109:BJ109)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BL$5,$H109/$G109,$H109-SUM($I109:BK109)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BM$5,$H109/$G109,$H109-SUM($I109:BL109)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BN$5,$H109/$G109,$H109-SUM($I109:BM109)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BO$5,$H109/$G109,$H109-SUM($I109:BN109)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BP$5,$H109/$G109,$H109-SUM($I109:BO109)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BQ$5,$H109/$G109,$H109-SUM($I109:BP109)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BR$5,$H109/$G109,$H109-SUM($I109:BQ109)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BS$5,$H109/$G109,$H109-SUM($I109:BR109)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BT$5,$H109/$G109,$H109-SUM($I109:BS109)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BU$5,$H109/$G109,$H109-SUM($I109:BT109)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BV$5,$H109/$G109,$H109-SUM($I109:BU109)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BW$5,$H109/$G109,$H109-SUM($I109:BV109)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BX$5,$H109/$G109,$H109-SUM($I109:BW109)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BY$5,$H109/$G109,$H109-SUM($I109:BX109)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>BZ$5,$H109/$G109,$H109-SUM($I109:BY109)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>CA$5,$H109/$G109,$H109-SUM($I109:BZ109)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>CB$5,$H109/$G109,$H109-SUM($I109:CA109)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D109,$G109=\"n/a\"),0,IF(SUM($D109,$G109+0.5)>CC$5,$H109/$G109,$H109-SUM($I109:CB109)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H109-SUM($J109:$CC109),2)=0,G109=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D109+1","v":2012},"$m Real 2010",null,{"$f":"G109","v":51},191.31937113409242,null,{"$f":"IF(OR(J$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>J$5,$H110/$G110,$H110-SUM($I110:I110)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>K$5,$H110/$G110,$H110-SUM($I110:J110)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>L$5,$H110/$G110,$H110-SUM($I110:K110)))*L$14","v":3.7513602183155377},{"$f":"IF(OR(M$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>M$5,$H110/$G110,$H110-SUM($I110:L110)))*M$14","v":3.7513602183155377},{"$f":"IF(OR(N$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>N$5,$H110/$G110,$H110-SUM($I110:M110)))*N$14","v":3.7513602183155377},{"$f":"IF(OR(O$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>O$5,$H110/$G110,$H110-SUM($I110:N110)))*O$14","v":3.7513602183155377},{"$f":"IF(OR(P$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>P$5,$H110/$G110,$H110-SUM($I110:O110)))*P$14","v":3.7513602183155377},{"$f":"IF(OR(Q$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>Q$5,$H110/$G110,$H110-SUM($I110:P110)))*Q$14","v":3.7513602183155377},{"$f":"IF(OR(R$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>R$5,$H110/$G110,$H110-SUM($I110:Q110)))*R$14","v":3.7513602183155377},{"$f":"IF(OR(S$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>S$5,$H110/$G110,$H110-SUM($I110:R110)))*S$14","v":3.7513602183155377},{"$f":"IF(OR(T$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>T$5,$H110/$G110,$H110-SUM($I110:S110)))*T$14","v":1.8756801091577688},{"$f":"IF(OR(U$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>U$5,$H110/$G110,$H110-SUM($I110:T110)))*U$14","v":3.7513602183155377},{"$f":"IF(OR(V$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>V$5,$H110/$G110,$H110-SUM($I110:U110)))*V$14","v":3.7513602183155377},{"$f":"IF(OR(W$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>W$5,$H110/$G110,$H110-SUM($I110:V110)))*W$14","v":3.7513602183155377},{"$f":"IF(OR(X$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>X$5,$H110/$G110,$H110-SUM($I110:W110)))*X$14","v":3.7513602183155377},{"$f":"IF(OR(Y$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>Y$5,$H110/$G110,$H110-SUM($I110:X110)))*Y$14","v":3.7513602183155377},{"$f":"IF(OR(Z$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>Z$5,$H110/$G110,$H110-SUM($I110:Y110)))*Z$14","v":3.7513602183155377},{"$f":"IF(OR(AA$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AA$5,$H110/$G110,$H110-SUM($I110:Z110)))*AA$14","v":3.7513602183155377},{"$f":"IF(OR(AB$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AB$5,$H110/$G110,$H110-SUM($I110:AA110)))*AB$14","v":3.7513602183155377},{"$f":"IF(OR(AC$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AC$5,$H110/$G110,$H110-SUM($I110:AB110)))*AC$14","v":3.7513602183155377},{"$f":"IF(OR(AD$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AD$5,$H110/$G110,$H110-SUM($I110:AC110)))*AD$14","v":3.7513602183155377},{"$f":"IF(OR(AE$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AE$5,$H110/$G110,$H110-SUM($I110:AD110)))*AE$14","v":3.7513602183155377},{"$f":"IF(OR(AF$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AF$5,$H110/$G110,$H110-SUM($I110:AE110)))*AF$14","v":3.7513602183155377},{"$f":"IF(OR(AG$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AG$5,$H110/$G110,$H110-SUM($I110:AF110)))*AG$14","v":3.7513602183155377},{"$f":"IF(OR(AH$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AH$5,$H110/$G110,$H110-SUM($I110:AG110)))*AH$14","v":3.7513602183155377},{"$f":"IF(OR(AI$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AI$5,$H110/$G110,$H110-SUM($I110:AH110)))*AI$14","v":3.7513602183155377},{"$f":"IF(OR(AJ$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AJ$5,$H110/$G110,$H110-SUM($I110:AI110)))*AJ$14","v":3.7513602183155377},{"$f":"IF(OR(AK$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AK$5,$H110/$G110,$H110-SUM($I110:AJ110)))*AK$14","v":3.7513602183155377},{"$f":"IF(OR(AL$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AL$5,$H110/$G110,$H110-SUM($I110:AK110)))*AL$14","v":3.7513602183155377},{"$f":"IF(OR(AM$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AM$5,$H110/$G110,$H110-SUM($I110:AL110)))*AM$14","v":3.7513602183155377},{"$f":"IF(OR(AN$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AN$5,$H110/$G110,$H110-SUM($I110:AM110)))*AN$14","v":3.7513602183155377},{"$f":"IF(OR(AO$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AO$5,$H110/$G110,$H110-SUM($I110:AN110)))*AO$14","v":3.7513602183155377},{"$f":"IF(OR(AP$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AP$5,$H110/$G110,$H110-SUM($I110:AO110)))*AP$14","v":3.7513602183155377},{"$f":"IF(OR(AQ$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AQ$5,$H110/$G110,$H110-SUM($I110:AP110)))*AQ$14","v":3.7513602183155377},{"$f":"IF(OR(AR$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AR$5,$H110/$G110,$H110-SUM($I110:AQ110)))*AR$14","v":3.7513602183155377},{"$f":"IF(OR(AS$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AS$5,$H110/$G110,$H110-SUM($I110:AR110)))*AS$14","v":3.7513602183155377},{"$f":"IF(OR(AT$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AT$5,$H110/$G110,$H110-SUM($I110:AS110)))*AT$14","v":3.7513602183155377},{"$f":"IF(OR(AU$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AU$5,$H110/$G110,$H110-SUM($I110:AT110)))*AU$14","v":3.7513602183155377},{"$f":"IF(OR(AV$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AV$5,$H110/$G110,$H110-SUM($I110:AU110)))*AV$14","v":3.7513602183155377},{"$f":"IF(OR(AW$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AW$5,$H110/$G110,$H110-SUM($I110:AV110)))*AW$14","v":3.7513602183155377},{"$f":"IF(OR(AX$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AX$5,$H110/$G110,$H110-SUM($I110:AW110)))*AX$14","v":3.7513602183155377},{"$f":"IF(OR(AY$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AY$5,$H110/$G110,$H110-SUM($I110:AX110)))*AY$14","v":3.7513602183155377},{"$f":"IF(OR(AZ$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>AZ$5,$H110/$G110,$H110-SUM($I110:AY110)))*AZ$14","v":3.7513602183155377},{"$f":"IF(OR(BA$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BA$5,$H110/$G110,$H110-SUM($I110:AZ110)))*BA$14","v":3.7513602183155377},{"$f":"IF(OR(BB$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BB$5,$H110/$G110,$H110-SUM($I110:BA110)))*BB$14","v":3.7513602183155377},{"$f":"IF(OR(BC$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BC$5,$H110/$G110,$H110-SUM($I110:BB110)))*BC$14","v":3.7513602183155377},{"$f":"IF(OR(BD$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BD$5,$H110/$G110,$H110-SUM($I110:BC110)))*BD$14","v":3.7513602183155377},{"$f":"IF(OR(BE$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BE$5,$H110/$G110,$H110-SUM($I110:BD110)))*BE$14","v":3.7513602183155377},{"$f":"IF(OR(BF$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BF$5,$H110/$G110,$H110-SUM($I110:BE110)))*BF$14","v":3.7513602183155377},{"$f":"IF(OR(BG$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BG$5,$H110/$G110,$H110-SUM($I110:BF110)))*BG$14","v":3.7513602183155377},{"$f":"IF(OR(BH$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BH$5,$H110/$G110,$H110-SUM($I110:BG110)))*BH$14","v":3.7513602183155377},{"$f":"IF(OR(BI$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BI$5,$H110/$G110,$H110-SUM($I110:BH110)))*BI$14","v":3.7513602183155377},{"$f":"IF(OR(BJ$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BJ$5,$H110/$G110,$H110-SUM($I110:BI110)))*BJ$14","v":3.7513602183155377},{"$f":"IF(OR(BK$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BK$5,$H110/$G110,$H110-SUM($I110:BJ110)))*BK$14","v":1.8756801091576847},{"$f":"IF(OR(BL$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BL$5,$H110/$G110,$H110-SUM($I110:BK110)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BM$5,$H110/$G110,$H110-SUM($I110:BL110)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BN$5,$H110/$G110,$H110-SUM($I110:BM110)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BO$5,$H110/$G110,$H110-SUM($I110:BN110)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BP$5,$H110/$G110,$H110-SUM($I110:BO110)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BQ$5,$H110/$G110,$H110-SUM($I110:BP110)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BR$5,$H110/$G110,$H110-SUM($I110:BQ110)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BS$5,$H110/$G110,$H110-SUM($I110:BR110)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BT$5,$H110/$G110,$H110-SUM($I110:BS110)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BU$5,$H110/$G110,$H110-SUM($I110:BT110)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BV$5,$H110/$G110,$H110-SUM($I110:BU110)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BW$5,$H110/$G110,$H110-SUM($I110:BV110)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BX$5,$H110/$G110,$H110-SUM($I110:BW110)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BY$5,$H110/$G110,$H110-SUM($I110:BX110)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>BZ$5,$H110/$G110,$H110-SUM($I110:BY110)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>CA$5,$H110/$G110,$H110-SUM($I110:BZ110)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>CB$5,$H110/$G110,$H110-SUM($I110:CA110)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D110,$G110=\"n/a\"),0,IF(SUM($D110,$G110+0.5)>CC$5,$H110/$G110,$H110-SUM($I110:CB110)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D110+1","v":2013},"$m Real 2010",null,{"$f":"G110","v":51},143.0595518394648,null,{"$f":"IF(OR(J$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>J$5,$H111/$G111,$H111-SUM($I111:I111)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>K$5,$H111/$G111,$H111-SUM($I111:J111)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>L$5,$H111/$G111,$H111-SUM($I111:K111)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>M$5,$H111/$G111,$H111-SUM($I111:L111)))*M$14","v":2.8050892517542119},{"$f":"IF(OR(N$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>N$5,$H111/$G111,$H111-SUM($I111:M111)))*N$14","v":2.8050892517542119},{"$f":"IF(OR(O$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>O$5,$H111/$G111,$H111-SUM($I111:N111)))*O$14","v":2.8050892517542119},{"$f":"IF(OR(P$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>P$5,$H111/$G111,$H111-SUM($I111:O111)))*P$14","v":2.8050892517542119},{"$f":"IF(OR(Q$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>Q$5,$H111/$G111,$H111-SUM($I111:P111)))*Q$14","v":2.8050892517542119},{"$f":"IF(OR(R$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>R$5,$H111/$G111,$H111-SUM($I111:Q111)))*R$14","v":2.8050892517542119},{"$f":"IF(OR(S$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>S$5,$H111/$G111,$H111-SUM($I111:R111)))*S$14","v":2.8050892517542119},{"$f":"IF(OR(T$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>T$5,$H111/$G111,$H111-SUM($I111:S111)))*T$14","v":1.4025446258771059},{"$f":"IF(OR(U$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>U$5,$H111/$G111,$H111-SUM($I111:T111)))*U$14","v":2.8050892517542119},{"$f":"IF(OR(V$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>V$5,$H111/$G111,$H111-SUM($I111:U111)))*V$14","v":2.8050892517542119},{"$f":"IF(OR(W$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>W$5,$H111/$G111,$H111-SUM($I111:V111)))*W$14","v":2.8050892517542119},{"$f":"IF(OR(X$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>X$5,$H111/$G111,$H111-SUM($I111:W111)))*X$14","v":2.8050892517542119},{"$f":"IF(OR(Y$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>Y$5,$H111/$G111,$H111-SUM($I111:X111)))*Y$14","v":2.8050892517542119},{"$f":"IF(OR(Z$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>Z$5,$H111/$G111,$H111-SUM($I111:Y111)))*Z$14","v":2.8050892517542119},{"$f":"IF(OR(AA$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AA$5,$H111/$G111,$H111-SUM($I111:Z111)))*AA$14","v":2.8050892517542119},{"$f":"IF(OR(AB$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AB$5,$H111/$G111,$H111-SUM($I111:AA111)))*AB$14","v":2.8050892517542119},{"$f":"IF(OR(AC$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AC$5,$H111/$G111,$H111-SUM($I111:AB111)))*AC$14","v":2.8050892517542119},{"$f":"IF(OR(AD$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AD$5,$H111/$G111,$H111-SUM($I111:AC111)))*AD$14","v":2.8050892517542119},{"$f":"IF(OR(AE$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AE$5,$H111/$G111,$H111-SUM($I111:AD111)))*AE$14","v":2.8050892517542119},{"$f":"IF(OR(AF$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AF$5,$H111/$G111,$H111-SUM($I111:AE111)))*AF$14","v":2.8050892517542119},{"$f":"IF(OR(AG$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AG$5,$H111/$G111,$H111-SUM($I111:AF111)))*AG$14","v":2.8050892517542119},{"$f":"IF(OR(AH$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AH$5,$H111/$G111,$H111-SUM($I111:AG111)))*AH$14","v":2.8050892517542119},{"$f":"IF(OR(AI$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AI$5,$H111/$G111,$H111-SUM($I111:AH111)))*AI$14","v":2.8050892517542119},{"$f":"IF(OR(AJ$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AJ$5,$H111/$G111,$H111-SUM($I111:AI111)))*AJ$14","v":2.8050892517542119},{"$f":"IF(OR(AK$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AK$5,$H111/$G111,$H111-SUM($I111:AJ111)))*AK$14","v":2.8050892517542119},{"$f":"IF(OR(AL$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AL$5,$H111/$G111,$H111-SUM($I111:AK111)))*AL$14","v":2.8050892517542119},{"$f":"IF(OR(AM$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AM$5,$H111/$G111,$H111-SUM($I111:AL111)))*AM$14","v":2.8050892517542119},{"$f":"IF(OR(AN$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AN$5,$H111/$G111,$H111-SUM($I111:AM111)))*AN$14","v":2.8050892517542119},{"$f":"IF(OR(AO$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AO$5,$H111/$G111,$H111-SUM($I111:AN111)))*AO$14","v":2.8050892517542119},{"$f":"IF(OR(AP$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AP$5,$H111/$G111,$H111-SUM($I111:AO111)))*AP$14","v":2.8050892517542119},{"$f":"IF(OR(AQ$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AQ$5,$H111/$G111,$H111-SUM($I111:AP111)))*AQ$14","v":2.8050892517542119},{"$f":"IF(OR(AR$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AR$5,$H111/$G111,$H111-SUM($I111:AQ111)))*AR$14","v":2.8050892517542119},{"$f":"IF(OR(AS$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AS$5,$H111/$G111,$H111-SUM($I111:AR111)))*AS$14","v":2.8050892517542119},{"$f":"IF(OR(AT$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AT$5,$H111/$G111,$H111-SUM($I111:AS111)))*AT$14","v":2.8050892517542119},{"$f":"IF(OR(AU$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AU$5,$H111/$G111,$H111-SUM($I111:AT111)))*AU$14","v":2.8050892517542119},{"$f":"IF(OR(AV$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AV$5,$H111/$G111,$H111-SUM($I111:AU111)))*AV$14","v":2.8050892517542119},{"$f":"IF(OR(AW$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AW$5,$H111/$G111,$H111-SUM($I111:AV111)))*AW$14","v":2.8050892517542119},{"$f":"IF(OR(AX$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AX$5,$H111/$G111,$H111-SUM($I111:AW111)))*AX$14","v":2.8050892517542119},{"$f":"IF(OR(AY$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AY$5,$H111/$G111,$H111-SUM($I111:AX111)))*AY$14","v":2.8050892517542119},{"$f":"IF(OR(AZ$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>AZ$5,$H111/$G111,$H111-SUM($I111:AY111)))*AZ$14","v":2.8050892517542119},{"$f":"IF(OR(BA$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BA$5,$H111/$G111,$H111-SUM($I111:AZ111)))*BA$14","v":2.8050892517542119},{"$f":"IF(OR(BB$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BB$5,$H111/$G111,$H111-SUM($I111:BA111)))*BB$14","v":2.8050892517542119},{"$f":"IF(OR(BC$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BC$5,$H111/$G111,$H111-SUM($I111:BB111)))*BC$14","v":2.8050892517542119},{"$f":"IF(OR(BD$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BD$5,$H111/$G111,$H111-SUM($I111:BC111)))*BD$14","v":2.8050892517542119},{"$f":"IF(OR(BE$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BE$5,$H111/$G111,$H111-SUM($I111:BD111)))*BE$14","v":2.8050892517542119},{"$f":"IF(OR(BF$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BF$5,$H111/$G111,$H111-SUM($I111:BE111)))*BF$14","v":2.8050892517542119},{"$f":"IF(OR(BG$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BG$5,$H111/$G111,$H111-SUM($I111:BF111)))*BG$14","v":2.8050892517542119},{"$f":"IF(OR(BH$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BH$5,$H111/$G111,$H111-SUM($I111:BG111)))*BH$14","v":2.8050892517542119},{"$f":"IF(OR(BI$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BI$5,$H111/$G111,$H111-SUM($I111:BH111)))*BI$14","v":2.8050892517542119},{"$f":"IF(OR(BJ$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BJ$5,$H111/$G111,$H111-SUM($I111:BI111)))*BJ$14","v":2.8050892517542119},{"$f":"IF(OR(BK$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BK$5,$H111/$G111,$H111-SUM($I111:BJ111)))*BK$14","v":2.8050892517542119},{"$f":"IF(OR(BL$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BL$5,$H111/$G111,$H111-SUM($I111:BK111)))*BL$14","v":1.4025446258770842},{"$f":"IF(OR(BM$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BM$5,$H111/$G111,$H111-SUM($I111:BL111)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BN$5,$H111/$G111,$H111-SUM($I111:BM111)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BO$5,$H111/$G111,$H111-SUM($I111:BN111)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BP$5,$H111/$G111,$H111-SUM($I111:BO111)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BQ$5,$H111/$G111,$H111-SUM($I111:BP111)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BR$5,$H111/$G111,$H111-SUM($I111:BQ111)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BS$5,$H111/$G111,$H111-SUM($I111:BR111)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BT$5,$H111/$G111,$H111-SUM($I111:BS111)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BU$5,$H111/$G111,$H111-SUM($I111:BT111)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BV$5,$H111/$G111,$H111-SUM($I111:BU111)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BW$5,$H111/$G111,$H111-SUM($I111:BV111)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BX$5,$H111/$G111,$H111-SUM($I111:BW111)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BY$5,$H111/$G111,$H111-SUM($I111:BX111)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>BZ$5,$H111/$G111,$H111-SUM($I111:BY111)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>CA$5,$H111/$G111,$H111-SUM($I111:BZ111)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>CB$5,$H111/$G111,$H111-SUM($I111:CA111)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D111,$G111=\"n/a\"),0,IF(SUM($D111,$G111+0.5)>CC$5,$H111/$G111,$H111-SUM($I111:CB111)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,51,207.06023865762452,null,{"$f":"IF(OR(J$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>J$5,$H112/$G112,$H112-SUM($I112:I112)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>K$5,$H112/$G112,$H112-SUM($I112:J112)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>L$5,$H112/$G112,$H112-SUM($I112:K112)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>M$5,$H112/$G112,$H112-SUM($I112:L112)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>N$5,$H112/$G112,$H112-SUM($I112:M112)))*N$14","v":4.0600046795612652},{"$f":"IF(OR(O$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>O$5,$H112/$G112,$H112-SUM($I112:N112)))*O$14","v":4.0600046795612652},{"$f":"IF(OR(P$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>P$5,$H112/$G112,$H112-SUM($I112:O112)))*P$14","v":4.0600046795612652},{"$f":"IF(OR(Q$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>Q$5,$H112/$G112,$H112-SUM($I112:P112)))*Q$14","v":4.0600046795612652},{"$f":"IF(OR(R$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>R$5,$H112/$G112,$H112-SUM($I112:Q112)))*R$14","v":4.0600046795612652},{"$f":"IF(OR(S$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>S$5,$H112/$G112,$H112-SUM($I112:R112)))*S$14","v":4.0600046795612652},{"$f":"IF(OR(T$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>T$5,$H112/$G112,$H112-SUM($I112:S112)))*T$14","v":2.0300023397806326},{"$f":"IF(OR(U$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>U$5,$H112/$G112,$H112-SUM($I112:T112)))*U$14","v":4.0600046795612652},{"$f":"IF(OR(V$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>V$5,$H112/$G112,$H112-SUM($I112:U112)))*V$14","v":4.0600046795612652},{"$f":"IF(OR(W$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>W$5,$H112/$G112,$H112-SUM($I112:V112)))*W$14","v":4.0600046795612652},{"$f":"IF(OR(X$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>X$5,$H112/$G112,$H112-SUM($I112:W112)))*X$14","v":4.0600046795612652},{"$f":"IF(OR(Y$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>Y$5,$H112/$G112,$H112-SUM($I112:X112)))*Y$14","v":4.0600046795612652},{"$f":"IF(OR(Z$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>Z$5,$H112/$G112,$H112-SUM($I112:Y112)))*Z$14","v":4.0600046795612652},{"$f":"IF(OR(AA$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AA$5,$H112/$G112,$H112-SUM($I112:Z112)))*AA$14","v":4.0600046795612652},{"$f":"IF(OR(AB$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AB$5,$H112/$G112,$H112-SUM($I112:AA112)))*AB$14","v":4.0600046795612652},{"$f":"IF(OR(AC$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AC$5,$H112/$G112,$H112-SUM($I112:AB112)))*AC$14","v":4.0600046795612652},{"$f":"IF(OR(AD$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AD$5,$H112/$G112,$H112-SUM($I112:AC112)))*AD$14","v":4.0600046795612652},{"$f":"IF(OR(AE$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AE$5,$H112/$G112,$H112-SUM($I112:AD112)))*AE$14","v":4.0600046795612652},{"$f":"IF(OR(AF$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AF$5,$H112/$G112,$H112-SUM($I112:AE112)))*AF$14","v":4.0600046795612652},{"$f":"IF(OR(AG$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AG$5,$H112/$G112,$H112-SUM($I112:AF112)))*AG$14","v":4.0600046795612652},{"$f":"IF(OR(AH$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AH$5,$H112/$G112,$H112-SUM($I112:AG112)))*AH$14","v":4.0600046795612652},{"$f":"IF(OR(AI$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AI$5,$H112/$G112,$H112-SUM($I112:AH112)))*AI$14","v":4.0600046795612652},{"$f":"IF(OR(AJ$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AJ$5,$H112/$G112,$H112-SUM($I112:AI112)))*AJ$14","v":4.0600046795612652},{"$f":"IF(OR(AK$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AK$5,$H112/$G112,$H112-SUM($I112:AJ112)))*AK$14","v":4.0600046795612652},{"$f":"IF(OR(AL$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AL$5,$H112/$G112,$H112-SUM($I112:AK112)))*AL$14","v":4.0600046795612652},{"$f":"IF(OR(AM$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AM$5,$H112/$G112,$H112-SUM($I112:AL112)))*AM$14","v":4.0600046795612652},{"$f":"IF(OR(AN$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AN$5,$H112/$G112,$H112-SUM($I112:AM112)))*AN$14","v":4.0600046795612652},{"$f":"IF(OR(AO$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AO$5,$H112/$G112,$H112-SUM($I112:AN112)))*AO$14","v":4.0600046795612652},{"$f":"IF(OR(AP$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AP$5,$H112/$G112,$H112-SUM($I112:AO112)))*AP$14","v":4.0600046795612652},{"$f":"IF(OR(AQ$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AQ$5,$H112/$G112,$H112-SUM($I112:AP112)))*AQ$14","v":4.0600046795612652},{"$f":"IF(OR(AR$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AR$5,$H112/$G112,$H112-SUM($I112:AQ112)))*AR$14","v":4.0600046795612652},{"$f":"IF(OR(AS$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AS$5,$H112/$G112,$H112-SUM($I112:AR112)))*AS$14","v":4.0600046795612652},{"$f":"IF(OR(AT$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AT$5,$H112/$G112,$H112-SUM($I112:AS112)))*AT$14","v":4.0600046795612652},{"$f":"IF(OR(AU$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AU$5,$H112/$G112,$H112-SUM($I112:AT112)))*AU$14","v":4.0600046795612652},{"$f":"IF(OR(AV$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AV$5,$H112/$G112,$H112-SUM($I112:AU112)))*AV$14","v":4.0600046795612652},{"$f":"IF(OR(AW$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AW$5,$H112/$G112,$H112-SUM($I112:AV112)))*AW$14","v":4.0600046795612652},{"$f":"IF(OR(AX$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AX$5,$H112/$G112,$H112-SUM($I112:AW112)))*AX$14","v":4.0600046795612652},{"$f":"IF(OR(AY$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AY$5,$H112/$G112,$H112-SUM($I112:AX112)))*AY$14","v":4.0600046795612652},{"$f":"IF(OR(AZ$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>AZ$5,$H112/$G112,$H112-SUM($I112:AY112)))*AZ$14","v":4.0600046795612652},{"$f":"IF(OR(BA$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BA$5,$H112/$G112,$H112-SUM($I112:AZ112)))*BA$14","v":4.0600046795612652},{"$f":"IF(OR(BB$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BB$5,$H112/$G112,$H112-SUM($I112:BA112)))*BB$14","v":4.0600046795612652},{"$f":"IF(OR(BC$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BC$5,$H112/$G112,$H112-SUM($I112:BB112)))*BC$14","v":4.0600046795612652},{"$f":"IF(OR(BD$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BD$5,$H112/$G112,$H112-SUM($I112:BC112)))*BD$14","v":4.0600046795612652},{"$f":"IF(OR(BE$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BE$5,$H112/$G112,$H112-SUM($I112:BD112)))*BE$14","v":4.0600046795612652},{"$f":"IF(OR(BF$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BF$5,$H112/$G112,$H112-SUM($I112:BE112)))*BF$14","v":4.0600046795612652},{"$f":"IF(OR(BG$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BG$5,$H112/$G112,$H112-SUM($I112:BF112)))*BG$14","v":4.0600046795612652},{"$f":"IF(OR(BH$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BH$5,$H112/$G112,$H112-SUM($I112:BG112)))*BH$14","v":4.0600046795612652},{"$f":"IF(OR(BI$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BI$5,$H112/$G112,$H112-SUM($I112:BH112)))*BI$14","v":4.0600046795612652},{"$f":"IF(OR(BJ$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BJ$5,$H112/$G112,$H112-SUM($I112:BI112)))*BJ$14","v":4.0600046795612652},{"$f":"IF(OR(BK$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BK$5,$H112/$G112,$H112-SUM($I112:BJ112)))*BK$14","v":4.0600046795612652},{"$f":"IF(OR(BL$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BL$5,$H112/$G112,$H112-SUM($I112:BK112)))*BL$14","v":4.0600046795612652},{"$f":"IF(OR(BM$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BM$5,$H112/$G112,$H112-SUM($I112:BL112)))*BM$14","v":2.0300023397805376},{"$f":"IF(OR(BN$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BN$5,$H112/$G112,$H112-SUM($I112:BM112)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BO$5,$H112/$G112,$H112-SUM($I112:BN112)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BP$5,$H112/$G112,$H112-SUM($I112:BO112)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BQ$5,$H112/$G112,$H112-SUM($I112:BP112)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BR$5,$H112/$G112,$H112-SUM($I112:BQ112)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BS$5,$H112/$G112,$H112-SUM($I112:BR112)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BT$5,$H112/$G112,$H112-SUM($I112:BS112)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BU$5,$H112/$G112,$H112-SUM($I112:BT112)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BV$5,$H112/$G112,$H112-SUM($I112:BU112)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BW$5,$H112/$G112,$H112-SUM($I112:BV112)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BX$5,$H112/$G112,$H112-SUM($I112:BW112)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BY$5,$H112/$G112,$H112-SUM($I112:BX112)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>BZ$5,$H112/$G112,$H112-SUM($I112:BY112)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>CA$5,$H112/$G112,$H112-SUM($I112:BZ112)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>CB$5,$H112/$G112,$H112-SUM($I112:CA112)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D112,$G112=\"n/a\"),0,IF(SUM($D112,$G112+0.5)>CC$5,$H112/$G112,$H112-SUM($I112:CB112)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,51,159.62935413829896,null,{"$f":"IF(OR(J$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>J$5,$H113/$G113,$H113-SUM($I113:I113)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>K$5,$H113/$G113,$H113-SUM($I113:J113)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>L$5,$H113/$G113,$H113-SUM($I113:K113)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>M$5,$H113/$G113,$H113-SUM($I113:L113)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>N$5,$H113/$G113,$H113-SUM($I113:M113)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>O$5,$H113/$G113,$H113-SUM($I113:N113)))*O$14","v":3.1299873360450778},{"$f":"IF(OR(P$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>P$5,$H113/$G113,$H113-SUM($I113:O113)))*P$14","v":3.1299873360450778},{"$f":"IF(OR(Q$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>Q$5,$H113/$G113,$H113-SUM($I113:P113)))*Q$14","v":3.1299873360450778},{"$f":"IF(OR(R$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>R$5,$H113/$G113,$H113-SUM($I113:Q113)))*R$14","v":3.1299873360450778},{"$f":"IF(OR(S$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>S$5,$H113/$G113,$H113-SUM($I113:R113)))*S$14","v":3.1299873360450778},{"$f":"IF(OR(T$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>T$5,$H113/$G113,$H113-SUM($I113:S113)))*T$14","v":1.5649936680225389},{"$f":"IF(OR(U$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>U$5,$H113/$G113,$H113-SUM($I113:T113)))*U$14","v":3.1299873360450778},{"$f":"IF(OR(V$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>V$5,$H113/$G113,$H113-SUM($I113:U113)))*V$14","v":3.1299873360450778},{"$f":"IF(OR(W$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>W$5,$H113/$G113,$H113-SUM($I113:V113)))*W$14","v":3.1299873360450778},{"$f":"IF(OR(X$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>X$5,$H113/$G113,$H113-SUM($I113:W113)))*X$14","v":3.1299873360450778},{"$f":"IF(OR(Y$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>Y$5,$H113/$G113,$H113-SUM($I113:X113)))*Y$14","v":3.1299873360450778},{"$f":"IF(OR(Z$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>Z$5,$H113/$G113,$H113-SUM($I113:Y113)))*Z$14","v":3.1299873360450778},{"$f":"IF(OR(AA$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AA$5,$H113/$G113,$H113-SUM($I113:Z113)))*AA$14","v":3.1299873360450778},{"$f":"IF(OR(AB$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AB$5,$H113/$G113,$H113-SUM($I113:AA113)))*AB$14","v":3.1299873360450778},{"$f":"IF(OR(AC$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AC$5,$H113/$G113,$H113-SUM($I113:AB113)))*AC$14","v":3.1299873360450778},{"$f":"IF(OR(AD$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AD$5,$H113/$G113,$H113-SUM($I113:AC113)))*AD$14","v":3.1299873360450778},{"$f":"IF(OR(AE$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AE$5,$H113/$G113,$H113-SUM($I113:AD113)))*AE$14","v":3.1299873360450778},{"$f":"IF(OR(AF$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AF$5,$H113/$G113,$H113-SUM($I113:AE113)))*AF$14","v":3.1299873360450778},{"$f":"IF(OR(AG$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AG$5,$H113/$G113,$H113-SUM($I113:AF113)))*AG$14","v":3.1299873360450778},{"$f":"IF(OR(AH$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AH$5,$H113/$G113,$H113-SUM($I113:AG113)))*AH$14","v":3.1299873360450778},{"$f":"IF(OR(AI$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AI$5,$H113/$G113,$H113-SUM($I113:AH113)))*AI$14","v":3.1299873360450778},{"$f":"IF(OR(AJ$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AJ$5,$H113/$G113,$H113-SUM($I113:AI113)))*AJ$14","v":3.1299873360450778},{"$f":"IF(OR(AK$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AK$5,$H113/$G113,$H113-SUM($I113:AJ113)))*AK$14","v":3.1299873360450778},{"$f":"IF(OR(AL$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AL$5,$H113/$G113,$H113-SUM($I113:AK113)))*AL$14","v":3.1299873360450778},{"$f":"IF(OR(AM$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AM$5,$H113/$G113,$H113-SUM($I113:AL113)))*AM$14","v":3.1299873360450778},{"$f":"IF(OR(AN$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AN$5,$H113/$G113,$H113-SUM($I113:AM113)))*AN$14","v":3.1299873360450778},{"$f":"IF(OR(AO$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AO$5,$H113/$G113,$H113-SUM($I113:AN113)))*AO$14","v":3.1299873360450778},{"$f":"IF(OR(AP$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AP$5,$H113/$G113,$H113-SUM($I113:AO113)))*AP$14","v":3.1299873360450778},{"$f":"IF(OR(AQ$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AQ$5,$H113/$G113,$H113-SUM($I113:AP113)))*AQ$14","v":3.1299873360450778},{"$f":"IF(OR(AR$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AR$5,$H113/$G113,$H113-SUM($I113:AQ113)))*AR$14","v":3.1299873360450778},{"$f":"IF(OR(AS$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AS$5,$H113/$G113,$H113-SUM($I113:AR113)))*AS$14","v":3.1299873360450778},{"$f":"IF(OR(AT$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AT$5,$H113/$G113,$H113-SUM($I113:AS113)))*AT$14","v":3.1299873360450778},{"$f":"IF(OR(AU$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AU$5,$H113/$G113,$H113-SUM($I113:AT113)))*AU$14","v":3.1299873360450778},{"$f":"IF(OR(AV$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AV$5,$H113/$G113,$H113-SUM($I113:AU113)))*AV$14","v":3.1299873360450778},{"$f":"IF(OR(AW$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AW$5,$H113/$G113,$H113-SUM($I113:AV113)))*AW$14","v":3.1299873360450778},{"$f":"IF(OR(AX$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AX$5,$H113/$G113,$H113-SUM($I113:AW113)))*AX$14","v":3.1299873360450778},{"$f":"IF(OR(AY$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AY$5,$H113/$G113,$H113-SUM($I113:AX113)))*AY$14","v":3.1299873360450778},{"$f":"IF(OR(AZ$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>AZ$5,$H113/$G113,$H113-SUM($I113:AY113)))*AZ$14","v":3.1299873360450778},{"$f":"IF(OR(BA$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BA$5,$H113/$G113,$H113-SUM($I113:AZ113)))*BA$14","v":3.1299873360450778},{"$f":"IF(OR(BB$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BB$5,$H113/$G113,$H113-SUM($I113:BA113)))*BB$14","v":3.1299873360450778},{"$f":"IF(OR(BC$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BC$5,$H113/$G113,$H113-SUM($I113:BB113)))*BC$14","v":3.1299873360450778},{"$f":"IF(OR(BD$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BD$5,$H113/$G113,$H113-SUM($I113:BC113)))*BD$14","v":3.1299873360450778},{"$f":"IF(OR(BE$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BE$5,$H113/$G113,$H113-SUM($I113:BD113)))*BE$14","v":3.1299873360450778},{"$f":"IF(OR(BF$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BF$5,$H113/$G113,$H113-SUM($I113:BE113)))*BF$14","v":3.1299873360450778},{"$f":"IF(OR(BG$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BG$5,$H113/$G113,$H113-SUM($I113:BF113)))*BG$14","v":3.1299873360450778},{"$f":"IF(OR(BH$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BH$5,$H113/$G113,$H113-SUM($I113:BG113)))*BH$14","v":3.1299873360450778},{"$f":"IF(OR(BI$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BI$5,$H113/$G113,$H113-SUM($I113:BH113)))*BI$14","v":3.1299873360450778},{"$f":"IF(OR(BJ$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BJ$5,$H113/$G113,$H113-SUM($I113:BI113)))*BJ$14","v":3.1299873360450778},{"$f":"IF(OR(BK$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BK$5,$H113/$G113,$H113-SUM($I113:BJ113)))*BK$14","v":3.1299873360450778},{"$f":"IF(OR(BL$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BL$5,$H113/$G113,$H113-SUM($I113:BK113)))*BL$14","v":3.1299873360450778},{"$f":"IF(OR(BM$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BM$5,$H113/$G113,$H113-SUM($I113:BL113)))*BM$14","v":3.1299873360450778},{"$f":"IF(OR(BN$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BN$5,$H113/$G113,$H113-SUM($I113:BM113)))*BN$14","v":1.5649936680225949},{"$f":"IF(OR(BO$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BO$5,$H113/$G113,$H113-SUM($I113:BN113)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BP$5,$H113/$G113,$H113-SUM($I113:BO113)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BQ$5,$H113/$G113,$H113-SUM($I113:BP113)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BR$5,$H113/$G113,$H113-SUM($I113:BQ113)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BS$5,$H113/$G113,$H113-SUM($I113:BR113)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BT$5,$H113/$G113,$H113-SUM($I113:BS113)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BU$5,$H113/$G113,$H113-SUM($I113:BT113)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BV$5,$H113/$G113,$H113-SUM($I113:BU113)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BW$5,$H113/$G113,$H113-SUM($I113:BV113)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BX$5,$H113/$G113,$H113-SUM($I113:BW113)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BY$5,$H113/$G113,$H113-SUM($I113:BX113)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>BZ$5,$H113/$G113,$H113-SUM($I113:BY113)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>CA$5,$H113/$G113,$H113-SUM($I113:BZ113)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>CB$5,$H113/$G113,$H113-SUM($I113:CA113)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D113,$G113=\"n/a\"),0,IF(SUM($D113,$G113+0.5)>CC$5,$H113/$G113,$H113-SUM($I113:CB113)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,51,126.67750518160753,null,{"$f":"IF(OR(J$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>J$5,$H114/$G114,$H114-SUM($I114:I114)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>K$5,$H114/$G114,$H114-SUM($I114:J114)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>L$5,$H114/$G114,$H114-SUM($I114:K114)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>M$5,$H114/$G114,$H114-SUM($I114:L114)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>N$5,$H114/$G114,$H114-SUM($I114:M114)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>O$5,$H114/$G114,$H114-SUM($I114:N114)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>P$5,$H114/$G114,$H114-SUM($I114:O114)))*P$14","v":2.4838726506197553},{"$f":"IF(OR(Q$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>Q$5,$H114/$G114,$H114-SUM($I114:P114)))*Q$14","v":2.4838726506197553},{"$f":"IF(OR(R$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>R$5,$H114/$G114,$H114-SUM($I114:Q114)))*R$14","v":2.4838726506197553},{"$f":"IF(OR(S$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>S$5,$H114/$G114,$H114-SUM($I114:R114)))*S$14","v":2.4838726506197553},{"$f":"IF(OR(T$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>T$5,$H114/$G114,$H114-SUM($I114:S114)))*T$14","v":1.2419363253098776},{"$f":"IF(OR(U$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>U$5,$H114/$G114,$H114-SUM($I114:T114)))*U$14","v":2.4838726506197553},{"$f":"IF(OR(V$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>V$5,$H114/$G114,$H114-SUM($I114:U114)))*V$14","v":2.4838726506197553},{"$f":"IF(OR(W$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>W$5,$H114/$G114,$H114-SUM($I114:V114)))*W$14","v":2.4838726506197553},{"$f":"IF(OR(X$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>X$5,$H114/$G114,$H114-SUM($I114:W114)))*X$14","v":2.4838726506197553},{"$f":"IF(OR(Y$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>Y$5,$H114/$G114,$H114-SUM($I114:X114)))*Y$14","v":2.4838726506197553},{"$f":"IF(OR(Z$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>Z$5,$H114/$G114,$H114-SUM($I114:Y114)))*Z$14","v":2.4838726506197553},{"$f":"IF(OR(AA$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AA$5,$H114/$G114,$H114-SUM($I114:Z114)))*AA$14","v":2.4838726506197553},{"$f":"IF(OR(AB$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AB$5,$H114/$G114,$H114-SUM($I114:AA114)))*AB$14","v":2.4838726506197553},{"$f":"IF(OR(AC$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AC$5,$H114/$G114,$H114-SUM($I114:AB114)))*AC$14","v":2.4838726506197553},{"$f":"IF(OR(AD$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AD$5,$H114/$G114,$H114-SUM($I114:AC114)))*AD$14","v":2.4838726506197553},{"$f":"IF(OR(AE$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AE$5,$H114/$G114,$H114-SUM($I114:AD114)))*AE$14","v":2.4838726506197553},{"$f":"IF(OR(AF$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AF$5,$H114/$G114,$H114-SUM($I114:AE114)))*AF$14","v":2.4838726506197553},{"$f":"IF(OR(AG$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AG$5,$H114/$G114,$H114-SUM($I114:AF114)))*AG$14","v":2.4838726506197553},{"$f":"IF(OR(AH$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AH$5,$H114/$G114,$H114-SUM($I114:AG114)))*AH$14","v":2.4838726506197553},{"$f":"IF(OR(AI$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AI$5,$H114/$G114,$H114-SUM($I114:AH114)))*AI$14","v":2.4838726506197553},{"$f":"IF(OR(AJ$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AJ$5,$H114/$G114,$H114-SUM($I114:AI114)))*AJ$14","v":2.4838726506197553},{"$f":"IF(OR(AK$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AK$5,$H114/$G114,$H114-SUM($I114:AJ114)))*AK$14","v":2.4838726506197553},{"$f":"IF(OR(AL$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AL$5,$H114/$G114,$H114-SUM($I114:AK114)))*AL$14","v":2.4838726506197553},{"$f":"IF(OR(AM$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AM$5,$H114/$G114,$H114-SUM($I114:AL114)))*AM$14","v":2.4838726506197553},{"$f":"IF(OR(AN$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AN$5,$H114/$G114,$H114-SUM($I114:AM114)))*AN$14","v":2.4838726506197553},{"$f":"IF(OR(AO$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AO$5,$H114/$G114,$H114-SUM($I114:AN114)))*AO$14","v":2.4838726506197553},{"$f":"IF(OR(AP$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AP$5,$H114/$G114,$H114-SUM($I114:AO114)))*AP$14","v":2.4838726506197553},{"$f":"IF(OR(AQ$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AQ$5,$H114/$G114,$H114-SUM($I114:AP114)))*AQ$14","v":2.4838726506197553},{"$f":"IF(OR(AR$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AR$5,$H114/$G114,$H114-SUM($I114:AQ114)))*AR$14","v":2.4838726506197553},{"$f":"IF(OR(AS$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AS$5,$H114/$G114,$H114-SUM($I114:AR114)))*AS$14","v":2.4838726506197553},{"$f":"IF(OR(AT$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AT$5,$H114/$G114,$H114-SUM($I114:AS114)))*AT$14","v":2.4838726506197553},{"$f":"IF(OR(AU$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AU$5,$H114/$G114,$H114-SUM($I114:AT114)))*AU$14","v":2.4838726506197553},{"$f":"IF(OR(AV$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AV$5,$H114/$G114,$H114-SUM($I114:AU114)))*AV$14","v":2.4838726506197553},{"$f":"IF(OR(AW$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AW$5,$H114/$G114,$H114-SUM($I114:AV114)))*AW$14","v":2.4838726506197553},{"$f":"IF(OR(AX$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AX$5,$H114/$G114,$H114-SUM($I114:AW114)))*AX$14","v":2.4838726506197553},{"$f":"IF(OR(AY$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AY$5,$H114/$G114,$H114-SUM($I114:AX114)))*AY$14","v":2.4838726506197553},{"$f":"IF(OR(AZ$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>AZ$5,$H114/$G114,$H114-SUM($I114:AY114)))*AZ$14","v":2.4838726506197553},{"$f":"IF(OR(BA$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BA$5,$H114/$G114,$H114-SUM($I114:AZ114)))*BA$14","v":2.4838726506197553},{"$f":"IF(OR(BB$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BB$5,$H114/$G114,$H114-SUM($I114:BA114)))*BB$14","v":2.4838726506197553},{"$f":"IF(OR(BC$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BC$5,$H114/$G114,$H114-SUM($I114:BB114)))*BC$14","v":2.4838726506197553},{"$f":"IF(OR(BD$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BD$5,$H114/$G114,$H114-SUM($I114:BC114)))*BD$14","v":2.4838726506197553},{"$f":"IF(OR(BE$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BE$5,$H114/$G114,$H114-SUM($I114:BD114)))*BE$14","v":2.4838726506197553},{"$f":"IF(OR(BF$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BF$5,$H114/$G114,$H114-SUM($I114:BE114)))*BF$14","v":2.4838726506197553},{"$f":"IF(OR(BG$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BG$5,$H114/$G114,$H114-SUM($I114:BF114)))*BG$14","v":2.4838726506197553},{"$f":"IF(OR(BH$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BH$5,$H114/$G114,$H114-SUM($I114:BG114)))*BH$14","v":2.4838726506197553},{"$f":"IF(OR(BI$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BI$5,$H114/$G114,$H114-SUM($I114:BH114)))*BI$14","v":2.4838726506197553},{"$f":"IF(OR(BJ$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BJ$5,$H114/$G114,$H114-SUM($I114:BI114)))*BJ$14","v":2.4838726506197553},{"$f":"IF(OR(BK$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BK$5,$H114/$G114,$H114-SUM($I114:BJ114)))*BK$14","v":2.4838726506197553},{"$f":"IF(OR(BL$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BL$5,$H114/$G114,$H114-SUM($I114:BK114)))*BL$14","v":2.4838726506197553},{"$f":"IF(OR(BM$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BM$5,$H114/$G114,$H114-SUM($I114:BL114)))*BM$14","v":2.4838726506197553},{"$f":"IF(OR(BN$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BN$5,$H114/$G114,$H114-SUM($I114:BM114)))*BN$14","v":2.4838726506197553},{"$f":"IF(OR(BO$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BO$5,$H114/$G114,$H114-SUM($I114:BN114)))*BO$14","v":1.2419363253097515},{"$f":"IF(OR(BP$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BP$5,$H114/$G114,$H114-SUM($I114:BO114)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BQ$5,$H114/$G114,$H114-SUM($I114:BP114)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BR$5,$H114/$G114,$H114-SUM($I114:BQ114)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BS$5,$H114/$G114,$H114-SUM($I114:BR114)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BT$5,$H114/$G114,$H114-SUM($I114:BS114)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BU$5,$H114/$G114,$H114-SUM($I114:BT114)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BV$5,$H114/$G114,$H114-SUM($I114:BU114)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BW$5,$H114/$G114,$H114-SUM($I114:BV114)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BX$5,$H114/$G114,$H114-SUM($I114:BW114)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BY$5,$H114/$G114,$H114-SUM($I114:BX114)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>BZ$5,$H114/$G114,$H114-SUM($I114:BY114)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>CA$5,$H114/$G114,$H114-SUM($I114:BZ114)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>CB$5,$H114/$G114,$H114-SUM($I114:CA114)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D114,$G114=\"n/a\"),0,IF(SUM($D114,$G114+0.5)>CC$5,$H114/$G114,$H114-SUM($I114:CB114)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,51,160.44694169396982,null,{"$f":"IF(OR(J$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>J$5,$H115/$G115,$H115-SUM($I115:I115)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>K$5,$H115/$G115,$H115-SUM($I115:J115)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>L$5,$H115/$G115,$H115-SUM($I115:K115)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>M$5,$H115/$G115,$H115-SUM($I115:L115)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>N$5,$H115/$G115,$H115-SUM($I115:M115)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>O$5,$H115/$G115,$H115-SUM($I115:N115)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>P$5,$H115/$G115,$H115-SUM($I115:O115)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>Q$5,$H115/$G115,$H115-SUM($I115:P115)))*Q$14","v":3.1460184645876437},{"$f":"IF(OR(R$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>R$5,$H115/$G115,$H115-SUM($I115:Q115)))*R$14","v":3.1460184645876437},{"$f":"IF(OR(S$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>S$5,$H115/$G115,$H115-SUM($I115:R115)))*S$14","v":3.1460184645876437},{"$f":"IF(OR(T$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>T$5,$H115/$G115,$H115-SUM($I115:S115)))*T$14","v":1.5730092322938218},{"$f":"IF(OR(U$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>U$5,$H115/$G115,$H115-SUM($I115:T115)))*U$14","v":3.1460184645876437},{"$f":"IF(OR(V$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>V$5,$H115/$G115,$H115-SUM($I115:U115)))*V$14","v":3.1460184645876437},{"$f":"IF(OR(W$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>W$5,$H115/$G115,$H115-SUM($I115:V115)))*W$14","v":3.1460184645876437},{"$f":"IF(OR(X$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>X$5,$H115/$G115,$H115-SUM($I115:W115)))*X$14","v":3.1460184645876437},{"$f":"IF(OR(Y$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>Y$5,$H115/$G115,$H115-SUM($I115:X115)))*Y$14","v":3.1460184645876437},{"$f":"IF(OR(Z$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>Z$5,$H115/$G115,$H115-SUM($I115:Y115)))*Z$14","v":3.1460184645876437},{"$f":"IF(OR(AA$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AA$5,$H115/$G115,$H115-SUM($I115:Z115)))*AA$14","v":3.1460184645876437},{"$f":"IF(OR(AB$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AB$5,$H115/$G115,$H115-SUM($I115:AA115)))*AB$14","v":3.1460184645876437},{"$f":"IF(OR(AC$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AC$5,$H115/$G115,$H115-SUM($I115:AB115)))*AC$14","v":3.1460184645876437},{"$f":"IF(OR(AD$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AD$5,$H115/$G115,$H115-SUM($I115:AC115)))*AD$14","v":3.1460184645876437},{"$f":"IF(OR(AE$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AE$5,$H115/$G115,$H115-SUM($I115:AD115)))*AE$14","v":3.1460184645876437},{"$f":"IF(OR(AF$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AF$5,$H115/$G115,$H115-SUM($I115:AE115)))*AF$14","v":3.1460184645876437},{"$f":"IF(OR(AG$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AG$5,$H115/$G115,$H115-SUM($I115:AF115)))*AG$14","v":3.1460184645876437},{"$f":"IF(OR(AH$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AH$5,$H115/$G115,$H115-SUM($I115:AG115)))*AH$14","v":3.1460184645876437},{"$f":"IF(OR(AI$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AI$5,$H115/$G115,$H115-SUM($I115:AH115)))*AI$14","v":3.1460184645876437},{"$f":"IF(OR(AJ$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AJ$5,$H115/$G115,$H115-SUM($I115:AI115)))*AJ$14","v":3.1460184645876437},{"$f":"IF(OR(AK$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AK$5,$H115/$G115,$H115-SUM($I115:AJ115)))*AK$14","v":3.1460184645876437},{"$f":"IF(OR(AL$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AL$5,$H115/$G115,$H115-SUM($I115:AK115)))*AL$14","v":3.1460184645876437},{"$f":"IF(OR(AM$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AM$5,$H115/$G115,$H115-SUM($I115:AL115)))*AM$14","v":3.1460184645876437},{"$f":"IF(OR(AN$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AN$5,$H115/$G115,$H115-SUM($I115:AM115)))*AN$14","v":3.1460184645876437},{"$f":"IF(OR(AO$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AO$5,$H115/$G115,$H115-SUM($I115:AN115)))*AO$14","v":3.1460184645876437},{"$f":"IF(OR(AP$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AP$5,$H115/$G115,$H115-SUM($I115:AO115)))*AP$14","v":3.1460184645876437},{"$f":"IF(OR(AQ$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AQ$5,$H115/$G115,$H115-SUM($I115:AP115)))*AQ$14","v":3.1460184645876437},{"$f":"IF(OR(AR$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AR$5,$H115/$G115,$H115-SUM($I115:AQ115)))*AR$14","v":3.1460184645876437},{"$f":"IF(OR(AS$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AS$5,$H115/$G115,$H115-SUM($I115:AR115)))*AS$14","v":3.1460184645876437},{"$f":"IF(OR(AT$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AT$5,$H115/$G115,$H115-SUM($I115:AS115)))*AT$14","v":3.1460184645876437},{"$f":"IF(OR(AU$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AU$5,$H115/$G115,$H115-SUM($I115:AT115)))*AU$14","v":3.1460184645876437},{"$f":"IF(OR(AV$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AV$5,$H115/$G115,$H115-SUM($I115:AU115)))*AV$14","v":3.1460184645876437},{"$f":"IF(OR(AW$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AW$5,$H115/$G115,$H115-SUM($I115:AV115)))*AW$14","v":3.1460184645876437},{"$f":"IF(OR(AX$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AX$5,$H115/$G115,$H115-SUM($I115:AW115)))*AX$14","v":3.1460184645876437},{"$f":"IF(OR(AY$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AY$5,$H115/$G115,$H115-SUM($I115:AX115)))*AY$14","v":3.1460184645876437},{"$f":"IF(OR(AZ$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>AZ$5,$H115/$G115,$H115-SUM($I115:AY115)))*AZ$14","v":3.1460184645876437},{"$f":"IF(OR(BA$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BA$5,$H115/$G115,$H115-SUM($I115:AZ115)))*BA$14","v":3.1460184645876437},{"$f":"IF(OR(BB$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BB$5,$H115/$G115,$H115-SUM($I115:BA115)))*BB$14","v":3.1460184645876437},{"$f":"IF(OR(BC$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BC$5,$H115/$G115,$H115-SUM($I115:BB115)))*BC$14","v":3.1460184645876437},{"$f":"IF(OR(BD$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BD$5,$H115/$G115,$H115-SUM($I115:BC115)))*BD$14","v":3.1460184645876437},{"$f":"IF(OR(BE$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BE$5,$H115/$G115,$H115-SUM($I115:BD115)))*BE$14","v":3.1460184645876437},{"$f":"IF(OR(BF$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BF$5,$H115/$G115,$H115-SUM($I115:BE115)))*BF$14","v":3.1460184645876437},{"$f":"IF(OR(BG$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BG$5,$H115/$G115,$H115-SUM($I115:BF115)))*BG$14","v":3.1460184645876437},{"$f":"IF(OR(BH$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BH$5,$H115/$G115,$H115-SUM($I115:BG115)))*BH$14","v":3.1460184645876437},{"$f":"IF(OR(BI$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BI$5,$H115/$G115,$H115-SUM($I115:BH115)))*BI$14","v":3.1460184645876437},{"$f":"IF(OR(BJ$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BJ$5,$H115/$G115,$H115-SUM($I115:BI115)))*BJ$14","v":3.1460184645876437},{"$f":"IF(OR(BK$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BK$5,$H115/$G115,$H115-SUM($I115:BJ115)))*BK$14","v":3.1460184645876437},{"$f":"IF(OR(BL$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BL$5,$H115/$G115,$H115-SUM($I115:BK115)))*BL$14","v":3.1460184645876437},{"$f":"IF(OR(BM$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BM$5,$H115/$G115,$H115-SUM($I115:BL115)))*BM$14","v":3.1460184645876437},{"$f":"IF(OR(BN$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BN$5,$H115/$G115,$H115-SUM($I115:BM115)))*BN$14","v":3.1460184645876437},{"$f":"IF(OR(BO$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BO$5,$H115/$G115,$H115-SUM($I115:BN115)))*BO$14","v":3.1460184645876437},{"$f":"IF(OR(BP$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BP$5,$H115/$G115,$H115-SUM($I115:BO115)))*BP$14","v":1.5730092322937708},{"$f":"IF(OR(BQ$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BQ$5,$H115/$G115,$H115-SUM($I115:BP115)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BR$5,$H115/$G115,$H115-SUM($I115:BQ115)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BS$5,$H115/$G115,$H115-SUM($I115:BR115)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BT$5,$H115/$G115,$H115-SUM($I115:BS115)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BU$5,$H115/$G115,$H115-SUM($I115:BT115)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BV$5,$H115/$G115,$H115-SUM($I115:BU115)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BW$5,$H115/$G115,$H115-SUM($I115:BV115)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BX$5,$H115/$G115,$H115-SUM($I115:BW115)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BY$5,$H115/$G115,$H115-SUM($I115:BX115)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>BZ$5,$H115/$G115,$H115-SUM($I115:BY115)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>CA$5,$H115/$G115,$H115-SUM($I115:BZ115)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>CB$5,$H115/$G115,$H115-SUM($I115:CA115)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D115,$G115=\"n/a\"),0,IF(SUM($D115,$G115+0.5)>CC$5,$H115/$G115,$H115-SUM($I115:CB115)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,51,173.58708218701267,null,{"$f":"IF(OR(J$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>J$5,$H116/$G116,$H116-SUM($I116:I116)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>K$5,$H116/$G116,$H116-SUM($I116:J116)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>L$5,$H116/$G116,$H116-SUM($I116:K116)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>M$5,$H116/$G116,$H116-SUM($I116:L116)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>N$5,$H116/$G116,$H116-SUM($I116:M116)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>O$5,$H116/$G116,$H116-SUM($I116:N116)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>P$5,$H116/$G116,$H116-SUM($I116:O116)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>Q$5,$H116/$G116,$H116-SUM($I116:P116)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>R$5,$H116/$G116,$H116-SUM($I116:Q116)))*R$14","v":3.4036682781767191},{"$f":"IF(OR(S$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>S$5,$H116/$G116,$H116-SUM($I116:R116)))*S$14","v":3.4036682781767191},{"$f":"IF(OR(T$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>T$5,$H116/$G116,$H116-SUM($I116:S116)))*T$14","v":1.7018341390883596},{"$f":"IF(OR(U$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>U$5,$H116/$G116,$H116-SUM($I116:T116)))*U$14","v":3.4036682781767191},{"$f":"IF(OR(V$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>V$5,$H116/$G116,$H116-SUM($I116:U116)))*V$14","v":3.4036682781767191},{"$f":"IF(OR(W$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>W$5,$H116/$G116,$H116-SUM($I116:V116)))*W$14","v":3.4036682781767191},{"$f":"IF(OR(X$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>X$5,$H116/$G116,$H116-SUM($I116:W116)))*X$14","v":3.4036682781767191},{"$f":"IF(OR(Y$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>Y$5,$H116/$G116,$H116-SUM($I116:X116)))*Y$14","v":3.4036682781767191},{"$f":"IF(OR(Z$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>Z$5,$H116/$G116,$H116-SUM($I116:Y116)))*Z$14","v":3.4036682781767191},{"$f":"IF(OR(AA$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AA$5,$H116/$G116,$H116-SUM($I116:Z116)))*AA$14","v":3.4036682781767191},{"$f":"IF(OR(AB$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AB$5,$H116/$G116,$H116-SUM($I116:AA116)))*AB$14","v":3.4036682781767191},{"$f":"IF(OR(AC$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AC$5,$H116/$G116,$H116-SUM($I116:AB116)))*AC$14","v":3.4036682781767191},{"$f":"IF(OR(AD$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AD$5,$H116/$G116,$H116-SUM($I116:AC116)))*AD$14","v":3.4036682781767191},{"$f":"IF(OR(AE$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AE$5,$H116/$G116,$H116-SUM($I116:AD116)))*AE$14","v":3.4036682781767191},{"$f":"IF(OR(AF$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AF$5,$H116/$G116,$H116-SUM($I116:AE116)))*AF$14","v":3.4036682781767191},{"$f":"IF(OR(AG$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AG$5,$H116/$G116,$H116-SUM($I116:AF116)))*AG$14","v":3.4036682781767191},{"$f":"IF(OR(AH$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AH$5,$H116/$G116,$H116-SUM($I116:AG116)))*AH$14","v":3.4036682781767191},{"$f":"IF(OR(AI$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AI$5,$H116/$G116,$H116-SUM($I116:AH116)))*AI$14","v":3.4036682781767191},{"$f":"IF(OR(AJ$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AJ$5,$H116/$G116,$H116-SUM($I116:AI116)))*AJ$14","v":3.4036682781767191},{"$f":"IF(OR(AK$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AK$5,$H116/$G116,$H116-SUM($I116:AJ116)))*AK$14","v":3.4036682781767191},{"$f":"IF(OR(AL$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AL$5,$H116/$G116,$H116-SUM($I116:AK116)))*AL$14","v":3.4036682781767191},{"$f":"IF(OR(AM$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AM$5,$H116/$G116,$H116-SUM($I116:AL116)))*AM$14","v":3.4036682781767191},{"$f":"IF(OR(AN$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AN$5,$H116/$G116,$H116-SUM($I116:AM116)))*AN$14","v":3.4036682781767191},{"$f":"IF(OR(AO$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AO$5,$H116/$G116,$H116-SUM($I116:AN116)))*AO$14","v":3.4036682781767191},{"$f":"IF(OR(AP$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AP$5,$H116/$G116,$H116-SUM($I116:AO116)))*AP$14","v":3.4036682781767191},{"$f":"IF(OR(AQ$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AQ$5,$H116/$G116,$H116-SUM($I116:AP116)))*AQ$14","v":3.4036682781767191},{"$f":"IF(OR(AR$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AR$5,$H116/$G116,$H116-SUM($I116:AQ116)))*AR$14","v":3.4036682781767191},{"$f":"IF(OR(AS$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AS$5,$H116/$G116,$H116-SUM($I116:AR116)))*AS$14","v":3.4036682781767191},{"$f":"IF(OR(AT$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AT$5,$H116/$G116,$H116-SUM($I116:AS116)))*AT$14","v":3.4036682781767191},{"$f":"IF(OR(AU$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AU$5,$H116/$G116,$H116-SUM($I116:AT116)))*AU$14","v":3.4036682781767191},{"$f":"IF(OR(AV$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AV$5,$H116/$G116,$H116-SUM($I116:AU116)))*AV$14","v":3.4036682781767191},{"$f":"IF(OR(AW$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AW$5,$H116/$G116,$H116-SUM($I116:AV116)))*AW$14","v":3.4036682781767191},{"$f":"IF(OR(AX$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AX$5,$H116/$G116,$H116-SUM($I116:AW116)))*AX$14","v":3.4036682781767191},{"$f":"IF(OR(AY$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AY$5,$H116/$G116,$H116-SUM($I116:AX116)))*AY$14","v":3.4036682781767191},{"$f":"IF(OR(AZ$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>AZ$5,$H116/$G116,$H116-SUM($I116:AY116)))*AZ$14","v":3.4036682781767191},{"$f":"IF(OR(BA$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BA$5,$H116/$G116,$H116-SUM($I116:AZ116)))*BA$14","v":3.4036682781767191},{"$f":"IF(OR(BB$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BB$5,$H116/$G116,$H116-SUM($I116:BA116)))*BB$14","v":3.4036682781767191},{"$f":"IF(OR(BC$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BC$5,$H116/$G116,$H116-SUM($I116:BB116)))*BC$14","v":3.4036682781767191},{"$f":"IF(OR(BD$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BD$5,$H116/$G116,$H116-SUM($I116:BC116)))*BD$14","v":3.4036682781767191},{"$f":"IF(OR(BE$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BE$5,$H116/$G116,$H116-SUM($I116:BD116)))*BE$14","v":3.4036682781767191},{"$f":"IF(OR(BF$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BF$5,$H116/$G116,$H116-SUM($I116:BE116)))*BF$14","v":3.4036682781767191},{"$f":"IF(OR(BG$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BG$5,$H116/$G116,$H116-SUM($I116:BF116)))*BG$14","v":3.4036682781767191},{"$f":"IF(OR(BH$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BH$5,$H116/$G116,$H116-SUM($I116:BG116)))*BH$14","v":3.4036682781767191},{"$f":"IF(OR(BI$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BI$5,$H116/$G116,$H116-SUM($I116:BH116)))*BI$14","v":3.4036682781767191},{"$f":"IF(OR(BJ$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BJ$5,$H116/$G116,$H116-SUM($I116:BI116)))*BJ$14","v":3.4036682781767191},{"$f":"IF(OR(BK$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BK$5,$H116/$G116,$H116-SUM($I116:BJ116)))*BK$14","v":3.4036682781767191},{"$f":"IF(OR(BL$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BL$5,$H116/$G116,$H116-SUM($I116:BK116)))*BL$14","v":3.4036682781767191},{"$f":"IF(OR(BM$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BM$5,$H116/$G116,$H116-SUM($I116:BL116)))*BM$14","v":3.4036682781767191},{"$f":"IF(OR(BN$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BN$5,$H116/$G116,$H116-SUM($I116:BM116)))*BN$14","v":3.4036682781767191},{"$f":"IF(OR(BO$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BO$5,$H116/$G116,$H116-SUM($I116:BN116)))*BO$14","v":3.4036682781767191},{"$f":"IF(OR(BP$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BP$5,$H116/$G116,$H116-SUM($I116:BO116)))*BP$14","v":3.4036682781767191},{"$f":"IF(OR(BQ$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BQ$5,$H116/$G116,$H116-SUM($I116:BP116)))*BQ$14","v":1.7018341390882199},{"$f":"IF(OR(BR$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BR$5,$H116/$G116,$H116-SUM($I116:BQ116)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BS$5,$H116/$G116,$H116-SUM($I116:BR116)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BT$5,$H116/$G116,$H116-SUM($I116:BS116)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BU$5,$H116/$G116,$H116-SUM($I116:BT116)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BV$5,$H116/$G116,$H116-SUM($I116:BU116)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BW$5,$H116/$G116,$H116-SUM($I116:BV116)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BX$5,$H116/$G116,$H116-SUM($I116:BW116)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BY$5,$H116/$G116,$H116-SUM($I116:BX116)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>BZ$5,$H116/$G116,$H116-SUM($I116:BY116)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>CA$5,$H116/$G116,$H116-SUM($I116:BZ116)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>CB$5,$H116/$G116,$H116-SUM($I116:CA116)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D116,$G116=\"n/a\"),0,IF(SUM($D116,$G116+0.5)>CC$5,$H116/$G116,$H116-SUM($I116:CB116)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,51,132.02276288170597,null,{"$f":"IF(OR(J$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>J$5,$H117/$G117,$H117-SUM($I117:I117)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>K$5,$H117/$G117,$H117-SUM($I117:J117)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>L$5,$H117/$G117,$H117-SUM($I117:K117)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>M$5,$H117/$G117,$H117-SUM($I117:L117)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>N$5,$H117/$G117,$H117-SUM($I117:M117)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>O$5,$H117/$G117,$H117-SUM($I117:N117)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>P$5,$H117/$G117,$H117-SUM($I117:O117)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>Q$5,$H117/$G117,$H117-SUM($I117:P117)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>R$5,$H117/$G117,$H117-SUM($I117:Q117)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>S$5,$H117/$G117,$H117-SUM($I117:R117)))*S$14","v":2.5886816251314895},{"$f":"IF(OR(T$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>T$5,$H117/$G117,$H117-SUM($I117:S117)))*T$14","v":1.2943408125657447},{"$f":"IF(OR(U$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>U$5,$H117/$G117,$H117-SUM($I117:T117)))*U$14","v":2.5886816251314895},{"$f":"IF(OR(V$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>V$5,$H117/$G117,$H117-SUM($I117:U117)))*V$14","v":2.5886816251314895},{"$f":"IF(OR(W$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>W$5,$H117/$G117,$H117-SUM($I117:V117)))*W$14","v":2.5886816251314895},{"$f":"IF(OR(X$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>X$5,$H117/$G117,$H117-SUM($I117:W117)))*X$14","v":2.5886816251314895},{"$f":"IF(OR(Y$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>Y$5,$H117/$G117,$H117-SUM($I117:X117)))*Y$14","v":2.5886816251314895},{"$f":"IF(OR(Z$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>Z$5,$H117/$G117,$H117-SUM($I117:Y117)))*Z$14","v":2.5886816251314895},{"$f":"IF(OR(AA$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AA$5,$H117/$G117,$H117-SUM($I117:Z117)))*AA$14","v":2.5886816251314895},{"$f":"IF(OR(AB$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AB$5,$H117/$G117,$H117-SUM($I117:AA117)))*AB$14","v":2.5886816251314895},{"$f":"IF(OR(AC$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AC$5,$H117/$G117,$H117-SUM($I117:AB117)))*AC$14","v":2.5886816251314895},{"$f":"IF(OR(AD$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AD$5,$H117/$G117,$H117-SUM($I117:AC117)))*AD$14","v":2.5886816251314895},{"$f":"IF(OR(AE$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AE$5,$H117/$G117,$H117-SUM($I117:AD117)))*AE$14","v":2.5886816251314895},{"$f":"IF(OR(AF$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AF$5,$H117/$G117,$H117-SUM($I117:AE117)))*AF$14","v":2.5886816251314895},{"$f":"IF(OR(AG$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AG$5,$H117/$G117,$H117-SUM($I117:AF117)))*AG$14","v":2.5886816251314895},{"$f":"IF(OR(AH$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AH$5,$H117/$G117,$H117-SUM($I117:AG117)))*AH$14","v":2.5886816251314895},{"$f":"IF(OR(AI$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AI$5,$H117/$G117,$H117-SUM($I117:AH117)))*AI$14","v":2.5886816251314895},{"$f":"IF(OR(AJ$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AJ$5,$H117/$G117,$H117-SUM($I117:AI117)))*AJ$14","v":2.5886816251314895},{"$f":"IF(OR(AK$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AK$5,$H117/$G117,$H117-SUM($I117:AJ117)))*AK$14","v":2.5886816251314895},{"$f":"IF(OR(AL$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AL$5,$H117/$G117,$H117-SUM($I117:AK117)))*AL$14","v":2.5886816251314895},{"$f":"IF(OR(AM$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AM$5,$H117/$G117,$H117-SUM($I117:AL117)))*AM$14","v":2.5886816251314895},{"$f":"IF(OR(AN$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AN$5,$H117/$G117,$H117-SUM($I117:AM117)))*AN$14","v":2.5886816251314895},{"$f":"IF(OR(AO$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AO$5,$H117/$G117,$H117-SUM($I117:AN117)))*AO$14","v":2.5886816251314895},{"$f":"IF(OR(AP$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AP$5,$H117/$G117,$H117-SUM($I117:AO117)))*AP$14","v":2.5886816251314895},{"$f":"IF(OR(AQ$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AQ$5,$H117/$G117,$H117-SUM($I117:AP117)))*AQ$14","v":2.5886816251314895},{"$f":"IF(OR(AR$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AR$5,$H117/$G117,$H117-SUM($I117:AQ117)))*AR$14","v":2.5886816251314895},{"$f":"IF(OR(AS$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AS$5,$H117/$G117,$H117-SUM($I117:AR117)))*AS$14","v":2.5886816251314895},{"$f":"IF(OR(AT$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AT$5,$H117/$G117,$H117-SUM($I117:AS117)))*AT$14","v":2.5886816251314895},{"$f":"IF(OR(AU$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AU$5,$H117/$G117,$H117-SUM($I117:AT117)))*AU$14","v":2.5886816251314895},{"$f":"IF(OR(AV$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AV$5,$H117/$G117,$H117-SUM($I117:AU117)))*AV$14","v":2.5886816251314895},{"$f":"IF(OR(AW$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AW$5,$H117/$G117,$H117-SUM($I117:AV117)))*AW$14","v":2.5886816251314895},{"$f":"IF(OR(AX$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AX$5,$H117/$G117,$H117-SUM($I117:AW117)))*AX$14","v":2.5886816251314895},{"$f":"IF(OR(AY$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AY$5,$H117/$G117,$H117-SUM($I117:AX117)))*AY$14","v":2.5886816251314895},{"$f":"IF(OR(AZ$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>AZ$5,$H117/$G117,$H117-SUM($I117:AY117)))*AZ$14","v":2.5886816251314895},{"$f":"IF(OR(BA$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BA$5,$H117/$G117,$H117-SUM($I117:AZ117)))*BA$14","v":2.5886816251314895},{"$f":"IF(OR(BB$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BB$5,$H117/$G117,$H117-SUM($I117:BA117)))*BB$14","v":2.5886816251314895},{"$f":"IF(OR(BC$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BC$5,$H117/$G117,$H117-SUM($I117:BB117)))*BC$14","v":2.5886816251314895},{"$f":"IF(OR(BD$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BD$5,$H117/$G117,$H117-SUM($I117:BC117)))*BD$14","v":2.5886816251314895},{"$f":"IF(OR(BE$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BE$5,$H117/$G117,$H117-SUM($I117:BD117)))*BE$14","v":2.5886816251314895},{"$f":"IF(OR(BF$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BF$5,$H117/$G117,$H117-SUM($I117:BE117)))*BF$14","v":2.5886816251314895},{"$f":"IF(OR(BG$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BG$5,$H117/$G117,$H117-SUM($I117:BF117)))*BG$14","v":2.5886816251314895},{"$f":"IF(OR(BH$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BH$5,$H117/$G117,$H117-SUM($I117:BG117)))*BH$14","v":2.5886816251314895},{"$f":"IF(OR(BI$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BI$5,$H117/$G117,$H117-SUM($I117:BH117)))*BI$14","v":2.5886816251314895},{"$f":"IF(OR(BJ$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BJ$5,$H117/$G117,$H117-SUM($I117:BI117)))*BJ$14","v":2.5886816251314895},{"$f":"IF(OR(BK$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BK$5,$H117/$G117,$H117-SUM($I117:BJ117)))*BK$14","v":2.5886816251314895},{"$f":"IF(OR(BL$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BL$5,$H117/$G117,$H117-SUM($I117:BK117)))*BL$14","v":2.5886816251314895},{"$f":"IF(OR(BM$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BM$5,$H117/$G117,$H117-SUM($I117:BL117)))*BM$14","v":2.5886816251314895},{"$f":"IF(OR(BN$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BN$5,$H117/$G117,$H117-SUM($I117:BM117)))*BN$14","v":2.5886816251314895},{"$f":"IF(OR(BO$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BO$5,$H117/$G117,$H117-SUM($I117:BN117)))*BO$14","v":2.5886816251314895},{"$f":"IF(OR(BP$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BP$5,$H117/$G117,$H117-SUM($I117:BO117)))*BP$14","v":2.5886816251314895},{"$f":"IF(OR(BQ$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BQ$5,$H117/$G117,$H117-SUM($I117:BP117)))*BQ$14","v":2.5886816251314895},{"$f":"IF(OR(BR$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BR$5,$H117/$G117,$H117-SUM($I117:BQ117)))*BR$14","v":1.2943408125657925},{"$f":"IF(OR(BS$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BS$5,$H117/$G117,$H117-SUM($I117:BR117)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BT$5,$H117/$G117,$H117-SUM($I117:BS117)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BU$5,$H117/$G117,$H117-SUM($I117:BT117)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BV$5,$H117/$G117,$H117-SUM($I117:BU117)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BW$5,$H117/$G117,$H117-SUM($I117:BV117)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BX$5,$H117/$G117,$H117-SUM($I117:BW117)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BY$5,$H117/$G117,$H117-SUM($I117:BX117)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>BZ$5,$H117/$G117,$H117-SUM($I117:BY117)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>CA$5,$H117/$G117,$H117-SUM($I117:BZ117)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>CB$5,$H117/$G117,$H117-SUM($I117:CA117)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D117,$G117=\"n/a\"),0,IF(SUM($D117,$G117+0.5)>CC$5,$H117/$G117,$H117-SUM($I117:CB117)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,51,197.81154187582345,null,{"$f":"IF(OR(J$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>J$5,$H118/$G118,$H118-SUM($I118:I118)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>K$5,$H118/$G118,$H118-SUM($I118:J118)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>L$5,$H118/$G118,$H118-SUM($I118:K118)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>M$5,$H118/$G118,$H118-SUM($I118:L118)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>N$5,$H118/$G118,$H118-SUM($I118:M118)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>O$5,$H118/$G118,$H118-SUM($I118:N118)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>P$5,$H118/$G118,$H118-SUM($I118:O118)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>Q$5,$H118/$G118,$H118-SUM($I118:P118)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>R$5,$H118/$G118,$H118-SUM($I118:Q118)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>S$5,$H118/$G118,$H118-SUM($I118:R118)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>T$5,$H118/$G118,$H118-SUM($I118:S118)))*T$14","v":1.9393288419198378},{"$f":"IF(OR(U$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>U$5,$H118/$G118,$H118-SUM($I118:T118)))*U$14","v":3.8786576838396756},{"$f":"IF(OR(V$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>V$5,$H118/$G118,$H118-SUM($I118:U118)))*V$14","v":3.8786576838396756},{"$f":"IF(OR(W$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>W$5,$H118/$G118,$H118-SUM($I118:V118)))*W$14","v":3.8786576838396756},{"$f":"IF(OR(X$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>X$5,$H118/$G118,$H118-SUM($I118:W118)))*X$14","v":3.8786576838396756},{"$f":"IF(OR(Y$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>Y$5,$H118/$G118,$H118-SUM($I118:X118)))*Y$14","v":3.8786576838396756},{"$f":"IF(OR(Z$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>Z$5,$H118/$G118,$H118-SUM($I118:Y118)))*Z$14","v":3.8786576838396756},{"$f":"IF(OR(AA$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AA$5,$H118/$G118,$H118-SUM($I118:Z118)))*AA$14","v":3.8786576838396756},{"$f":"IF(OR(AB$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AB$5,$H118/$G118,$H118-SUM($I118:AA118)))*AB$14","v":3.8786576838396756},{"$f":"IF(OR(AC$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AC$5,$H118/$G118,$H118-SUM($I118:AB118)))*AC$14","v":3.8786576838396756},{"$f":"IF(OR(AD$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AD$5,$H118/$G118,$H118-SUM($I118:AC118)))*AD$14","v":3.8786576838396756},{"$f":"IF(OR(AE$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AE$5,$H118/$G118,$H118-SUM($I118:AD118)))*AE$14","v":3.8786576838396756},{"$f":"IF(OR(AF$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AF$5,$H118/$G118,$H118-SUM($I118:AE118)))*AF$14","v":3.8786576838396756},{"$f":"IF(OR(AG$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AG$5,$H118/$G118,$H118-SUM($I118:AF118)))*AG$14","v":3.8786576838396756},{"$f":"IF(OR(AH$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AH$5,$H118/$G118,$H118-SUM($I118:AG118)))*AH$14","v":3.8786576838396756},{"$f":"IF(OR(AI$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AI$5,$H118/$G118,$H118-SUM($I118:AH118)))*AI$14","v":3.8786576838396756},{"$f":"IF(OR(AJ$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AJ$5,$H118/$G118,$H118-SUM($I118:AI118)))*AJ$14","v":3.8786576838396756},{"$f":"IF(OR(AK$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AK$5,$H118/$G118,$H118-SUM($I118:AJ118)))*AK$14","v":3.8786576838396756},{"$f":"IF(OR(AL$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AL$5,$H118/$G118,$H118-SUM($I118:AK118)))*AL$14","v":3.8786576838396756},{"$f":"IF(OR(AM$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AM$5,$H118/$G118,$H118-SUM($I118:AL118)))*AM$14","v":3.8786576838396756},{"$f":"IF(OR(AN$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AN$5,$H118/$G118,$H118-SUM($I118:AM118)))*AN$14","v":3.8786576838396756},{"$f":"IF(OR(AO$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AO$5,$H118/$G118,$H118-SUM($I118:AN118)))*AO$14","v":3.8786576838396756},{"$f":"IF(OR(AP$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AP$5,$H118/$G118,$H118-SUM($I118:AO118)))*AP$14","v":3.8786576838396756},{"$f":"IF(OR(AQ$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AQ$5,$H118/$G118,$H118-SUM($I118:AP118)))*AQ$14","v":3.8786576838396756},{"$f":"IF(OR(AR$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AR$5,$H118/$G118,$H118-SUM($I118:AQ118)))*AR$14","v":3.8786576838396756},{"$f":"IF(OR(AS$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AS$5,$H118/$G118,$H118-SUM($I118:AR118)))*AS$14","v":3.8786576838396756},{"$f":"IF(OR(AT$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AT$5,$H118/$G118,$H118-SUM($I118:AS118)))*AT$14","v":3.8786576838396756},{"$f":"IF(OR(AU$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AU$5,$H118/$G118,$H118-SUM($I118:AT118)))*AU$14","v":3.8786576838396756},{"$f":"IF(OR(AV$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AV$5,$H118/$G118,$H118-SUM($I118:AU118)))*AV$14","v":3.8786576838396756},{"$f":"IF(OR(AW$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AW$5,$H118/$G118,$H118-SUM($I118:AV118)))*AW$14","v":3.8786576838396756},{"$f":"IF(OR(AX$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AX$5,$H118/$G118,$H118-SUM($I118:AW118)))*AX$14","v":3.8786576838396756},{"$f":"IF(OR(AY$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AY$5,$H118/$G118,$H118-SUM($I118:AX118)))*AY$14","v":3.8786576838396756},{"$f":"IF(OR(AZ$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>AZ$5,$H118/$G118,$H118-SUM($I118:AY118)))*AZ$14","v":3.8786576838396756},{"$f":"IF(OR(BA$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BA$5,$H118/$G118,$H118-SUM($I118:AZ118)))*BA$14","v":3.8786576838396756},{"$f":"IF(OR(BB$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BB$5,$H118/$G118,$H118-SUM($I118:BA118)))*BB$14","v":3.8786576838396756},{"$f":"IF(OR(BC$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BC$5,$H118/$G118,$H118-SUM($I118:BB118)))*BC$14","v":3.8786576838396756},{"$f":"IF(OR(BD$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BD$5,$H118/$G118,$H118-SUM($I118:BC118)))*BD$14","v":3.8786576838396756},{"$f":"IF(OR(BE$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BE$5,$H118/$G118,$H118-SUM($I118:BD118)))*BE$14","v":3.8786576838396756},{"$f":"IF(OR(BF$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BF$5,$H118/$G118,$H118-SUM($I118:BE118)))*BF$14","v":3.8786576838396756},{"$f":"IF(OR(BG$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BG$5,$H118/$G118,$H118-SUM($I118:BF118)))*BG$14","v":3.8786576838396756},{"$f":"IF(OR(BH$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BH$5,$H118/$G118,$H118-SUM($I118:BG118)))*BH$14","v":3.8786576838396756},{"$f":"IF(OR(BI$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BI$5,$H118/$G118,$H118-SUM($I118:BH118)))*BI$14","v":3.8786576838396756},{"$f":"IF(OR(BJ$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BJ$5,$H118/$G118,$H118-SUM($I118:BI118)))*BJ$14","v":3.8786576838396756},{"$f":"IF(OR(BK$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BK$5,$H118/$G118,$H118-SUM($I118:BJ118)))*BK$14","v":3.8786576838396756},{"$f":"IF(OR(BL$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BL$5,$H118/$G118,$H118-SUM($I118:BK118)))*BL$14","v":3.8786576838396756},{"$f":"IF(OR(BM$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BM$5,$H118/$G118,$H118-SUM($I118:BL118)))*BM$14","v":3.8786576838396756},{"$f":"IF(OR(BN$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BN$5,$H118/$G118,$H118-SUM($I118:BM118)))*BN$14","v":3.8786576838396756},{"$f":"IF(OR(BO$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BO$5,$H118/$G118,$H118-SUM($I118:BN118)))*BO$14","v":3.8786576838396756},{"$f":"IF(OR(BP$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BP$5,$H118/$G118,$H118-SUM($I118:BO118)))*BP$14","v":3.8786576838396756},{"$f":"IF(OR(BQ$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BQ$5,$H118/$G118,$H118-SUM($I118:BP118)))*BQ$14","v":3.8786576838396756},{"$f":"IF(OR(BR$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BR$5,$H118/$G118,$H118-SUM($I118:BQ118)))*BR$14","v":3.8786576838396756},{"$f":"IF(OR(BS$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BS$5,$H118/$G118,$H118-SUM($I118:BR118)))*BS$14","v":1.9393288419200303},{"$f":"IF(OR(BT$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BT$5,$H118/$G118,$H118-SUM($I118:BS118)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BU$5,$H118/$G118,$H118-SUM($I118:BT118)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BV$5,$H118/$G118,$H118-SUM($I118:BU118)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BW$5,$H118/$G118,$H118-SUM($I118:BV118)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BX$5,$H118/$G118,$H118-SUM($I118:BW118)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BY$5,$H118/$G118,$H118-SUM($I118:BX118)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>BZ$5,$H118/$G118,$H118-SUM($I118:BY118)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>CA$5,$H118/$G118,$H118-SUM($I118:BZ118)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>CB$5,$H118/$G118,$H118-SUM($I118:CA118)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D118,$G118=\"n/a\"),0,IF(SUM($D118,$G118+0.5)>CC$5,$H118/$G118,$H118-SUM($I118:CB118)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,51,118.45306100871997,null,{"$f":"IF(OR(J$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>J$5,$H119/$G119,$H119-SUM($I119:I119)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>K$5,$H119/$G119,$H119-SUM($I119:J119)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>L$5,$H119/$G119,$H119-SUM($I119:K119)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>M$5,$H119/$G119,$H119-SUM($I119:L119)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>N$5,$H119/$G119,$H119-SUM($I119:M119)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>O$5,$H119/$G119,$H119-SUM($I119:N119)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>P$5,$H119/$G119,$H119-SUM($I119:O119)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>Q$5,$H119/$G119,$H119-SUM($I119:P119)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>R$5,$H119/$G119,$H119-SUM($I119:Q119)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>S$5,$H119/$G119,$H119-SUM($I119:R119)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>T$5,$H119/$G119,$H119-SUM($I119:S119)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>U$5,$H119/$G119,$H119-SUM($I119:T119)))*U$14","v":2.3226090393866663},{"$f":"IF(OR(V$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>V$5,$H119/$G119,$H119-SUM($I119:U119)))*V$14","v":2.3226090393866663},{"$f":"IF(OR(W$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>W$5,$H119/$G119,$H119-SUM($I119:V119)))*W$14","v":2.3226090393866663},{"$f":"IF(OR(X$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>X$5,$H119/$G119,$H119-SUM($I119:W119)))*X$14","v":2.3226090393866663},{"$f":"IF(OR(Y$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>Y$5,$H119/$G119,$H119-SUM($I119:X119)))*Y$14","v":2.3226090393866663},{"$f":"IF(OR(Z$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>Z$5,$H119/$G119,$H119-SUM($I119:Y119)))*Z$14","v":2.3226090393866663},{"$f":"IF(OR(AA$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AA$5,$H119/$G119,$H119-SUM($I119:Z119)))*AA$14","v":2.3226090393866663},{"$f":"IF(OR(AB$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AB$5,$H119/$G119,$H119-SUM($I119:AA119)))*AB$14","v":2.3226090393866663},{"$f":"IF(OR(AC$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AC$5,$H119/$G119,$H119-SUM($I119:AB119)))*AC$14","v":2.3226090393866663},{"$f":"IF(OR(AD$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AD$5,$H119/$G119,$H119-SUM($I119:AC119)))*AD$14","v":2.3226090393866663},{"$f":"IF(OR(AE$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AE$5,$H119/$G119,$H119-SUM($I119:AD119)))*AE$14","v":2.3226090393866663},{"$f":"IF(OR(AF$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AF$5,$H119/$G119,$H119-SUM($I119:AE119)))*AF$14","v":2.3226090393866663},{"$f":"IF(OR(AG$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AG$5,$H119/$G119,$H119-SUM($I119:AF119)))*AG$14","v":2.3226090393866663},{"$f":"IF(OR(AH$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AH$5,$H119/$G119,$H119-SUM($I119:AG119)))*AH$14","v":2.3226090393866663},{"$f":"IF(OR(AI$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AI$5,$H119/$G119,$H119-SUM($I119:AH119)))*AI$14","v":2.3226090393866663},{"$f":"IF(OR(AJ$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AJ$5,$H119/$G119,$H119-SUM($I119:AI119)))*AJ$14","v":2.3226090393866663},{"$f":"IF(OR(AK$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AK$5,$H119/$G119,$H119-SUM($I119:AJ119)))*AK$14","v":2.3226090393866663},{"$f":"IF(OR(AL$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AL$5,$H119/$G119,$H119-SUM($I119:AK119)))*AL$14","v":2.3226090393866663},{"$f":"IF(OR(AM$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AM$5,$H119/$G119,$H119-SUM($I119:AL119)))*AM$14","v":2.3226090393866663},{"$f":"IF(OR(AN$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AN$5,$H119/$G119,$H119-SUM($I119:AM119)))*AN$14","v":2.3226090393866663},{"$f":"IF(OR(AO$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AO$5,$H119/$G119,$H119-SUM($I119:AN119)))*AO$14","v":2.3226090393866663},{"$f":"IF(OR(AP$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AP$5,$H119/$G119,$H119-SUM($I119:AO119)))*AP$14","v":2.3226090393866663},{"$f":"IF(OR(AQ$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AQ$5,$H119/$G119,$H119-SUM($I119:AP119)))*AQ$14","v":2.3226090393866663},{"$f":"IF(OR(AR$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AR$5,$H119/$G119,$H119-SUM($I119:AQ119)))*AR$14","v":2.3226090393866663},{"$f":"IF(OR(AS$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AS$5,$H119/$G119,$H119-SUM($I119:AR119)))*AS$14","v":2.3226090393866663},{"$f":"IF(OR(AT$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AT$5,$H119/$G119,$H119-SUM($I119:AS119)))*AT$14","v":2.3226090393866663},{"$f":"IF(OR(AU$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AU$5,$H119/$G119,$H119-SUM($I119:AT119)))*AU$14","v":2.3226090393866663},{"$f":"IF(OR(AV$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AV$5,$H119/$G119,$H119-SUM($I119:AU119)))*AV$14","v":2.3226090393866663},{"$f":"IF(OR(AW$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AW$5,$H119/$G119,$H119-SUM($I119:AV119)))*AW$14","v":2.3226090393866663},{"$f":"IF(OR(AX$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AX$5,$H119/$G119,$H119-SUM($I119:AW119)))*AX$14","v":2.3226090393866663},{"$f":"IF(OR(AY$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AY$5,$H119/$G119,$H119-SUM($I119:AX119)))*AY$14","v":2.3226090393866663},{"$f":"IF(OR(AZ$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>AZ$5,$H119/$G119,$H119-SUM($I119:AY119)))*AZ$14","v":2.3226090393866663},{"$f":"IF(OR(BA$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BA$5,$H119/$G119,$H119-SUM($I119:AZ119)))*BA$14","v":2.3226090393866663},{"$f":"IF(OR(BB$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BB$5,$H119/$G119,$H119-SUM($I119:BA119)))*BB$14","v":2.3226090393866663},{"$f":"IF(OR(BC$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BC$5,$H119/$G119,$H119-SUM($I119:BB119)))*BC$14","v":2.3226090393866663},{"$f":"IF(OR(BD$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BD$5,$H119/$G119,$H119-SUM($I119:BC119)))*BD$14","v":2.3226090393866663},{"$f":"IF(OR(BE$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BE$5,$H119/$G119,$H119-SUM($I119:BD119)))*BE$14","v":2.3226090393866663},{"$f":"IF(OR(BF$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BF$5,$H119/$G119,$H119-SUM($I119:BE119)))*BF$14","v":2.3226090393866663},{"$f":"IF(OR(BG$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BG$5,$H119/$G119,$H119-SUM($I119:BF119)))*BG$14","v":2.3226090393866663},{"$f":"IF(OR(BH$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BH$5,$H119/$G119,$H119-SUM($I119:BG119)))*BH$14","v":2.3226090393866663},{"$f":"IF(OR(BI$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BI$5,$H119/$G119,$H119-SUM($I119:BH119)))*BI$14","v":2.3226090393866663},{"$f":"IF(OR(BJ$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BJ$5,$H119/$G119,$H119-SUM($I119:BI119)))*BJ$14","v":2.3226090393866663},{"$f":"IF(OR(BK$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BK$5,$H119/$G119,$H119-SUM($I119:BJ119)))*BK$14","v":2.3226090393866663},{"$f":"IF(OR(BL$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BL$5,$H119/$G119,$H119-SUM($I119:BK119)))*BL$14","v":2.3226090393866663},{"$f":"IF(OR(BM$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BM$5,$H119/$G119,$H119-SUM($I119:BL119)))*BM$14","v":2.3226090393866663},{"$f":"IF(OR(BN$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BN$5,$H119/$G119,$H119-SUM($I119:BM119)))*BN$14","v":2.3226090393866663},{"$f":"IF(OR(BO$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BO$5,$H119/$G119,$H119-SUM($I119:BN119)))*BO$14","v":2.3226090393866663},{"$f":"IF(OR(BP$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BP$5,$H119/$G119,$H119-SUM($I119:BO119)))*BP$14","v":2.3226090393866663},{"$f":"IF(OR(BQ$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BQ$5,$H119/$G119,$H119-SUM($I119:BP119)))*BQ$14","v":2.3226090393866663},{"$f":"IF(OR(BR$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BR$5,$H119/$G119,$H119-SUM($I119:BQ119)))*BR$14","v":2.3226090393866663},{"$f":"IF(OR(BS$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BS$5,$H119/$G119,$H119-SUM($I119:BR119)))*BS$14","v":2.3226090393866663},{"$f":"IF(OR(BT$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BT$5,$H119/$G119,$H119-SUM($I119:BS119)))*BT$14","v":1.1368683772161603E-13},{"$f":"IF(OR(BU$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BU$5,$H119/$G119,$H119-SUM($I119:BT119)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BV$5,$H119/$G119,$H119-SUM($I119:BU119)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BW$5,$H119/$G119,$H119-SUM($I119:BV119)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BX$5,$H119/$G119,$H119-SUM($I119:BW119)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BY$5,$H119/$G119,$H119-SUM($I119:BX119)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>BZ$5,$H119/$G119,$H119-SUM($I119:BY119)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>CA$5,$H119/$G119,$H119-SUM($I119:BZ119)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>CB$5,$H119/$G119,$H119-SUM($I119:CA119)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D119,$G119=\"n/a\"),0,IF(SUM($D119,$G119+0.5)>CC$5,$H119/$G119,$H119-SUM($I119:CB119)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>J$5,$H120/$G120,$H120-SUM($I120:I120)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>K$5,$H120/$G120,$H120-SUM($I120:J120)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>L$5,$H120/$G120,$H120-SUM($I120:K120)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>M$5,$H120/$G120,$H120-SUM($I120:L120)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>N$5,$H120/$G120,$H120-SUM($I120:M120)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>O$5,$H120/$G120,$H120-SUM($I120:N120)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>P$5,$H120/$G120,$H120-SUM($I120:O120)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>Q$5,$H120/$G120,$H120-SUM($I120:P120)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>R$5,$H120/$G120,$H120-SUM($I120:Q120)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>S$5,$H120/$G120,$H120-SUM($I120:R120)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>T$5,$H120/$G120,$H120-SUM($I120:S120)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>U$5,$H120/$G120,$H120-SUM($I120:T120)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>V$5,$H120/$G120,$H120-SUM($I120:U120)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>W$5,$H120/$G120,$H120-SUM($I120:V120)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>X$5,$H120/$G120,$H120-SUM($I120:W120)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>Y$5,$H120/$G120,$H120-SUM($I120:X120)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>Z$5,$H120/$G120,$H120-SUM($I120:Y120)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AA$5,$H120/$G120,$H120-SUM($I120:Z120)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AB$5,$H120/$G120,$H120-SUM($I120:AA120)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AC$5,$H120/$G120,$H120-SUM($I120:AB120)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AD$5,$H120/$G120,$H120-SUM($I120:AC120)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AE$5,$H120/$G120,$H120-SUM($I120:AD120)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AF$5,$H120/$G120,$H120-SUM($I120:AE120)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AG$5,$H120/$G120,$H120-SUM($I120:AF120)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AH$5,$H120/$G120,$H120-SUM($I120:AG120)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AI$5,$H120/$G120,$H120-SUM($I120:AH120)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AJ$5,$H120/$G120,$H120-SUM($I120:AI120)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AK$5,$H120/$G120,$H120-SUM($I120:AJ120)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AL$5,$H120/$G120,$H120-SUM($I120:AK120)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AM$5,$H120/$G120,$H120-SUM($I120:AL120)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AN$5,$H120/$G120,$H120-SUM($I120:AM120)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AO$5,$H120/$G120,$H120-SUM($I120:AN120)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AP$5,$H120/$G120,$H120-SUM($I120:AO120)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AQ$5,$H120/$G120,$H120-SUM($I120:AP120)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AR$5,$H120/$G120,$H120-SUM($I120:AQ120)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AS$5,$H120/$G120,$H120-SUM($I120:AR120)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AT$5,$H120/$G120,$H120-SUM($I120:AS120)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AU$5,$H120/$G120,$H120-SUM($I120:AT120)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AV$5,$H120/$G120,$H120-SUM($I120:AU120)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AW$5,$H120/$G120,$H120-SUM($I120:AV120)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AX$5,$H120/$G120,$H120-SUM($I120:AW120)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AY$5,$H120/$G120,$H120-SUM($I120:AX120)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>AZ$5,$H120/$G120,$H120-SUM($I120:AY120)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BA$5,$H120/$G120,$H120-SUM($I120:AZ120)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BB$5,$H120/$G120,$H120-SUM($I120:BA120)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BC$5,$H120/$G120,$H120-SUM($I120:BB120)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BD$5,$H120/$G120,$H120-SUM($I120:BC120)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BE$5,$H120/$G120,$H120-SUM($I120:BD120)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BF$5,$H120/$G120,$H120-SUM($I120:BE120)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BG$5,$H120/$G120,$H120-SUM($I120:BF120)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BH$5,$H120/$G120,$H120-SUM($I120:BG120)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BI$5,$H120/$G120,$H120-SUM($I120:BH120)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BJ$5,$H120/$G120,$H120-SUM($I120:BI120)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BK$5,$H120/$G120,$H120-SUM($I120:BJ120)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BL$5,$H120/$G120,$H120-SUM($I120:BK120)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BM$5,$H120/$G120,$H120-SUM($I120:BL120)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BN$5,$H120/$G120,$H120-SUM($I120:BM120)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BO$5,$H120/$G120,$H120-SUM($I120:BN120)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BP$5,$H120/$G120,$H120-SUM($I120:BO120)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BQ$5,$H120/$G120,$H120-SUM($I120:BP120)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BR$5,$H120/$G120,$H120-SUM($I120:BQ120)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BS$5,$H120/$G120,$H120-SUM($I120:BR120)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BT$5,$H120/$G120,$H120-SUM($I120:BS120)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BU$5,$H120/$G120,$H120-SUM($I120:BT120)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BV$5,$H120/$G120,$H120-SUM($I120:BU120)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BW$5,$H120/$G120,$H120-SUM($I120:BV120)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BX$5,$H120/$G120,$H120-SUM($I120:BW120)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BY$5,$H120/$G120,$H120-SUM($I120:BX120)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>BZ$5,$H120/$G120,$H120-SUM($I120:BY120)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>CA$5,$H120/$G120,$H120-SUM($I120:BZ120)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>CB$5,$H120/$G120,$H120-SUM($I120:CA120)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D120,$G120=\"n/a\"),0,IF(SUM($D120,$G120+0.5)>CC$5,$H120/$G120,$H120-SUM($I120:CB120)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>J$5,$H121/$G121,$H121-SUM($I121:I121)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>K$5,$H121/$G121,$H121-SUM($I121:J121)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>L$5,$H121/$G121,$H121-SUM($I121:K121)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>M$5,$H121/$G121,$H121-SUM($I121:L121)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>N$5,$H121/$G121,$H121-SUM($I121:M121)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>O$5,$H121/$G121,$H121-SUM($I121:N121)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>P$5,$H121/$G121,$H121-SUM($I121:O121)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>Q$5,$H121/$G121,$H121-SUM($I121:P121)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>R$5,$H121/$G121,$H121-SUM($I121:Q121)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>S$5,$H121/$G121,$H121-SUM($I121:R121)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>T$5,$H121/$G121,$H121-SUM($I121:S121)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>U$5,$H121/$G121,$H121-SUM($I121:T121)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>V$5,$H121/$G121,$H121-SUM($I121:U121)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>W$5,$H121/$G121,$H121-SUM($I121:V121)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>X$5,$H121/$G121,$H121-SUM($I121:W121)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>Y$5,$H121/$G121,$H121-SUM($I121:X121)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>Z$5,$H121/$G121,$H121-SUM($I121:Y121)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AA$5,$H121/$G121,$H121-SUM($I121:Z121)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AB$5,$H121/$G121,$H121-SUM($I121:AA121)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AC$5,$H121/$G121,$H121-SUM($I121:AB121)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AD$5,$H121/$G121,$H121-SUM($I121:AC121)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AE$5,$H121/$G121,$H121-SUM($I121:AD121)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AF$5,$H121/$G121,$H121-SUM($I121:AE121)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AG$5,$H121/$G121,$H121-SUM($I121:AF121)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AH$5,$H121/$G121,$H121-SUM($I121:AG121)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AI$5,$H121/$G121,$H121-SUM($I121:AH121)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AJ$5,$H121/$G121,$H121-SUM($I121:AI121)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AK$5,$H121/$G121,$H121-SUM($I121:AJ121)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AL$5,$H121/$G121,$H121-SUM($I121:AK121)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AM$5,$H121/$G121,$H121-SUM($I121:AL121)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AN$5,$H121/$G121,$H121-SUM($I121:AM121)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AO$5,$H121/$G121,$H121-SUM($I121:AN121)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AP$5,$H121/$G121,$H121-SUM($I121:AO121)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AQ$5,$H121/$G121,$H121-SUM($I121:AP121)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AR$5,$H121/$G121,$H121-SUM($I121:AQ121)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AS$5,$H121/$G121,$H121-SUM($I121:AR121)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AT$5,$H121/$G121,$H121-SUM($I121:AS121)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AU$5,$H121/$G121,$H121-SUM($I121:AT121)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AV$5,$H121/$G121,$H121-SUM($I121:AU121)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AW$5,$H121/$G121,$H121-SUM($I121:AV121)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AX$5,$H121/$G121,$H121-SUM($I121:AW121)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AY$5,$H121/$G121,$H121-SUM($I121:AX121)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>AZ$5,$H121/$G121,$H121-SUM($I121:AY121)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BA$5,$H121/$G121,$H121-SUM($I121:AZ121)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BB$5,$H121/$G121,$H121-SUM($I121:BA121)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BC$5,$H121/$G121,$H121-SUM($I121:BB121)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BD$5,$H121/$G121,$H121-SUM($I121:BC121)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BE$5,$H121/$G121,$H121-SUM($I121:BD121)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BF$5,$H121/$G121,$H121-SUM($I121:BE121)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BG$5,$H121/$G121,$H121-SUM($I121:BF121)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BH$5,$H121/$G121,$H121-SUM($I121:BG121)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BI$5,$H121/$G121,$H121-SUM($I121:BH121)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BJ$5,$H121/$G121,$H121-SUM($I121:BI121)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BK$5,$H121/$G121,$H121-SUM($I121:BJ121)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BL$5,$H121/$G121,$H121-SUM($I121:BK121)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BM$5,$H121/$G121,$H121-SUM($I121:BL121)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BN$5,$H121/$G121,$H121-SUM($I121:BM121)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BO$5,$H121/$G121,$H121-SUM($I121:BN121)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BP$5,$H121/$G121,$H121-SUM($I121:BO121)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BQ$5,$H121/$G121,$H121-SUM($I121:BP121)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BR$5,$H121/$G121,$H121-SUM($I121:BQ121)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BS$5,$H121/$G121,$H121-SUM($I121:BR121)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BT$5,$H121/$G121,$H121-SUM($I121:BS121)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BU$5,$H121/$G121,$H121-SUM($I121:BT121)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BV$5,$H121/$G121,$H121-SUM($I121:BU121)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BW$5,$H121/$G121,$H121-SUM($I121:BV121)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BX$5,$H121/$G121,$H121-SUM($I121:BW121)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BY$5,$H121/$G121,$H121-SUM($I121:BX121)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>BZ$5,$H121/$G121,$H121-SUM($I121:BY121)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>CA$5,$H121/$G121,$H121-SUM($I121:BZ121)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>CB$5,$H121/$G121,$H121-SUM($I121:CA121)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D121,$G121=\"n/a\"),0,IF(SUM($D121,$G121+0.5)>CC$5,$H121/$G121,$H121-SUM($I121:CB121)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>J$5,$H122/$G122,$H122-SUM($I122:I122)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>K$5,$H122/$G122,$H122-SUM($I122:J122)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>L$5,$H122/$G122,$H122-SUM($I122:K122)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>M$5,$H122/$G122,$H122-SUM($I122:L122)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>N$5,$H122/$G122,$H122-SUM($I122:M122)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>O$5,$H122/$G122,$H122-SUM($I122:N122)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>P$5,$H122/$G122,$H122-SUM($I122:O122)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>Q$5,$H122/$G122,$H122-SUM($I122:P122)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>R$5,$H122/$G122,$H122-SUM($I122:Q122)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>S$5,$H122/$G122,$H122-SUM($I122:R122)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>T$5,$H122/$G122,$H122-SUM($I122:S122)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>U$5,$H122/$G122,$H122-SUM($I122:T122)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>V$5,$H122/$G122,$H122-SUM($I122:U122)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>W$5,$H122/$G122,$H122-SUM($I122:V122)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>X$5,$H122/$G122,$H122-SUM($I122:W122)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>Y$5,$H122/$G122,$H122-SUM($I122:X122)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>Z$5,$H122/$G122,$H122-SUM($I122:Y122)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AA$5,$H122/$G122,$H122-SUM($I122:Z122)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AB$5,$H122/$G122,$H122-SUM($I122:AA122)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AC$5,$H122/$G122,$H122-SUM($I122:AB122)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AD$5,$H122/$G122,$H122-SUM($I122:AC122)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AE$5,$H122/$G122,$H122-SUM($I122:AD122)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AF$5,$H122/$G122,$H122-SUM($I122:AE122)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AG$5,$H122/$G122,$H122-SUM($I122:AF122)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AH$5,$H122/$G122,$H122-SUM($I122:AG122)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AI$5,$H122/$G122,$H122-SUM($I122:AH122)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AJ$5,$H122/$G122,$H122-SUM($I122:AI122)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AK$5,$H122/$G122,$H122-SUM($I122:AJ122)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AL$5,$H122/$G122,$H122-SUM($I122:AK122)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AM$5,$H122/$G122,$H122-SUM($I122:AL122)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AN$5,$H122/$G122,$H122-SUM($I122:AM122)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AO$5,$H122/$G122,$H122-SUM($I122:AN122)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AP$5,$H122/$G122,$H122-SUM($I122:AO122)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AQ$5,$H122/$G122,$H122-SUM($I122:AP122)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AR$5,$H122/$G122,$H122-SUM($I122:AQ122)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AS$5,$H122/$G122,$H122-SUM($I122:AR122)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AT$5,$H122/$G122,$H122-SUM($I122:AS122)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AU$5,$H122/$G122,$H122-SUM($I122:AT122)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AV$5,$H122/$G122,$H122-SUM($I122:AU122)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AW$5,$H122/$G122,$H122-SUM($I122:AV122)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AX$5,$H122/$G122,$H122-SUM($I122:AW122)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AY$5,$H122/$G122,$H122-SUM($I122:AX122)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>AZ$5,$H122/$G122,$H122-SUM($I122:AY122)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BA$5,$H122/$G122,$H122-SUM($I122:AZ122)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BB$5,$H122/$G122,$H122-SUM($I122:BA122)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BC$5,$H122/$G122,$H122-SUM($I122:BB122)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BD$5,$H122/$G122,$H122-SUM($I122:BC122)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BE$5,$H122/$G122,$H122-SUM($I122:BD122)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BF$5,$H122/$G122,$H122-SUM($I122:BE122)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BG$5,$H122/$G122,$H122-SUM($I122:BF122)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BH$5,$H122/$G122,$H122-SUM($I122:BG122)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BI$5,$H122/$G122,$H122-SUM($I122:BH122)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BJ$5,$H122/$G122,$H122-SUM($I122:BI122)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BK$5,$H122/$G122,$H122-SUM($I122:BJ122)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BL$5,$H122/$G122,$H122-SUM($I122:BK122)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BM$5,$H122/$G122,$H122-SUM($I122:BL122)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BN$5,$H122/$G122,$H122-SUM($I122:BM122)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BO$5,$H122/$G122,$H122-SUM($I122:BN122)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BP$5,$H122/$G122,$H122-SUM($I122:BO122)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BQ$5,$H122/$G122,$H122-SUM($I122:BP122)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BR$5,$H122/$G122,$H122-SUM($I122:BQ122)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BS$5,$H122/$G122,$H122-SUM($I122:BR122)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BT$5,$H122/$G122,$H122-SUM($I122:BS122)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BU$5,$H122/$G122,$H122-SUM($I122:BT122)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BV$5,$H122/$G122,$H122-SUM($I122:BU122)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BW$5,$H122/$G122,$H122-SUM($I122:BV122)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BX$5,$H122/$G122,$H122-SUM($I122:BW122)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BY$5,$H122/$G122,$H122-SUM($I122:BX122)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>BZ$5,$H122/$G122,$H122-SUM($I122:BY122)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>CA$5,$H122/$G122,$H122-SUM($I122:BZ122)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>CB$5,$H122/$G122,$H122-SUM($I122:CA122)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D122,$G122=\"n/a\"),0,IF(SUM($D122,$G122+0.5)>CC$5,$H122/$G122,$H122-SUM($I122:CB122)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>J$5,$H123/$G123,$H123-SUM($I123:I123)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>K$5,$H123/$G123,$H123-SUM($I123:J123)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>L$5,$H123/$G123,$H123-SUM($I123:K123)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>M$5,$H123/$G123,$H123-SUM($I123:L123)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>N$5,$H123/$G123,$H123-SUM($I123:M123)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>O$5,$H123/$G123,$H123-SUM($I123:N123)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>P$5,$H123/$G123,$H123-SUM($I123:O123)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>Q$5,$H123/$G123,$H123-SUM($I123:P123)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>R$5,$H123/$G123,$H123-SUM($I123:Q123)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>S$5,$H123/$G123,$H123-SUM($I123:R123)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>T$5,$H123/$G123,$H123-SUM($I123:S123)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>U$5,$H123/$G123,$H123-SUM($I123:T123)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>V$5,$H123/$G123,$H123-SUM($I123:U123)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>W$5,$H123/$G123,$H123-SUM($I123:V123)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>X$5,$H123/$G123,$H123-SUM($I123:W123)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>Y$5,$H123/$G123,$H123-SUM($I123:X123)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>Z$5,$H123/$G123,$H123-SUM($I123:Y123)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AA$5,$H123/$G123,$H123-SUM($I123:Z123)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AB$5,$H123/$G123,$H123-SUM($I123:AA123)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AC$5,$H123/$G123,$H123-SUM($I123:AB123)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AD$5,$H123/$G123,$H123-SUM($I123:AC123)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AE$5,$H123/$G123,$H123-SUM($I123:AD123)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AF$5,$H123/$G123,$H123-SUM($I123:AE123)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AG$5,$H123/$G123,$H123-SUM($I123:AF123)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AH$5,$H123/$G123,$H123-SUM($I123:AG123)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AI$5,$H123/$G123,$H123-SUM($I123:AH123)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AJ$5,$H123/$G123,$H123-SUM($I123:AI123)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AK$5,$H123/$G123,$H123-SUM($I123:AJ123)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AL$5,$H123/$G123,$H123-SUM($I123:AK123)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AM$5,$H123/$G123,$H123-SUM($I123:AL123)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AN$5,$H123/$G123,$H123-SUM($I123:AM123)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AO$5,$H123/$G123,$H123-SUM($I123:AN123)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AP$5,$H123/$G123,$H123-SUM($I123:AO123)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AQ$5,$H123/$G123,$H123-SUM($I123:AP123)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AR$5,$H123/$G123,$H123-SUM($I123:AQ123)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AS$5,$H123/$G123,$H123-SUM($I123:AR123)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AT$5,$H123/$G123,$H123-SUM($I123:AS123)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AU$5,$H123/$G123,$H123-SUM($I123:AT123)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AV$5,$H123/$G123,$H123-SUM($I123:AU123)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AW$5,$H123/$G123,$H123-SUM($I123:AV123)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AX$5,$H123/$G123,$H123-SUM($I123:AW123)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AY$5,$H123/$G123,$H123-SUM($I123:AX123)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>AZ$5,$H123/$G123,$H123-SUM($I123:AY123)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BA$5,$H123/$G123,$H123-SUM($I123:AZ123)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BB$5,$H123/$G123,$H123-SUM($I123:BA123)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BC$5,$H123/$G123,$H123-SUM($I123:BB123)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BD$5,$H123/$G123,$H123-SUM($I123:BC123)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BE$5,$H123/$G123,$H123-SUM($I123:BD123)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BF$5,$H123/$G123,$H123-SUM($I123:BE123)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BG$5,$H123/$G123,$H123-SUM($I123:BF123)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BH$5,$H123/$G123,$H123-SUM($I123:BG123)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BI$5,$H123/$G123,$H123-SUM($I123:BH123)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BJ$5,$H123/$G123,$H123-SUM($I123:BI123)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BK$5,$H123/$G123,$H123-SUM($I123:BJ123)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BL$5,$H123/$G123,$H123-SUM($I123:BK123)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BM$5,$H123/$G123,$H123-SUM($I123:BL123)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BN$5,$H123/$G123,$H123-SUM($I123:BM123)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BO$5,$H123/$G123,$H123-SUM($I123:BN123)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BP$5,$H123/$G123,$H123-SUM($I123:BO123)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BQ$5,$H123/$G123,$H123-SUM($I123:BP123)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BR$5,$H123/$G123,$H123-SUM($I123:BQ123)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BS$5,$H123/$G123,$H123-SUM($I123:BR123)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BT$5,$H123/$G123,$H123-SUM($I123:BS123)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BU$5,$H123/$G123,$H123-SUM($I123:BT123)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BV$5,$H123/$G123,$H123-SUM($I123:BU123)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BW$5,$H123/$G123,$H123-SUM($I123:BV123)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BX$5,$H123/$G123,$H123-SUM($I123:BW123)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BY$5,$H123/$G123,$H123-SUM($I123:BX123)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>BZ$5,$H123/$G123,$H123-SUM($I123:BY123)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>CA$5,$H123/$G123,$H123-SUM($I123:BZ123)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>CB$5,$H123/$G123,$H123-SUM($I123:CA123)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D123,$G123=\"n/a\"),0,IF(SUM($D123,$G123+0.5)>CC$5,$H123/$G123,$H123-SUM($I123:CB123)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>J$5,$H124/$G124,$H124-SUM($I124:I124)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>K$5,$H124/$G124,$H124-SUM($I124:J124)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>L$5,$H124/$G124,$H124-SUM($I124:K124)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>M$5,$H124/$G124,$H124-SUM($I124:L124)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>N$5,$H124/$G124,$H124-SUM($I124:M124)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>O$5,$H124/$G124,$H124-SUM($I124:N124)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>P$5,$H124/$G124,$H124-SUM($I124:O124)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>Q$5,$H124/$G124,$H124-SUM($I124:P124)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>R$5,$H124/$G124,$H124-SUM($I124:Q124)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>S$5,$H124/$G124,$H124-SUM($I124:R124)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>T$5,$H124/$G124,$H124-SUM($I124:S124)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>U$5,$H124/$G124,$H124-SUM($I124:T124)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>V$5,$H124/$G124,$H124-SUM($I124:U124)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>W$5,$H124/$G124,$H124-SUM($I124:V124)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>X$5,$H124/$G124,$H124-SUM($I124:W124)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>Y$5,$H124/$G124,$H124-SUM($I124:X124)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>Z$5,$H124/$G124,$H124-SUM($I124:Y124)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AA$5,$H124/$G124,$H124-SUM($I124:Z124)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AB$5,$H124/$G124,$H124-SUM($I124:AA124)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AC$5,$H124/$G124,$H124-SUM($I124:AB124)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AD$5,$H124/$G124,$H124-SUM($I124:AC124)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AE$5,$H124/$G124,$H124-SUM($I124:AD124)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AF$5,$H124/$G124,$H124-SUM($I124:AE124)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AG$5,$H124/$G124,$H124-SUM($I124:AF124)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AH$5,$H124/$G124,$H124-SUM($I124:AG124)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AI$5,$H124/$G124,$H124-SUM($I124:AH124)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AJ$5,$H124/$G124,$H124-SUM($I124:AI124)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AK$5,$H124/$G124,$H124-SUM($I124:AJ124)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AL$5,$H124/$G124,$H124-SUM($I124:AK124)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AM$5,$H124/$G124,$H124-SUM($I124:AL124)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AN$5,$H124/$G124,$H124-SUM($I124:AM124)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AO$5,$H124/$G124,$H124-SUM($I124:AN124)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AP$5,$H124/$G124,$H124-SUM($I124:AO124)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AQ$5,$H124/$G124,$H124-SUM($I124:AP124)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AR$5,$H124/$G124,$H124-SUM($I124:AQ124)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AS$5,$H124/$G124,$H124-SUM($I124:AR124)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AT$5,$H124/$G124,$H124-SUM($I124:AS124)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AU$5,$H124/$G124,$H124-SUM($I124:AT124)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AV$5,$H124/$G124,$H124-SUM($I124:AU124)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AW$5,$H124/$G124,$H124-SUM($I124:AV124)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AX$5,$H124/$G124,$H124-SUM($I124:AW124)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AY$5,$H124/$G124,$H124-SUM($I124:AX124)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>AZ$5,$H124/$G124,$H124-SUM($I124:AY124)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BA$5,$H124/$G124,$H124-SUM($I124:AZ124)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BB$5,$H124/$G124,$H124-SUM($I124:BA124)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BC$5,$H124/$G124,$H124-SUM($I124:BB124)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BD$5,$H124/$G124,$H124-SUM($I124:BC124)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BE$5,$H124/$G124,$H124-SUM($I124:BD124)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BF$5,$H124/$G124,$H124-SUM($I124:BE124)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BG$5,$H124/$G124,$H124-SUM($I124:BF124)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BH$5,$H124/$G124,$H124-SUM($I124:BG124)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BI$5,$H124/$G124,$H124-SUM($I124:BH124)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BJ$5,$H124/$G124,$H124-SUM($I124:BI124)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BK$5,$H124/$G124,$H124-SUM($I124:BJ124)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BL$5,$H124/$G124,$H124-SUM($I124:BK124)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BM$5,$H124/$G124,$H124-SUM($I124:BL124)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BN$5,$H124/$G124,$H124-SUM($I124:BM124)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BO$5,$H124/$G124,$H124-SUM($I124:BN124)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BP$5,$H124/$G124,$H124-SUM($I124:BO124)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BQ$5,$H124/$G124,$H124-SUM($I124:BP124)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BR$5,$H124/$G124,$H124-SUM($I124:BQ124)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BS$5,$H124/$G124,$H124-SUM($I124:BR124)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BT$5,$H124/$G124,$H124-SUM($I124:BS124)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BU$5,$H124/$G124,$H124-SUM($I124:BT124)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BV$5,$H124/$G124,$H124-SUM($I124:BU124)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BW$5,$H124/$G124,$H124-SUM($I124:BV124)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BX$5,$H124/$G124,$H124-SUM($I124:BW124)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BY$5,$H124/$G124,$H124-SUM($I124:BX124)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>BZ$5,$H124/$G124,$H124-SUM($I124:BY124)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>CA$5,$H124/$G124,$H124-SUM($I124:BZ124)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>CB$5,$H124/$G124,$H124-SUM($I124:CA124)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D124,$G124=\"n/a\"),0,IF(SUM($D124,$G124+0.5)>CC$5,$H124/$G124,$H124-SUM($I124:CB124)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>J$5,$H125/$G125,$H125-SUM($I125:I125)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>K$5,$H125/$G125,$H125-SUM($I125:J125)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>L$5,$H125/$G125,$H125-SUM($I125:K125)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>M$5,$H125/$G125,$H125-SUM($I125:L125)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>N$5,$H125/$G125,$H125-SUM($I125:M125)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>O$5,$H125/$G125,$H125-SUM($I125:N125)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>P$5,$H125/$G125,$H125-SUM($I125:O125)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>Q$5,$H125/$G125,$H125-SUM($I125:P125)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>R$5,$H125/$G125,$H125-SUM($I125:Q125)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>S$5,$H125/$G125,$H125-SUM($I125:R125)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>T$5,$H125/$G125,$H125-SUM($I125:S125)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>U$5,$H125/$G125,$H125-SUM($I125:T125)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>V$5,$H125/$G125,$H125-SUM($I125:U125)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>W$5,$H125/$G125,$H125-SUM($I125:V125)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>X$5,$H125/$G125,$H125-SUM($I125:W125)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>Y$5,$H125/$G125,$H125-SUM($I125:X125)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>Z$5,$H125/$G125,$H125-SUM($I125:Y125)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AA$5,$H125/$G125,$H125-SUM($I125:Z125)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AB$5,$H125/$G125,$H125-SUM($I125:AA125)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AC$5,$H125/$G125,$H125-SUM($I125:AB125)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AD$5,$H125/$G125,$H125-SUM($I125:AC125)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AE$5,$H125/$G125,$H125-SUM($I125:AD125)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AF$5,$H125/$G125,$H125-SUM($I125:AE125)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AG$5,$H125/$G125,$H125-SUM($I125:AF125)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AH$5,$H125/$G125,$H125-SUM($I125:AG125)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AI$5,$H125/$G125,$H125-SUM($I125:AH125)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AJ$5,$H125/$G125,$H125-SUM($I125:AI125)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AK$5,$H125/$G125,$H125-SUM($I125:AJ125)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AL$5,$H125/$G125,$H125-SUM($I125:AK125)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AM$5,$H125/$G125,$H125-SUM($I125:AL125)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AN$5,$H125/$G125,$H125-SUM($I125:AM125)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AO$5,$H125/$G125,$H125-SUM($I125:AN125)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AP$5,$H125/$G125,$H125-SUM($I125:AO125)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AQ$5,$H125/$G125,$H125-SUM($I125:AP125)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AR$5,$H125/$G125,$H125-SUM($I125:AQ125)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AS$5,$H125/$G125,$H125-SUM($I125:AR125)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AT$5,$H125/$G125,$H125-SUM($I125:AS125)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AU$5,$H125/$G125,$H125-SUM($I125:AT125)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AV$5,$H125/$G125,$H125-SUM($I125:AU125)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AW$5,$H125/$G125,$H125-SUM($I125:AV125)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AX$5,$H125/$G125,$H125-SUM($I125:AW125)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AY$5,$H125/$G125,$H125-SUM($I125:AX125)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>AZ$5,$H125/$G125,$H125-SUM($I125:AY125)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BA$5,$H125/$G125,$H125-SUM($I125:AZ125)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BB$5,$H125/$G125,$H125-SUM($I125:BA125)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BC$5,$H125/$G125,$H125-SUM($I125:BB125)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BD$5,$H125/$G125,$H125-SUM($I125:BC125)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BE$5,$H125/$G125,$H125-SUM($I125:BD125)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BF$5,$H125/$G125,$H125-SUM($I125:BE125)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BG$5,$H125/$G125,$H125-SUM($I125:BF125)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BH$5,$H125/$G125,$H125-SUM($I125:BG125)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BI$5,$H125/$G125,$H125-SUM($I125:BH125)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BJ$5,$H125/$G125,$H125-SUM($I125:BI125)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BK$5,$H125/$G125,$H125-SUM($I125:BJ125)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BL$5,$H125/$G125,$H125-SUM($I125:BK125)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BM$5,$H125/$G125,$H125-SUM($I125:BL125)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BN$5,$H125/$G125,$H125-SUM($I125:BM125)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BO$5,$H125/$G125,$H125-SUM($I125:BN125)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BP$5,$H125/$G125,$H125-SUM($I125:BO125)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BQ$5,$H125/$G125,$H125-SUM($I125:BP125)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BR$5,$H125/$G125,$H125-SUM($I125:BQ125)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BS$5,$H125/$G125,$H125-SUM($I125:BR125)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BT$5,$H125/$G125,$H125-SUM($I125:BS125)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BU$5,$H125/$G125,$H125-SUM($I125:BT125)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BV$5,$H125/$G125,$H125-SUM($I125:BU125)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BW$5,$H125/$G125,$H125-SUM($I125:BV125)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BX$5,$H125/$G125,$H125-SUM($I125:BW125)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BY$5,$H125/$G125,$H125-SUM($I125:BX125)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>BZ$5,$H125/$G125,$H125-SUM($I125:BY125)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>CA$5,$H125/$G125,$H125-SUM($I125:BZ125)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>CB$5,$H125/$G125,$H125-SUM($I125:CA125)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D125,$G125=\"n/a\"),0,IF(SUM($D125,$G125+0.5)>CC$5,$H125/$G125,$H125-SUM($I125:CB125)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>J$5,$H126/$G126,$H126-SUM($I126:I126)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>K$5,$H126/$G126,$H126-SUM($I126:J126)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>L$5,$H126/$G126,$H126-SUM($I126:K126)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>M$5,$H126/$G126,$H126-SUM($I126:L126)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>N$5,$H126/$G126,$H126-SUM($I126:M126)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>O$5,$H126/$G126,$H126-SUM($I126:N126)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>P$5,$H126/$G126,$H126-SUM($I126:O126)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>Q$5,$H126/$G126,$H126-SUM($I126:P126)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>R$5,$H126/$G126,$H126-SUM($I126:Q126)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>S$5,$H126/$G126,$H126-SUM($I126:R126)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>T$5,$H126/$G126,$H126-SUM($I126:S126)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>U$5,$H126/$G126,$H126-SUM($I126:T126)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>V$5,$H126/$G126,$H126-SUM($I126:U126)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>W$5,$H126/$G126,$H126-SUM($I126:V126)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>X$5,$H126/$G126,$H126-SUM($I126:W126)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>Y$5,$H126/$G126,$H126-SUM($I126:X126)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>Z$5,$H126/$G126,$H126-SUM($I126:Y126)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AA$5,$H126/$G126,$H126-SUM($I126:Z126)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AB$5,$H126/$G126,$H126-SUM($I126:AA126)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AC$5,$H126/$G126,$H126-SUM($I126:AB126)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AD$5,$H126/$G126,$H126-SUM($I126:AC126)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AE$5,$H126/$G126,$H126-SUM($I126:AD126)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AF$5,$H126/$G126,$H126-SUM($I126:AE126)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AG$5,$H126/$G126,$H126-SUM($I126:AF126)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AH$5,$H126/$G126,$H126-SUM($I126:AG126)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AI$5,$H126/$G126,$H126-SUM($I126:AH126)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AJ$5,$H126/$G126,$H126-SUM($I126:AI126)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AK$5,$H126/$G126,$H126-SUM($I126:AJ126)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AL$5,$H126/$G126,$H126-SUM($I126:AK126)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AM$5,$H126/$G126,$H126-SUM($I126:AL126)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AN$5,$H126/$G126,$H126-SUM($I126:AM126)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AO$5,$H126/$G126,$H126-SUM($I126:AN126)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AP$5,$H126/$G126,$H126-SUM($I126:AO126)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AQ$5,$H126/$G126,$H126-SUM($I126:AP126)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AR$5,$H126/$G126,$H126-SUM($I126:AQ126)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AS$5,$H126/$G126,$H126-SUM($I126:AR126)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AT$5,$H126/$G126,$H126-SUM($I126:AS126)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AU$5,$H126/$G126,$H126-SUM($I126:AT126)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AV$5,$H126/$G126,$H126-SUM($I126:AU126)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AW$5,$H126/$G126,$H126-SUM($I126:AV126)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AX$5,$H126/$G126,$H126-SUM($I126:AW126)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AY$5,$H126/$G126,$H126-SUM($I126:AX126)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>AZ$5,$H126/$G126,$H126-SUM($I126:AY126)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BA$5,$H126/$G126,$H126-SUM($I126:AZ126)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BB$5,$H126/$G126,$H126-SUM($I126:BA126)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BC$5,$H126/$G126,$H126-SUM($I126:BB126)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BD$5,$H126/$G126,$H126-SUM($I126:BC126)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BE$5,$H126/$G126,$H126-SUM($I126:BD126)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BF$5,$H126/$G126,$H126-SUM($I126:BE126)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BG$5,$H126/$G126,$H126-SUM($I126:BF126)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BH$5,$H126/$G126,$H126-SUM($I126:BG126)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BI$5,$H126/$G126,$H126-SUM($I126:BH126)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BJ$5,$H126/$G126,$H126-SUM($I126:BI126)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BK$5,$H126/$G126,$H126-SUM($I126:BJ126)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BL$5,$H126/$G126,$H126-SUM($I126:BK126)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BM$5,$H126/$G126,$H126-SUM($I126:BL126)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BN$5,$H126/$G126,$H126-SUM($I126:BM126)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BO$5,$H126/$G126,$H126-SUM($I126:BN126)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BP$5,$H126/$G126,$H126-SUM($I126:BO126)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BQ$5,$H126/$G126,$H126-SUM($I126:BP126)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BR$5,$H126/$G126,$H126-SUM($I126:BQ126)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BS$5,$H126/$G126,$H126-SUM($I126:BR126)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BT$5,$H126/$G126,$H126-SUM($I126:BS126)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BU$5,$H126/$G126,$H126-SUM($I126:BT126)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BV$5,$H126/$G126,$H126-SUM($I126:BU126)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BW$5,$H126/$G126,$H126-SUM($I126:BV126)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BX$5,$H126/$G126,$H126-SUM($I126:BW126)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BY$5,$H126/$G126,$H126-SUM($I126:BX126)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>BZ$5,$H126/$G126,$H126-SUM($I126:BY126)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>CA$5,$H126/$G126,$H126-SUM($I126:BZ126)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>CB$5,$H126/$G126,$H126-SUM($I126:CA126)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D126,$G126=\"n/a\"),0,IF(SUM($D126,$G126+0.5)>CC$5,$H126/$G126,$H126-SUM($I126:CB126)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>J$5,$H127/$G127,$H127-SUM($I127:I127)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>K$5,$H127/$G127,$H127-SUM($I127:J127)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>L$5,$H127/$G127,$H127-SUM($I127:K127)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>M$5,$H127/$G127,$H127-SUM($I127:L127)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>N$5,$H127/$G127,$H127-SUM($I127:M127)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>O$5,$H127/$G127,$H127-SUM($I127:N127)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>P$5,$H127/$G127,$H127-SUM($I127:O127)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>Q$5,$H127/$G127,$H127-SUM($I127:P127)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>R$5,$H127/$G127,$H127-SUM($I127:Q127)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>S$5,$H127/$G127,$H127-SUM($I127:R127)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>T$5,$H127/$G127,$H127-SUM($I127:S127)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>U$5,$H127/$G127,$H127-SUM($I127:T127)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>V$5,$H127/$G127,$H127-SUM($I127:U127)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>W$5,$H127/$G127,$H127-SUM($I127:V127)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>X$5,$H127/$G127,$H127-SUM($I127:W127)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>Y$5,$H127/$G127,$H127-SUM($I127:X127)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>Z$5,$H127/$G127,$H127-SUM($I127:Y127)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AA$5,$H127/$G127,$H127-SUM($I127:Z127)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AB$5,$H127/$G127,$H127-SUM($I127:AA127)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AC$5,$H127/$G127,$H127-SUM($I127:AB127)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AD$5,$H127/$G127,$H127-SUM($I127:AC127)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AE$5,$H127/$G127,$H127-SUM($I127:AD127)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AF$5,$H127/$G127,$H127-SUM($I127:AE127)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AG$5,$H127/$G127,$H127-SUM($I127:AF127)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AH$5,$H127/$G127,$H127-SUM($I127:AG127)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AI$5,$H127/$G127,$H127-SUM($I127:AH127)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AJ$5,$H127/$G127,$H127-SUM($I127:AI127)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AK$5,$H127/$G127,$H127-SUM($I127:AJ127)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AL$5,$H127/$G127,$H127-SUM($I127:AK127)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AM$5,$H127/$G127,$H127-SUM($I127:AL127)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AN$5,$H127/$G127,$H127-SUM($I127:AM127)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AO$5,$H127/$G127,$H127-SUM($I127:AN127)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AP$5,$H127/$G127,$H127-SUM($I127:AO127)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AQ$5,$H127/$G127,$H127-SUM($I127:AP127)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AR$5,$H127/$G127,$H127-SUM($I127:AQ127)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AS$5,$H127/$G127,$H127-SUM($I127:AR127)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AT$5,$H127/$G127,$H127-SUM($I127:AS127)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AU$5,$H127/$G127,$H127-SUM($I127:AT127)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AV$5,$H127/$G127,$H127-SUM($I127:AU127)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AW$5,$H127/$G127,$H127-SUM($I127:AV127)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AX$5,$H127/$G127,$H127-SUM($I127:AW127)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AY$5,$H127/$G127,$H127-SUM($I127:AX127)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>AZ$5,$H127/$G127,$H127-SUM($I127:AY127)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BA$5,$H127/$G127,$H127-SUM($I127:AZ127)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BB$5,$H127/$G127,$H127-SUM($I127:BA127)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BC$5,$H127/$G127,$H127-SUM($I127:BB127)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BD$5,$H127/$G127,$H127-SUM($I127:BC127)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BE$5,$H127/$G127,$H127-SUM($I127:BD127)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BF$5,$H127/$G127,$H127-SUM($I127:BE127)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BG$5,$H127/$G127,$H127-SUM($I127:BF127)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BH$5,$H127/$G127,$H127-SUM($I127:BG127)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BI$5,$H127/$G127,$H127-SUM($I127:BH127)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BJ$5,$H127/$G127,$H127-SUM($I127:BI127)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BK$5,$H127/$G127,$H127-SUM($I127:BJ127)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BL$5,$H127/$G127,$H127-SUM($I127:BK127)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BM$5,$H127/$G127,$H127-SUM($I127:BL127)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BN$5,$H127/$G127,$H127-SUM($I127:BM127)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BO$5,$H127/$G127,$H127-SUM($I127:BN127)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BP$5,$H127/$G127,$H127-SUM($I127:BO127)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BQ$5,$H127/$G127,$H127-SUM($I127:BP127)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BR$5,$H127/$G127,$H127-SUM($I127:BQ127)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BS$5,$H127/$G127,$H127-SUM($I127:BR127)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BT$5,$H127/$G127,$H127-SUM($I127:BS127)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BU$5,$H127/$G127,$H127-SUM($I127:BT127)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BV$5,$H127/$G127,$H127-SUM($I127:BU127)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BW$5,$H127/$G127,$H127-SUM($I127:BV127)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BX$5,$H127/$G127,$H127-SUM($I127:BW127)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BY$5,$H127/$G127,$H127-SUM($I127:BX127)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>BZ$5,$H127/$G127,$H127-SUM($I127:BY127)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>CA$5,$H127/$G127,$H127-SUM($I127:BZ127)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>CB$5,$H127/$G127,$H127-SUM($I127:CA127)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D127,$G127=\"n/a\"),0,IF(SUM($D127,$G127+0.5)>CC$5,$H127/$G127,$H127-SUM($I127:CB127)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>J$5,$H128/$G128,$H128-SUM($I128:I128)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>K$5,$H128/$G128,$H128-SUM($I128:J128)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>L$5,$H128/$G128,$H128-SUM($I128:K128)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>M$5,$H128/$G128,$H128-SUM($I128:L128)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>N$5,$H128/$G128,$H128-SUM($I128:M128)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>O$5,$H128/$G128,$H128-SUM($I128:N128)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>P$5,$H128/$G128,$H128-SUM($I128:O128)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>Q$5,$H128/$G128,$H128-SUM($I128:P128)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>R$5,$H128/$G128,$H128-SUM($I128:Q128)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>S$5,$H128/$G128,$H128-SUM($I128:R128)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>T$5,$H128/$G128,$H128-SUM($I128:S128)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>U$5,$H128/$G128,$H128-SUM($I128:T128)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>V$5,$H128/$G128,$H128-SUM($I128:U128)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>W$5,$H128/$G128,$H128-SUM($I128:V128)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>X$5,$H128/$G128,$H128-SUM($I128:W128)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>Y$5,$H128/$G128,$H128-SUM($I128:X128)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>Z$5,$H128/$G128,$H128-SUM($I128:Y128)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AA$5,$H128/$G128,$H128-SUM($I128:Z128)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AB$5,$H128/$G128,$H128-SUM($I128:AA128)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AC$5,$H128/$G128,$H128-SUM($I128:AB128)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AD$5,$H128/$G128,$H128-SUM($I128:AC128)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AE$5,$H128/$G128,$H128-SUM($I128:AD128)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AF$5,$H128/$G128,$H128-SUM($I128:AE128)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AG$5,$H128/$G128,$H128-SUM($I128:AF128)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AH$5,$H128/$G128,$H128-SUM($I128:AG128)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AI$5,$H128/$G128,$H128-SUM($I128:AH128)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AJ$5,$H128/$G128,$H128-SUM($I128:AI128)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AK$5,$H128/$G128,$H128-SUM($I128:AJ128)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AL$5,$H128/$G128,$H128-SUM($I128:AK128)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AM$5,$H128/$G128,$H128-SUM($I128:AL128)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AN$5,$H128/$G128,$H128-SUM($I128:AM128)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AO$5,$H128/$G128,$H128-SUM($I128:AN128)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AP$5,$H128/$G128,$H128-SUM($I128:AO128)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AQ$5,$H128/$G128,$H128-SUM($I128:AP128)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AR$5,$H128/$G128,$H128-SUM($I128:AQ128)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AS$5,$H128/$G128,$H128-SUM($I128:AR128)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AT$5,$H128/$G128,$H128-SUM($I128:AS128)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AU$5,$H128/$G128,$H128-SUM($I128:AT128)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AV$5,$H128/$G128,$H128-SUM($I128:AU128)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AW$5,$H128/$G128,$H128-SUM($I128:AV128)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AX$5,$H128/$G128,$H128-SUM($I128:AW128)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AY$5,$H128/$G128,$H128-SUM($I128:AX128)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>AZ$5,$H128/$G128,$H128-SUM($I128:AY128)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BA$5,$H128/$G128,$H128-SUM($I128:AZ128)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BB$5,$H128/$G128,$H128-SUM($I128:BA128)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BC$5,$H128/$G128,$H128-SUM($I128:BB128)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BD$5,$H128/$G128,$H128-SUM($I128:BC128)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BE$5,$H128/$G128,$H128-SUM($I128:BD128)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BF$5,$H128/$G128,$H128-SUM($I128:BE128)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BG$5,$H128/$G128,$H128-SUM($I128:BF128)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BH$5,$H128/$G128,$H128-SUM($I128:BG128)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BI$5,$H128/$G128,$H128-SUM($I128:BH128)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BJ$5,$H128/$G128,$H128-SUM($I128:BI128)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BK$5,$H128/$G128,$H128-SUM($I128:BJ128)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BL$5,$H128/$G128,$H128-SUM($I128:BK128)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BM$5,$H128/$G128,$H128-SUM($I128:BL128)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BN$5,$H128/$G128,$H128-SUM($I128:BM128)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BO$5,$H128/$G128,$H128-SUM($I128:BN128)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BP$5,$H128/$G128,$H128-SUM($I128:BO128)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BQ$5,$H128/$G128,$H128-SUM($I128:BP128)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BR$5,$H128/$G128,$H128-SUM($I128:BQ128)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BS$5,$H128/$G128,$H128-SUM($I128:BR128)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BT$5,$H128/$G128,$H128-SUM($I128:BS128)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BU$5,$H128/$G128,$H128-SUM($I128:BT128)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BV$5,$H128/$G128,$H128-SUM($I128:BU128)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BW$5,$H128/$G128,$H128-SUM($I128:BV128)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BX$5,$H128/$G128,$H128-SUM($I128:BW128)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BY$5,$H128/$G128,$H128-SUM($I128:BX128)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>BZ$5,$H128/$G128,$H128-SUM($I128:BY128)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>CA$5,$H128/$G128,$H128-SUM($I128:BZ128)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>CB$5,$H128/$G128,$H128-SUM($I128:CA128)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D128,$G128=\"n/a\"),0,IF(SUM($D128,$G128+0.5)>CC$5,$H128/$G128,$H128-SUM($I128:CB128)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>J$5,$H129/$G129,$H129-SUM($I129:I129)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>K$5,$H129/$G129,$H129-SUM($I129:J129)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>L$5,$H129/$G129,$H129-SUM($I129:K129)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>M$5,$H129/$G129,$H129-SUM($I129:L129)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>N$5,$H129/$G129,$H129-SUM($I129:M129)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>O$5,$H129/$G129,$H129-SUM($I129:N129)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>P$5,$H129/$G129,$H129-SUM($I129:O129)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>Q$5,$H129/$G129,$H129-SUM($I129:P129)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>R$5,$H129/$G129,$H129-SUM($I129:Q129)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>S$5,$H129/$G129,$H129-SUM($I129:R129)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>T$5,$H129/$G129,$H129-SUM($I129:S129)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>U$5,$H129/$G129,$H129-SUM($I129:T129)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>V$5,$H129/$G129,$H129-SUM($I129:U129)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>W$5,$H129/$G129,$H129-SUM($I129:V129)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>X$5,$H129/$G129,$H129-SUM($I129:W129)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>Y$5,$H129/$G129,$H129-SUM($I129:X129)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>Z$5,$H129/$G129,$H129-SUM($I129:Y129)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AA$5,$H129/$G129,$H129-SUM($I129:Z129)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AB$5,$H129/$G129,$H129-SUM($I129:AA129)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AC$5,$H129/$G129,$H129-SUM($I129:AB129)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AD$5,$H129/$G129,$H129-SUM($I129:AC129)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AE$5,$H129/$G129,$H129-SUM($I129:AD129)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AF$5,$H129/$G129,$H129-SUM($I129:AE129)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AG$5,$H129/$G129,$H129-SUM($I129:AF129)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AH$5,$H129/$G129,$H129-SUM($I129:AG129)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AI$5,$H129/$G129,$H129-SUM($I129:AH129)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AJ$5,$H129/$G129,$H129-SUM($I129:AI129)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AK$5,$H129/$G129,$H129-SUM($I129:AJ129)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AL$5,$H129/$G129,$H129-SUM($I129:AK129)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AM$5,$H129/$G129,$H129-SUM($I129:AL129)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AN$5,$H129/$G129,$H129-SUM($I129:AM129)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AO$5,$H129/$G129,$H129-SUM($I129:AN129)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AP$5,$H129/$G129,$H129-SUM($I129:AO129)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AQ$5,$H129/$G129,$H129-SUM($I129:AP129)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AR$5,$H129/$G129,$H129-SUM($I129:AQ129)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AS$5,$H129/$G129,$H129-SUM($I129:AR129)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AT$5,$H129/$G129,$H129-SUM($I129:AS129)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AU$5,$H129/$G129,$H129-SUM($I129:AT129)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AV$5,$H129/$G129,$H129-SUM($I129:AU129)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AW$5,$H129/$G129,$H129-SUM($I129:AV129)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AX$5,$H129/$G129,$H129-SUM($I129:AW129)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AY$5,$H129/$G129,$H129-SUM($I129:AX129)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>AZ$5,$H129/$G129,$H129-SUM($I129:AY129)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BA$5,$H129/$G129,$H129-SUM($I129:AZ129)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BB$5,$H129/$G129,$H129-SUM($I129:BA129)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BC$5,$H129/$G129,$H129-SUM($I129:BB129)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BD$5,$H129/$G129,$H129-SUM($I129:BC129)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BE$5,$H129/$G129,$H129-SUM($I129:BD129)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BF$5,$H129/$G129,$H129-SUM($I129:BE129)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BG$5,$H129/$G129,$H129-SUM($I129:BF129)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BH$5,$H129/$G129,$H129-SUM($I129:BG129)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BI$5,$H129/$G129,$H129-SUM($I129:BH129)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BJ$5,$H129/$G129,$H129-SUM($I129:BI129)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BK$5,$H129/$G129,$H129-SUM($I129:BJ129)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BL$5,$H129/$G129,$H129-SUM($I129:BK129)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BM$5,$H129/$G129,$H129-SUM($I129:BL129)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BN$5,$H129/$G129,$H129-SUM($I129:BM129)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BO$5,$H129/$G129,$H129-SUM($I129:BN129)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BP$5,$H129/$G129,$H129-SUM($I129:BO129)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BQ$5,$H129/$G129,$H129-SUM($I129:BP129)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BR$5,$H129/$G129,$H129-SUM($I129:BQ129)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BS$5,$H129/$G129,$H129-SUM($I129:BR129)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BT$5,$H129/$G129,$H129-SUM($I129:BS129)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BU$5,$H129/$G129,$H129-SUM($I129:BT129)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BV$5,$H129/$G129,$H129-SUM($I129:BU129)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BW$5,$H129/$G129,$H129-SUM($I129:BV129)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BX$5,$H129/$G129,$H129-SUM($I129:BW129)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BY$5,$H129/$G129,$H129-SUM($I129:BX129)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>BZ$5,$H129/$G129,$H129-SUM($I129:BY129)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>CA$5,$H129/$G129,$H129-SUM($I129:BZ129)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>CB$5,$H129/$G129,$H129-SUM($I129:CA129)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D129,$G129=\"n/a\"),0,IF(SUM($D129,$G129+0.5)>CC$5,$H129/$G129,$H129-SUM($I129:CB129)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>J$5,$H130/$G130,$H130-SUM($I130:I130)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>K$5,$H130/$G130,$H130-SUM($I130:J130)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>L$5,$H130/$G130,$H130-SUM($I130:K130)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>M$5,$H130/$G130,$H130-SUM($I130:L130)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>N$5,$H130/$G130,$H130-SUM($I130:M130)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>O$5,$H130/$G130,$H130-SUM($I130:N130)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>P$5,$H130/$G130,$H130-SUM($I130:O130)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>Q$5,$H130/$G130,$H130-SUM($I130:P130)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>R$5,$H130/$G130,$H130-SUM($I130:Q130)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>S$5,$H130/$G130,$H130-SUM($I130:R130)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>T$5,$H130/$G130,$H130-SUM($I130:S130)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>U$5,$H130/$G130,$H130-SUM($I130:T130)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>V$5,$H130/$G130,$H130-SUM($I130:U130)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>W$5,$H130/$G130,$H130-SUM($I130:V130)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>X$5,$H130/$G130,$H130-SUM($I130:W130)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>Y$5,$H130/$G130,$H130-SUM($I130:X130)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>Z$5,$H130/$G130,$H130-SUM($I130:Y130)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AA$5,$H130/$G130,$H130-SUM($I130:Z130)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AB$5,$H130/$G130,$H130-SUM($I130:AA130)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AC$5,$H130/$G130,$H130-SUM($I130:AB130)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AD$5,$H130/$G130,$H130-SUM($I130:AC130)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AE$5,$H130/$G130,$H130-SUM($I130:AD130)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AF$5,$H130/$G130,$H130-SUM($I130:AE130)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AG$5,$H130/$G130,$H130-SUM($I130:AF130)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AH$5,$H130/$G130,$H130-SUM($I130:AG130)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AI$5,$H130/$G130,$H130-SUM($I130:AH130)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AJ$5,$H130/$G130,$H130-SUM($I130:AI130)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AK$5,$H130/$G130,$H130-SUM($I130:AJ130)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AL$5,$H130/$G130,$H130-SUM($I130:AK130)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AM$5,$H130/$G130,$H130-SUM($I130:AL130)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AN$5,$H130/$G130,$H130-SUM($I130:AM130)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AO$5,$H130/$G130,$H130-SUM($I130:AN130)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AP$5,$H130/$G130,$H130-SUM($I130:AO130)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AQ$5,$H130/$G130,$H130-SUM($I130:AP130)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AR$5,$H130/$G130,$H130-SUM($I130:AQ130)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AS$5,$H130/$G130,$H130-SUM($I130:AR130)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AT$5,$H130/$G130,$H130-SUM($I130:AS130)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AU$5,$H130/$G130,$H130-SUM($I130:AT130)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AV$5,$H130/$G130,$H130-SUM($I130:AU130)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AW$5,$H130/$G130,$H130-SUM($I130:AV130)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AX$5,$H130/$G130,$H130-SUM($I130:AW130)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AY$5,$H130/$G130,$H130-SUM($I130:AX130)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>AZ$5,$H130/$G130,$H130-SUM($I130:AY130)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BA$5,$H130/$G130,$H130-SUM($I130:AZ130)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BB$5,$H130/$G130,$H130-SUM($I130:BA130)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BC$5,$H130/$G130,$H130-SUM($I130:BB130)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BD$5,$H130/$G130,$H130-SUM($I130:BC130)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BE$5,$H130/$G130,$H130-SUM($I130:BD130)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BF$5,$H130/$G130,$H130-SUM($I130:BE130)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BG$5,$H130/$G130,$H130-SUM($I130:BF130)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BH$5,$H130/$G130,$H130-SUM($I130:BG130)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BI$5,$H130/$G130,$H130-SUM($I130:BH130)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BJ$5,$H130/$G130,$H130-SUM($I130:BI130)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BK$5,$H130/$G130,$H130-SUM($I130:BJ130)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BL$5,$H130/$G130,$H130-SUM($I130:BK130)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BM$5,$H130/$G130,$H130-SUM($I130:BL130)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BN$5,$H130/$G130,$H130-SUM($I130:BM130)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BO$5,$H130/$G130,$H130-SUM($I130:BN130)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BP$5,$H130/$G130,$H130-SUM($I130:BO130)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BQ$5,$H130/$G130,$H130-SUM($I130:BP130)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BR$5,$H130/$G130,$H130-SUM($I130:BQ130)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BS$5,$H130/$G130,$H130-SUM($I130:BR130)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BT$5,$H130/$G130,$H130-SUM($I130:BS130)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BU$5,$H130/$G130,$H130-SUM($I130:BT130)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BV$5,$H130/$G130,$H130-SUM($I130:BU130)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BW$5,$H130/$G130,$H130-SUM($I130:BV130)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BX$5,$H130/$G130,$H130-SUM($I130:BW130)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BY$5,$H130/$G130,$H130-SUM($I130:BX130)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>BZ$5,$H130/$G130,$H130-SUM($I130:BY130)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>CA$5,$H130/$G130,$H130-SUM($I130:BZ130)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>CB$5,$H130/$G130,$H130-SUM($I130:CA130)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D130,$G130=\"n/a\"),0,IF(SUM($D130,$G130+0.5)>CC$5,$H130/$G130,$H130-SUM($I130:CB130)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>J$5,$H131/$G131,$H131-SUM($I131:I131)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>K$5,$H131/$G131,$H131-SUM($I131:J131)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>L$5,$H131/$G131,$H131-SUM($I131:K131)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>M$5,$H131/$G131,$H131-SUM($I131:L131)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>N$5,$H131/$G131,$H131-SUM($I131:M131)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>O$5,$H131/$G131,$H131-SUM($I131:N131)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>P$5,$H131/$G131,$H131-SUM($I131:O131)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>Q$5,$H131/$G131,$H131-SUM($I131:P131)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>R$5,$H131/$G131,$H131-SUM($I131:Q131)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>S$5,$H131/$G131,$H131-SUM($I131:R131)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>T$5,$H131/$G131,$H131-SUM($I131:S131)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>U$5,$H131/$G131,$H131-SUM($I131:T131)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>V$5,$H131/$G131,$H131-SUM($I131:U131)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>W$5,$H131/$G131,$H131-SUM($I131:V131)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>X$5,$H131/$G131,$H131-SUM($I131:W131)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>Y$5,$H131/$G131,$H131-SUM($I131:X131)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>Z$5,$H131/$G131,$H131-SUM($I131:Y131)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AA$5,$H131/$G131,$H131-SUM($I131:Z131)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AB$5,$H131/$G131,$H131-SUM($I131:AA131)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AC$5,$H131/$G131,$H131-SUM($I131:AB131)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AD$5,$H131/$G131,$H131-SUM($I131:AC131)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AE$5,$H131/$G131,$H131-SUM($I131:AD131)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AF$5,$H131/$G131,$H131-SUM($I131:AE131)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AG$5,$H131/$G131,$H131-SUM($I131:AF131)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AH$5,$H131/$G131,$H131-SUM($I131:AG131)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AI$5,$H131/$G131,$H131-SUM($I131:AH131)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AJ$5,$H131/$G131,$H131-SUM($I131:AI131)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AK$5,$H131/$G131,$H131-SUM($I131:AJ131)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AL$5,$H131/$G131,$H131-SUM($I131:AK131)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AM$5,$H131/$G131,$H131-SUM($I131:AL131)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AN$5,$H131/$G131,$H131-SUM($I131:AM131)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AO$5,$H131/$G131,$H131-SUM($I131:AN131)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AP$5,$H131/$G131,$H131-SUM($I131:AO131)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AQ$5,$H131/$G131,$H131-SUM($I131:AP131)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AR$5,$H131/$G131,$H131-SUM($I131:AQ131)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AS$5,$H131/$G131,$H131-SUM($I131:AR131)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AT$5,$H131/$G131,$H131-SUM($I131:AS131)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AU$5,$H131/$G131,$H131-SUM($I131:AT131)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AV$5,$H131/$G131,$H131-SUM($I131:AU131)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AW$5,$H131/$G131,$H131-SUM($I131:AV131)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AX$5,$H131/$G131,$H131-SUM($I131:AW131)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AY$5,$H131/$G131,$H131-SUM($I131:AX131)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>AZ$5,$H131/$G131,$H131-SUM($I131:AY131)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BA$5,$H131/$G131,$H131-SUM($I131:AZ131)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BB$5,$H131/$G131,$H131-SUM($I131:BA131)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BC$5,$H131/$G131,$H131-SUM($I131:BB131)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BD$5,$H131/$G131,$H131-SUM($I131:BC131)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BE$5,$H131/$G131,$H131-SUM($I131:BD131)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BF$5,$H131/$G131,$H131-SUM($I131:BE131)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BG$5,$H131/$G131,$H131-SUM($I131:BF131)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BH$5,$H131/$G131,$H131-SUM($I131:BG131)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BI$5,$H131/$G131,$H131-SUM($I131:BH131)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BJ$5,$H131/$G131,$H131-SUM($I131:BI131)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BK$5,$H131/$G131,$H131-SUM($I131:BJ131)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BL$5,$H131/$G131,$H131-SUM($I131:BK131)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BM$5,$H131/$G131,$H131-SUM($I131:BL131)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BN$5,$H131/$G131,$H131-SUM($I131:BM131)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BO$5,$H131/$G131,$H131-SUM($I131:BN131)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BP$5,$H131/$G131,$H131-SUM($I131:BO131)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BQ$5,$H131/$G131,$H131-SUM($I131:BP131)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BR$5,$H131/$G131,$H131-SUM($I131:BQ131)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BS$5,$H131/$G131,$H131-SUM($I131:BR131)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BT$5,$H131/$G131,$H131-SUM($I131:BS131)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BU$5,$H131/$G131,$H131-SUM($I131:BT131)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BV$5,$H131/$G131,$H131-SUM($I131:BU131)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BW$5,$H131/$G131,$H131-SUM($I131:BV131)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BX$5,$H131/$G131,$H131-SUM($I131:BW131)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BY$5,$H131/$G131,$H131-SUM($I131:BX131)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>BZ$5,$H131/$G131,$H131-SUM($I131:BY131)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>CA$5,$H131/$G131,$H131-SUM($I131:BZ131)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>CB$5,$H131/$G131,$H131-SUM($I131:CA131)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D131,$G131=\"n/a\"),0,IF(SUM($D131,$G131+0.5)>CC$5,$H131/$G131,$H131-SUM($I131:CB131)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>J$5,$H132/$G132,$H132-SUM($I132:I132)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>K$5,$H132/$G132,$H132-SUM($I132:J132)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>L$5,$H132/$G132,$H132-SUM($I132:K132)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>M$5,$H132/$G132,$H132-SUM($I132:L132)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>N$5,$H132/$G132,$H132-SUM($I132:M132)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>O$5,$H132/$G132,$H132-SUM($I132:N132)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>P$5,$H132/$G132,$H132-SUM($I132:O132)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>Q$5,$H132/$G132,$H132-SUM($I132:P132)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>R$5,$H132/$G132,$H132-SUM($I132:Q132)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>S$5,$H132/$G132,$H132-SUM($I132:R132)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>T$5,$H132/$G132,$H132-SUM($I132:S132)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>U$5,$H132/$G132,$H132-SUM($I132:T132)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>V$5,$H132/$G132,$H132-SUM($I132:U132)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>W$5,$H132/$G132,$H132-SUM($I132:V132)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>X$5,$H132/$G132,$H132-SUM($I132:W132)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>Y$5,$H132/$G132,$H132-SUM($I132:X132)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>Z$5,$H132/$G132,$H132-SUM($I132:Y132)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AA$5,$H132/$G132,$H132-SUM($I132:Z132)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AB$5,$H132/$G132,$H132-SUM($I132:AA132)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AC$5,$H132/$G132,$H132-SUM($I132:AB132)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AD$5,$H132/$G132,$H132-SUM($I132:AC132)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AE$5,$H132/$G132,$H132-SUM($I132:AD132)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AF$5,$H132/$G132,$H132-SUM($I132:AE132)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AG$5,$H132/$G132,$H132-SUM($I132:AF132)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AH$5,$H132/$G132,$H132-SUM($I132:AG132)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AI$5,$H132/$G132,$H132-SUM($I132:AH132)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AJ$5,$H132/$G132,$H132-SUM($I132:AI132)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AK$5,$H132/$G132,$H132-SUM($I132:AJ132)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AL$5,$H132/$G132,$H132-SUM($I132:AK132)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AM$5,$H132/$G132,$H132-SUM($I132:AL132)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AN$5,$H132/$G132,$H132-SUM($I132:AM132)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AO$5,$H132/$G132,$H132-SUM($I132:AN132)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AP$5,$H132/$G132,$H132-SUM($I132:AO132)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AQ$5,$H132/$G132,$H132-SUM($I132:AP132)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AR$5,$H132/$G132,$H132-SUM($I132:AQ132)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AS$5,$H132/$G132,$H132-SUM($I132:AR132)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AT$5,$H132/$G132,$H132-SUM($I132:AS132)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AU$5,$H132/$G132,$H132-SUM($I132:AT132)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AV$5,$H132/$G132,$H132-SUM($I132:AU132)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AW$5,$H132/$G132,$H132-SUM($I132:AV132)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AX$5,$H132/$G132,$H132-SUM($I132:AW132)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AY$5,$H132/$G132,$H132-SUM($I132:AX132)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>AZ$5,$H132/$G132,$H132-SUM($I132:AY132)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BA$5,$H132/$G132,$H132-SUM($I132:AZ132)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BB$5,$H132/$G132,$H132-SUM($I132:BA132)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BC$5,$H132/$G132,$H132-SUM($I132:BB132)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BD$5,$H132/$G132,$H132-SUM($I132:BC132)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BE$5,$H132/$G132,$H132-SUM($I132:BD132)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BF$5,$H132/$G132,$H132-SUM($I132:BE132)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BG$5,$H132/$G132,$H132-SUM($I132:BF132)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BH$5,$H132/$G132,$H132-SUM($I132:BG132)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BI$5,$H132/$G132,$H132-SUM($I132:BH132)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BJ$5,$H132/$G132,$H132-SUM($I132:BI132)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BK$5,$H132/$G132,$H132-SUM($I132:BJ132)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BL$5,$H132/$G132,$H132-SUM($I132:BK132)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BM$5,$H132/$G132,$H132-SUM($I132:BL132)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BN$5,$H132/$G132,$H132-SUM($I132:BM132)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BO$5,$H132/$G132,$H132-SUM($I132:BN132)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BP$5,$H132/$G132,$H132-SUM($I132:BO132)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BQ$5,$H132/$G132,$H132-SUM($I132:BP132)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BR$5,$H132/$G132,$H132-SUM($I132:BQ132)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BS$5,$H132/$G132,$H132-SUM($I132:BR132)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BT$5,$H132/$G132,$H132-SUM($I132:BS132)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BU$5,$H132/$G132,$H132-SUM($I132:BT132)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BV$5,$H132/$G132,$H132-SUM($I132:BU132)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BW$5,$H132/$G132,$H132-SUM($I132:BV132)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BX$5,$H132/$G132,$H132-SUM($I132:BW132)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BY$5,$H132/$G132,$H132-SUM($I132:BX132)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>BZ$5,$H132/$G132,$H132-SUM($I132:BY132)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>CA$5,$H132/$G132,$H132-SUM($I132:BZ132)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>CB$5,$H132/$G132,$H132-SUM($I132:CA132)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D132,$G132=\"n/a\"),0,IF(SUM($D132,$G132+0.5)>CC$5,$H132/$G132,$H132-SUM($I132:CB132)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>J$5,$H133/$G133,$H133-SUM($I133:I133)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>K$5,$H133/$G133,$H133-SUM($I133:J133)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>L$5,$H133/$G133,$H133-SUM($I133:K133)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>M$5,$H133/$G133,$H133-SUM($I133:L133)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>N$5,$H133/$G133,$H133-SUM($I133:M133)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>O$5,$H133/$G133,$H133-SUM($I133:N133)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>P$5,$H133/$G133,$H133-SUM($I133:O133)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>Q$5,$H133/$G133,$H133-SUM($I133:P133)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>R$5,$H133/$G133,$H133-SUM($I133:Q133)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>S$5,$H133/$G133,$H133-SUM($I133:R133)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>T$5,$H133/$G133,$H133-SUM($I133:S133)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>U$5,$H133/$G133,$H133-SUM($I133:T133)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>V$5,$H133/$G133,$H133-SUM($I133:U133)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>W$5,$H133/$G133,$H133-SUM($I133:V133)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>X$5,$H133/$G133,$H133-SUM($I133:W133)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>Y$5,$H133/$G133,$H133-SUM($I133:X133)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>Z$5,$H133/$G133,$H133-SUM($I133:Y133)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AA$5,$H133/$G133,$H133-SUM($I133:Z133)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AB$5,$H133/$G133,$H133-SUM($I133:AA133)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AC$5,$H133/$G133,$H133-SUM($I133:AB133)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AD$5,$H133/$G133,$H133-SUM($I133:AC133)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AE$5,$H133/$G133,$H133-SUM($I133:AD133)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AF$5,$H133/$G133,$H133-SUM($I133:AE133)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AG$5,$H133/$G133,$H133-SUM($I133:AF133)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AH$5,$H133/$G133,$H133-SUM($I133:AG133)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AI$5,$H133/$G133,$H133-SUM($I133:AH133)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AJ$5,$H133/$G133,$H133-SUM($I133:AI133)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AK$5,$H133/$G133,$H133-SUM($I133:AJ133)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AL$5,$H133/$G133,$H133-SUM($I133:AK133)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AM$5,$H133/$G133,$H133-SUM($I133:AL133)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AN$5,$H133/$G133,$H133-SUM($I133:AM133)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AO$5,$H133/$G133,$H133-SUM($I133:AN133)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AP$5,$H133/$G133,$H133-SUM($I133:AO133)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AQ$5,$H133/$G133,$H133-SUM($I133:AP133)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AR$5,$H133/$G133,$H133-SUM($I133:AQ133)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AS$5,$H133/$G133,$H133-SUM($I133:AR133)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AT$5,$H133/$G133,$H133-SUM($I133:AS133)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AU$5,$H133/$G133,$H133-SUM($I133:AT133)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AV$5,$H133/$G133,$H133-SUM($I133:AU133)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AW$5,$H133/$G133,$H133-SUM($I133:AV133)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AX$5,$H133/$G133,$H133-SUM($I133:AW133)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AY$5,$H133/$G133,$H133-SUM($I133:AX133)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>AZ$5,$H133/$G133,$H133-SUM($I133:AY133)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BA$5,$H133/$G133,$H133-SUM($I133:AZ133)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BB$5,$H133/$G133,$H133-SUM($I133:BA133)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BC$5,$H133/$G133,$H133-SUM($I133:BB133)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BD$5,$H133/$G133,$H133-SUM($I133:BC133)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BE$5,$H133/$G133,$H133-SUM($I133:BD133)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BF$5,$H133/$G133,$H133-SUM($I133:BE133)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BG$5,$H133/$G133,$H133-SUM($I133:BF133)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BH$5,$H133/$G133,$H133-SUM($I133:BG133)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BI$5,$H133/$G133,$H133-SUM($I133:BH133)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BJ$5,$H133/$G133,$H133-SUM($I133:BI133)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BK$5,$H133/$G133,$H133-SUM($I133:BJ133)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BL$5,$H133/$G133,$H133-SUM($I133:BK133)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BM$5,$H133/$G133,$H133-SUM($I133:BL133)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BN$5,$H133/$G133,$H133-SUM($I133:BM133)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BO$5,$H133/$G133,$H133-SUM($I133:BN133)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BP$5,$H133/$G133,$H133-SUM($I133:BO133)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BQ$5,$H133/$G133,$H133-SUM($I133:BP133)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BR$5,$H133/$G133,$H133-SUM($I133:BQ133)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BS$5,$H133/$G133,$H133-SUM($I133:BR133)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BT$5,$H133/$G133,$H133-SUM($I133:BS133)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BU$5,$H133/$G133,$H133-SUM($I133:BT133)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BV$5,$H133/$G133,$H133-SUM($I133:BU133)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BW$5,$H133/$G133,$H133-SUM($I133:BV133)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BX$5,$H133/$G133,$H133-SUM($I133:BW133)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BY$5,$H133/$G133,$H133-SUM($I133:BX133)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>BZ$5,$H133/$G133,$H133-SUM($I133:BY133)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>CA$5,$H133/$G133,$H133-SUM($I133:BZ133)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>CB$5,$H133/$G133,$H133-SUM($I133:CA133)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D133,$G133=\"n/a\"),0,IF(SUM($D133,$G133+0.5)>CC$5,$H133/$G133,$H133-SUM($I133:CB133)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>J$5,$H134/$G134,$H134-SUM($I134:I134)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>K$5,$H134/$G134,$H134-SUM($I134:J134)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>L$5,$H134/$G134,$H134-SUM($I134:K134)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>M$5,$H134/$G134,$H134-SUM($I134:L134)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>N$5,$H134/$G134,$H134-SUM($I134:M134)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>O$5,$H134/$G134,$H134-SUM($I134:N134)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>P$5,$H134/$G134,$H134-SUM($I134:O134)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>Q$5,$H134/$G134,$H134-SUM($I134:P134)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>R$5,$H134/$G134,$H134-SUM($I134:Q134)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>S$5,$H134/$G134,$H134-SUM($I134:R134)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>T$5,$H134/$G134,$H134-SUM($I134:S134)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>U$5,$H134/$G134,$H134-SUM($I134:T134)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>V$5,$H134/$G134,$H134-SUM($I134:U134)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>W$5,$H134/$G134,$H134-SUM($I134:V134)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>X$5,$H134/$G134,$H134-SUM($I134:W134)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>Y$5,$H134/$G134,$H134-SUM($I134:X134)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>Z$5,$H134/$G134,$H134-SUM($I134:Y134)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AA$5,$H134/$G134,$H134-SUM($I134:Z134)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AB$5,$H134/$G134,$H134-SUM($I134:AA134)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AC$5,$H134/$G134,$H134-SUM($I134:AB134)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AD$5,$H134/$G134,$H134-SUM($I134:AC134)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AE$5,$H134/$G134,$H134-SUM($I134:AD134)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AF$5,$H134/$G134,$H134-SUM($I134:AE134)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AG$5,$H134/$G134,$H134-SUM($I134:AF134)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AH$5,$H134/$G134,$H134-SUM($I134:AG134)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AI$5,$H134/$G134,$H134-SUM($I134:AH134)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AJ$5,$H134/$G134,$H134-SUM($I134:AI134)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AK$5,$H134/$G134,$H134-SUM($I134:AJ134)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AL$5,$H134/$G134,$H134-SUM($I134:AK134)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AM$5,$H134/$G134,$H134-SUM($I134:AL134)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AN$5,$H134/$G134,$H134-SUM($I134:AM134)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AO$5,$H134/$G134,$H134-SUM($I134:AN134)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AP$5,$H134/$G134,$H134-SUM($I134:AO134)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AQ$5,$H134/$G134,$H134-SUM($I134:AP134)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AR$5,$H134/$G134,$H134-SUM($I134:AQ134)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AS$5,$H134/$G134,$H134-SUM($I134:AR134)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AT$5,$H134/$G134,$H134-SUM($I134:AS134)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AU$5,$H134/$G134,$H134-SUM($I134:AT134)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AV$5,$H134/$G134,$H134-SUM($I134:AU134)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AW$5,$H134/$G134,$H134-SUM($I134:AV134)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AX$5,$H134/$G134,$H134-SUM($I134:AW134)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AY$5,$H134/$G134,$H134-SUM($I134:AX134)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>AZ$5,$H134/$G134,$H134-SUM($I134:AY134)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BA$5,$H134/$G134,$H134-SUM($I134:AZ134)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BB$5,$H134/$G134,$H134-SUM($I134:BA134)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BC$5,$H134/$G134,$H134-SUM($I134:BB134)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BD$5,$H134/$G134,$H134-SUM($I134:BC134)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BE$5,$H134/$G134,$H134-SUM($I134:BD134)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BF$5,$H134/$G134,$H134-SUM($I134:BE134)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BG$5,$H134/$G134,$H134-SUM($I134:BF134)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BH$5,$H134/$G134,$H134-SUM($I134:BG134)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BI$5,$H134/$G134,$H134-SUM($I134:BH134)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BJ$5,$H134/$G134,$H134-SUM($I134:BI134)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BK$5,$H134/$G134,$H134-SUM($I134:BJ134)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BL$5,$H134/$G134,$H134-SUM($I134:BK134)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BM$5,$H134/$G134,$H134-SUM($I134:BL134)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BN$5,$H134/$G134,$H134-SUM($I134:BM134)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BO$5,$H134/$G134,$H134-SUM($I134:BN134)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BP$5,$H134/$G134,$H134-SUM($I134:BO134)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BQ$5,$H134/$G134,$H134-SUM($I134:BP134)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BR$5,$H134/$G134,$H134-SUM($I134:BQ134)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BS$5,$H134/$G134,$H134-SUM($I134:BR134)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BT$5,$H134/$G134,$H134-SUM($I134:BS134)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BU$5,$H134/$G134,$H134-SUM($I134:BT134)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BV$5,$H134/$G134,$H134-SUM($I134:BU134)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BW$5,$H134/$G134,$H134-SUM($I134:BV134)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BX$5,$H134/$G134,$H134-SUM($I134:BW134)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BY$5,$H134/$G134,$H134-SUM($I134:BX134)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>BZ$5,$H134/$G134,$H134-SUM($I134:BY134)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>CA$5,$H134/$G134,$H134-SUM($I134:BZ134)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>CB$5,$H134/$G134,$H134-SUM($I134:CA134)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D134,$G134=\"n/a\"),0,IF(SUM($D134,$G134+0.5)>CC$5,$H134/$G134,$H134-SUM($I134:CB134)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>J$5,$H135/$G135,$H135-SUM($I135:I135)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>K$5,$H135/$G135,$H135-SUM($I135:J135)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>L$5,$H135/$G135,$H135-SUM($I135:K135)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>M$5,$H135/$G135,$H135-SUM($I135:L135)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>N$5,$H135/$G135,$H135-SUM($I135:M135)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>O$5,$H135/$G135,$H135-SUM($I135:N135)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>P$5,$H135/$G135,$H135-SUM($I135:O135)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>Q$5,$H135/$G135,$H135-SUM($I135:P135)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>R$5,$H135/$G135,$H135-SUM($I135:Q135)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>S$5,$H135/$G135,$H135-SUM($I135:R135)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>T$5,$H135/$G135,$H135-SUM($I135:S135)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>U$5,$H135/$G135,$H135-SUM($I135:T135)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>V$5,$H135/$G135,$H135-SUM($I135:U135)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>W$5,$H135/$G135,$H135-SUM($I135:V135)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>X$5,$H135/$G135,$H135-SUM($I135:W135)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>Y$5,$H135/$G135,$H135-SUM($I135:X135)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>Z$5,$H135/$G135,$H135-SUM($I135:Y135)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AA$5,$H135/$G135,$H135-SUM($I135:Z135)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AB$5,$H135/$G135,$H135-SUM($I135:AA135)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AC$5,$H135/$G135,$H135-SUM($I135:AB135)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AD$5,$H135/$G135,$H135-SUM($I135:AC135)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AE$5,$H135/$G135,$H135-SUM($I135:AD135)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AF$5,$H135/$G135,$H135-SUM($I135:AE135)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AG$5,$H135/$G135,$H135-SUM($I135:AF135)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AH$5,$H135/$G135,$H135-SUM($I135:AG135)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AI$5,$H135/$G135,$H135-SUM($I135:AH135)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AJ$5,$H135/$G135,$H135-SUM($I135:AI135)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AK$5,$H135/$G135,$H135-SUM($I135:AJ135)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AL$5,$H135/$G135,$H135-SUM($I135:AK135)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AM$5,$H135/$G135,$H135-SUM($I135:AL135)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AN$5,$H135/$G135,$H135-SUM($I135:AM135)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AO$5,$H135/$G135,$H135-SUM($I135:AN135)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AP$5,$H135/$G135,$H135-SUM($I135:AO135)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AQ$5,$H135/$G135,$H135-SUM($I135:AP135)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AR$5,$H135/$G135,$H135-SUM($I135:AQ135)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AS$5,$H135/$G135,$H135-SUM($I135:AR135)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AT$5,$H135/$G135,$H135-SUM($I135:AS135)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AU$5,$H135/$G135,$H135-SUM($I135:AT135)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AV$5,$H135/$G135,$H135-SUM($I135:AU135)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AW$5,$H135/$G135,$H135-SUM($I135:AV135)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AX$5,$H135/$G135,$H135-SUM($I135:AW135)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AY$5,$H135/$G135,$H135-SUM($I135:AX135)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>AZ$5,$H135/$G135,$H135-SUM($I135:AY135)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BA$5,$H135/$G135,$H135-SUM($I135:AZ135)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BB$5,$H135/$G135,$H135-SUM($I135:BA135)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BC$5,$H135/$G135,$H135-SUM($I135:BB135)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BD$5,$H135/$G135,$H135-SUM($I135:BC135)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BE$5,$H135/$G135,$H135-SUM($I135:BD135)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BF$5,$H135/$G135,$H135-SUM($I135:BE135)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BG$5,$H135/$G135,$H135-SUM($I135:BF135)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BH$5,$H135/$G135,$H135-SUM($I135:BG135)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BI$5,$H135/$G135,$H135-SUM($I135:BH135)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BJ$5,$H135/$G135,$H135-SUM($I135:BI135)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BK$5,$H135/$G135,$H135-SUM($I135:BJ135)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BL$5,$H135/$G135,$H135-SUM($I135:BK135)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BM$5,$H135/$G135,$H135-SUM($I135:BL135)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BN$5,$H135/$G135,$H135-SUM($I135:BM135)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BO$5,$H135/$G135,$H135-SUM($I135:BN135)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BP$5,$H135/$G135,$H135-SUM($I135:BO135)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BQ$5,$H135/$G135,$H135-SUM($I135:BP135)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BR$5,$H135/$G135,$H135-SUM($I135:BQ135)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BS$5,$H135/$G135,$H135-SUM($I135:BR135)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BT$5,$H135/$G135,$H135-SUM($I135:BS135)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BU$5,$H135/$G135,$H135-SUM($I135:BT135)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BV$5,$H135/$G135,$H135-SUM($I135:BU135)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BW$5,$H135/$G135,$H135-SUM($I135:BV135)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BX$5,$H135/$G135,$H135-SUM($I135:BW135)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BY$5,$H135/$G135,$H135-SUM($I135:BX135)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>BZ$5,$H135/$G135,$H135-SUM($I135:BY135)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>CA$5,$H135/$G135,$H135-SUM($I135:BZ135)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>CB$5,$H135/$G135,$H135-SUM($I135:CA135)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D135,$G135=\"n/a\"),0,IF(SUM($D135,$G135+0.5)>CC$5,$H135/$G135,$H135-SUM($I135:CB135)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>J$5,$H136/$G136,$H136-SUM($I136:I136)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>K$5,$H136/$G136,$H136-SUM($I136:J136)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>L$5,$H136/$G136,$H136-SUM($I136:K136)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>M$5,$H136/$G136,$H136-SUM($I136:L136)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>N$5,$H136/$G136,$H136-SUM($I136:M136)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>O$5,$H136/$G136,$H136-SUM($I136:N136)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>P$5,$H136/$G136,$H136-SUM($I136:O136)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>Q$5,$H136/$G136,$H136-SUM($I136:P136)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>R$5,$H136/$G136,$H136-SUM($I136:Q136)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>S$5,$H136/$G136,$H136-SUM($I136:R136)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>T$5,$H136/$G136,$H136-SUM($I136:S136)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>U$5,$H136/$G136,$H136-SUM($I136:T136)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>V$5,$H136/$G136,$H136-SUM($I136:U136)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>W$5,$H136/$G136,$H136-SUM($I136:V136)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>X$5,$H136/$G136,$H136-SUM($I136:W136)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>Y$5,$H136/$G136,$H136-SUM($I136:X136)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>Z$5,$H136/$G136,$H136-SUM($I136:Y136)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AA$5,$H136/$G136,$H136-SUM($I136:Z136)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AB$5,$H136/$G136,$H136-SUM($I136:AA136)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AC$5,$H136/$G136,$H136-SUM($I136:AB136)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AD$5,$H136/$G136,$H136-SUM($I136:AC136)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AE$5,$H136/$G136,$H136-SUM($I136:AD136)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AF$5,$H136/$G136,$H136-SUM($I136:AE136)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AG$5,$H136/$G136,$H136-SUM($I136:AF136)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AH$5,$H136/$G136,$H136-SUM($I136:AG136)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AI$5,$H136/$G136,$H136-SUM($I136:AH136)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AJ$5,$H136/$G136,$H136-SUM($I136:AI136)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AK$5,$H136/$G136,$H136-SUM($I136:AJ136)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AL$5,$H136/$G136,$H136-SUM($I136:AK136)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AM$5,$H136/$G136,$H136-SUM($I136:AL136)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AN$5,$H136/$G136,$H136-SUM($I136:AM136)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AO$5,$H136/$G136,$H136-SUM($I136:AN136)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AP$5,$H136/$G136,$H136-SUM($I136:AO136)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AQ$5,$H136/$G136,$H136-SUM($I136:AP136)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AR$5,$H136/$G136,$H136-SUM($I136:AQ136)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AS$5,$H136/$G136,$H136-SUM($I136:AR136)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AT$5,$H136/$G136,$H136-SUM($I136:AS136)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AU$5,$H136/$G136,$H136-SUM($I136:AT136)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AV$5,$H136/$G136,$H136-SUM($I136:AU136)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AW$5,$H136/$G136,$H136-SUM($I136:AV136)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AX$5,$H136/$G136,$H136-SUM($I136:AW136)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AY$5,$H136/$G136,$H136-SUM($I136:AX136)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>AZ$5,$H136/$G136,$H136-SUM($I136:AY136)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BA$5,$H136/$G136,$H136-SUM($I136:AZ136)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BB$5,$H136/$G136,$H136-SUM($I136:BA136)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BC$5,$H136/$G136,$H136-SUM($I136:BB136)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BD$5,$H136/$G136,$H136-SUM($I136:BC136)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BE$5,$H136/$G136,$H136-SUM($I136:BD136)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BF$5,$H136/$G136,$H136-SUM($I136:BE136)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BG$5,$H136/$G136,$H136-SUM($I136:BF136)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BH$5,$H136/$G136,$H136-SUM($I136:BG136)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BI$5,$H136/$G136,$H136-SUM($I136:BH136)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BJ$5,$H136/$G136,$H136-SUM($I136:BI136)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BK$5,$H136/$G136,$H136-SUM($I136:BJ136)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BL$5,$H136/$G136,$H136-SUM($I136:BK136)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BM$5,$H136/$G136,$H136-SUM($I136:BL136)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BN$5,$H136/$G136,$H136-SUM($I136:BM136)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BO$5,$H136/$G136,$H136-SUM($I136:BN136)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BP$5,$H136/$G136,$H136-SUM($I136:BO136)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BQ$5,$H136/$G136,$H136-SUM($I136:BP136)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BR$5,$H136/$G136,$H136-SUM($I136:BQ136)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BS$5,$H136/$G136,$H136-SUM($I136:BR136)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BT$5,$H136/$G136,$H136-SUM($I136:BS136)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BU$5,$H136/$G136,$H136-SUM($I136:BT136)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BV$5,$H136/$G136,$H136-SUM($I136:BU136)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BW$5,$H136/$G136,$H136-SUM($I136:BV136)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BX$5,$H136/$G136,$H136-SUM($I136:BW136)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BY$5,$H136/$G136,$H136-SUM($I136:BX136)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>BZ$5,$H136/$G136,$H136-SUM($I136:BY136)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>CA$5,$H136/$G136,$H136-SUM($I136:BZ136)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>CB$5,$H136/$G136,$H136-SUM($I136:CA136)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D136,$G136=\"n/a\"),0,IF(SUM($D136,$G136+0.5)>CC$5,$H136/$G136,$H136-SUM($I136:CB136)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>J$5,$H137/$G137,$H137-SUM($I137:I137)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>K$5,$H137/$G137,$H137-SUM($I137:J137)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>L$5,$H137/$G137,$H137-SUM($I137:K137)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>M$5,$H137/$G137,$H137-SUM($I137:L137)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>N$5,$H137/$G137,$H137-SUM($I137:M137)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>O$5,$H137/$G137,$H137-SUM($I137:N137)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>P$5,$H137/$G137,$H137-SUM($I137:O137)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>Q$5,$H137/$G137,$H137-SUM($I137:P137)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>R$5,$H137/$G137,$H137-SUM($I137:Q137)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>S$5,$H137/$G137,$H137-SUM($I137:R137)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>T$5,$H137/$G137,$H137-SUM($I137:S137)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>U$5,$H137/$G137,$H137-SUM($I137:T137)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>V$5,$H137/$G137,$H137-SUM($I137:U137)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>W$5,$H137/$G137,$H137-SUM($I137:V137)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>X$5,$H137/$G137,$H137-SUM($I137:W137)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>Y$5,$H137/$G137,$H137-SUM($I137:X137)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>Z$5,$H137/$G137,$H137-SUM($I137:Y137)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AA$5,$H137/$G137,$H137-SUM($I137:Z137)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AB$5,$H137/$G137,$H137-SUM($I137:AA137)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AC$5,$H137/$G137,$H137-SUM($I137:AB137)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AD$5,$H137/$G137,$H137-SUM($I137:AC137)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AE$5,$H137/$G137,$H137-SUM($I137:AD137)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AF$5,$H137/$G137,$H137-SUM($I137:AE137)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AG$5,$H137/$G137,$H137-SUM($I137:AF137)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AH$5,$H137/$G137,$H137-SUM($I137:AG137)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AI$5,$H137/$G137,$H137-SUM($I137:AH137)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AJ$5,$H137/$G137,$H137-SUM($I137:AI137)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AK$5,$H137/$G137,$H137-SUM($I137:AJ137)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AL$5,$H137/$G137,$H137-SUM($I137:AK137)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AM$5,$H137/$G137,$H137-SUM($I137:AL137)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AN$5,$H137/$G137,$H137-SUM($I137:AM137)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AO$5,$H137/$G137,$H137-SUM($I137:AN137)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AP$5,$H137/$G137,$H137-SUM($I137:AO137)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AQ$5,$H137/$G137,$H137-SUM($I137:AP137)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AR$5,$H137/$G137,$H137-SUM($I137:AQ137)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AS$5,$H137/$G137,$H137-SUM($I137:AR137)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AT$5,$H137/$G137,$H137-SUM($I137:AS137)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AU$5,$H137/$G137,$H137-SUM($I137:AT137)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AV$5,$H137/$G137,$H137-SUM($I137:AU137)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AW$5,$H137/$G137,$H137-SUM($I137:AV137)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AX$5,$H137/$G137,$H137-SUM($I137:AW137)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AY$5,$H137/$G137,$H137-SUM($I137:AX137)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>AZ$5,$H137/$G137,$H137-SUM($I137:AY137)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BA$5,$H137/$G137,$H137-SUM($I137:AZ137)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BB$5,$H137/$G137,$H137-SUM($I137:BA137)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BC$5,$H137/$G137,$H137-SUM($I137:BB137)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BD$5,$H137/$G137,$H137-SUM($I137:BC137)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BE$5,$H137/$G137,$H137-SUM($I137:BD137)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BF$5,$H137/$G137,$H137-SUM($I137:BE137)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BG$5,$H137/$G137,$H137-SUM($I137:BF137)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BH$5,$H137/$G137,$H137-SUM($I137:BG137)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BI$5,$H137/$G137,$H137-SUM($I137:BH137)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BJ$5,$H137/$G137,$H137-SUM($I137:BI137)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BK$5,$H137/$G137,$H137-SUM($I137:BJ137)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BL$5,$H137/$G137,$H137-SUM($I137:BK137)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BM$5,$H137/$G137,$H137-SUM($I137:BL137)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BN$5,$H137/$G137,$H137-SUM($I137:BM137)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BO$5,$H137/$G137,$H137-SUM($I137:BN137)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BP$5,$H137/$G137,$H137-SUM($I137:BO137)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BQ$5,$H137/$G137,$H137-SUM($I137:BP137)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BR$5,$H137/$G137,$H137-SUM($I137:BQ137)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BS$5,$H137/$G137,$H137-SUM($I137:BR137)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BT$5,$H137/$G137,$H137-SUM($I137:BS137)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BU$5,$H137/$G137,$H137-SUM($I137:BT137)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BV$5,$H137/$G137,$H137-SUM($I137:BU137)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BW$5,$H137/$G137,$H137-SUM($I137:BV137)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BX$5,$H137/$G137,$H137-SUM($I137:BW137)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BY$5,$H137/$G137,$H137-SUM($I137:BX137)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>BZ$5,$H137/$G137,$H137-SUM($I137:BY137)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>CA$5,$H137/$G137,$H137-SUM($I137:BZ137)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>CB$5,$H137/$G137,$H137-SUM($I137:CA137)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D137,$G137=\"n/a\"),0,IF(SUM($D137,$G137+0.5)>CC$5,$H137/$G137,$H137-SUM($I137:CB137)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,51,0,null,{"$f":"IF(OR(J$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>J$5,$H138/$G138,$H138-SUM($I138:I138)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>K$5,$H138/$G138,$H138-SUM($I138:J138)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>L$5,$H138/$G138,$H138-SUM($I138:K138)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>M$5,$H138/$G138,$H138-SUM($I138:L138)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>N$5,$H138/$G138,$H138-SUM($I138:M138)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>O$5,$H138/$G138,$H138-SUM($I138:N138)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>P$5,$H138/$G138,$H138-SUM($I138:O138)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>Q$5,$H138/$G138,$H138-SUM($I138:P138)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>R$5,$H138/$G138,$H138-SUM($I138:Q138)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>S$5,$H138/$G138,$H138-SUM($I138:R138)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>T$5,$H138/$G138,$H138-SUM($I138:S138)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>U$5,$H138/$G138,$H138-SUM($I138:T138)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>V$5,$H138/$G138,$H138-SUM($I138:U138)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>W$5,$H138/$G138,$H138-SUM($I138:V138)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>X$5,$H138/$G138,$H138-SUM($I138:W138)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>Y$5,$H138/$G138,$H138-SUM($I138:X138)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>Z$5,$H138/$G138,$H138-SUM($I138:Y138)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AA$5,$H138/$G138,$H138-SUM($I138:Z138)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AB$5,$H138/$G138,$H138-SUM($I138:AA138)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AC$5,$H138/$G138,$H138-SUM($I138:AB138)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AD$5,$H138/$G138,$H138-SUM($I138:AC138)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AE$5,$H138/$G138,$H138-SUM($I138:AD138)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AF$5,$H138/$G138,$H138-SUM($I138:AE138)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AG$5,$H138/$G138,$H138-SUM($I138:AF138)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AH$5,$H138/$G138,$H138-SUM($I138:AG138)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AI$5,$H138/$G138,$H138-SUM($I138:AH138)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AJ$5,$H138/$G138,$H138-SUM($I138:AI138)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AK$5,$H138/$G138,$H138-SUM($I138:AJ138)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AL$5,$H138/$G138,$H138-SUM($I138:AK138)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AM$5,$H138/$G138,$H138-SUM($I138:AL138)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AN$5,$H138/$G138,$H138-SUM($I138:AM138)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AO$5,$H138/$G138,$H138-SUM($I138:AN138)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AP$5,$H138/$G138,$H138-SUM($I138:AO138)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AQ$5,$H138/$G138,$H138-SUM($I138:AP138)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AR$5,$H138/$G138,$H138-SUM($I138:AQ138)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AS$5,$H138/$G138,$H138-SUM($I138:AR138)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AT$5,$H138/$G138,$H138-SUM($I138:AS138)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AU$5,$H138/$G138,$H138-SUM($I138:AT138)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AV$5,$H138/$G138,$H138-SUM($I138:AU138)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AW$5,$H138/$G138,$H138-SUM($I138:AV138)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AX$5,$H138/$G138,$H138-SUM($I138:AW138)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AY$5,$H138/$G138,$H138-SUM($I138:AX138)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>AZ$5,$H138/$G138,$H138-SUM($I138:AY138)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BA$5,$H138/$G138,$H138-SUM($I138:AZ138)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BB$5,$H138/$G138,$H138-SUM($I138:BA138)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BC$5,$H138/$G138,$H138-SUM($I138:BB138)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BD$5,$H138/$G138,$H138-SUM($I138:BC138)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BE$5,$H138/$G138,$H138-SUM($I138:BD138)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BF$5,$H138/$G138,$H138-SUM($I138:BE138)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BG$5,$H138/$G138,$H138-SUM($I138:BF138)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BH$5,$H138/$G138,$H138-SUM($I138:BG138)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BI$5,$H138/$G138,$H138-SUM($I138:BH138)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BJ$5,$H138/$G138,$H138-SUM($I138:BI138)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BK$5,$H138/$G138,$H138-SUM($I138:BJ138)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BL$5,$H138/$G138,$H138-SUM($I138:BK138)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BM$5,$H138/$G138,$H138-SUM($I138:BL138)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BN$5,$H138/$G138,$H138-SUM($I138:BM138)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BO$5,$H138/$G138,$H138-SUM($I138:BN138)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BP$5,$H138/$G138,$H138-SUM($I138:BO138)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BQ$5,$H138/$G138,$H138-SUM($I138:BP138)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BR$5,$H138/$G138,$H138-SUM($I138:BQ138)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BS$5,$H138/$G138,$H138-SUM($I138:BR138)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BT$5,$H138/$G138,$H138-SUM($I138:BS138)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BU$5,$H138/$G138,$H138-SUM($I138:BT138)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BV$5,$H138/$G138,$H138-SUM($I138:BU138)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BW$5,$H138/$G138,$H138-SUM($I138:BV138)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BX$5,$H138/$G138,$H138-SUM($I138:BW138)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BY$5,$H138/$G138,$H138-SUM($I138:BX138)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>BZ$5,$H138/$G138,$H138-SUM($I138:BY138)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>CA$5,$H138/$G138,$H138-SUM($I138:BZ138)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>CB$5,$H138/$G138,$H138-SUM($I138:CA138)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D138,$G138=\"n/a\"),0,IF(SUM($D138,$G138+0.5)>CC$5,$H138/$G138,$H138-SUM($I138:CB138)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B82&\"Depn\"","v":"Distribution system assetsDepn"},null,null,null,{"$f":"SUM(J85,J91:J92,J96:J97,J100:J101,J109:J138)","v":67.658119132265483},{"$f":"SUM(K85,K91:K92,K96:K97,K100:K101,K109:K138)","v":70.414574938698294},74.165935157013834,76.971024408768045,81.031029088329305,84.133025575345599,86.616898225965357,89.762916690552998,93.166584968729723,95.755266593861208,49.816962138850442,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,101.20863189611607,40.699104374394778,33.509677530461722,33.509677530461722,33.509677530461722,33.509677530461722,33.509677530461722,33.509677530461722,33.509677530461722,33.509677530461722,33.509677530461722,33.583185583546978,33.656693636632227,33.656693636632227,33.656693636632227,33.656693636632227,33.690060005841246,33.963048972745689,34.128958522617879,34.128958522617879,34.128958522617879,34.128958522617879,34.128958522617879,34.128958522617879,34.128958522617879,34.128958522617879,34.163371563826715,32.819556701819096,29.569681899867327,26.332958910817865,22.973445984902618,19.378449977099596,16.581571416431945,13.76662585882832,10.49178248744605,7.4956075357921339,4.2619378813066966,1.1368683772161603E-13,0,0,{"$f":"SUM(BW85,BW91:BW92,BW96:BW97,BW100:BW101,BW109:BW138)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J106-SUM(J109:J138)+I141","v":140.57924612807312},329.14216145573278,465.69389727044927,663.44123065157123,809.69767483380633,919.87228272330492,1061.332454474546,1212.7867482542424,1319.2730544504554,1488.9594580156545,1591.4106210271423,1557.0842159932913,1522.7578109594406,1488.4314059255898,1454.1050008917391,1419.7785958578884,1385.4521908240376,1351.1257857901869,1316.7993807563362,1282.4729757224854,1248.1465706886347,1213.820165654784,1179.4937606209332,1145.1673555870825,1110.8409505532318,1076.514545519381,1042.1881404855303,1007.8617354516795,973.53533041782862,939.20892538397777,904.88252035012692,870.55611531627608,836.22971028242523,801.90330524857438,767.57690021472354,733.25049518087269,698.92409014702184,664.597685113171,630.27128007932015,595.9448750454693,561.61847001161846,527.29206497776761,492.96565994391676,458.63925491006592,424.31284987621507,389.98644484236422,355.66003980851337,321.33363477466253,287.00722974081168,252.68082470696083,218.35441967310999,184.02801463925914,151.07983750862473,121.38556839036454,94.969524007139157,71.986026589571594,52.59752517980705,36.015953763375109,22.249327904546789,11.757545417100738,4.2619378813086044,1.907807245515869E-12,1.794120407794253E-12,1.794120407794253E-12,{"$f":"BV106-SUM(BV109:BV138)+BU141","v":1.794120407794253E-12},1.794120407794253E-12,1.794120407794253E-12,1.794120407794253E-12,1.794120407794253E-12,1.794120407794253E-12,1.794120407794253E-12,1.794120407794253E-12]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B82","v":"Total Closing RAB - Distribution system assets"},"$m Real 2010",null,null,null,null,{"$f":"J86+J89+J94+J102+J141","v":1805.3882551326346},1926.2930513280289,1995.1866680104799,2125.2758822593364,2201.549666382441,2246.390696066539,2320.1927486855147,2403.9889233329459,2442.8171103968934,2544.8453948298265,2589.3159993552426,2511.4829741090653,2409.4984499429493,2307.5139257768328,2205.5294016107168,2103.5448774446004,2001.5603532784844,1899.575829112368,1797.591304946252,1695.6067807801355,1593.6222566140195,1491.6377324479031,1389.6532082817871,1287.6686841156707,1185.6841599495547,1083.6996357834382,1042.1881404855303,1007.8617354516794,973.5353304178285,939.20892538397766,904.88252035012681,870.55611531627596,836.22971028242512,801.90330524857427,767.57690021472342,733.25049518087258,698.92409014702173,664.59768511317088,630.27128007932004,595.94487504546919,561.61847001161834,527.2920649777675,492.96565994391665,458.6392549100658,424.31284987621495,389.98644484236411,355.66003980851326,321.33363477466241,287.00722974081157,252.68082470696072,218.35441967310987,184.02801463925903,151.07983750862462,121.38556839036443,94.969524007139043,71.98602658957148,52.597525179806937,36.015953763374995,22.249327904546675,11.757545417100625,4.2619378813084907,1.794120407794253E-12,1.6804335700726369E-12,1.6804335700726369E-12,{"$f":"BV86+BV89+BV94+BV102+BV141","v":1.6804335700726369E-12},1.6804335700726369E-12,1.6804335700726369E-12,1.6804335700726369E-12,1.6804335700726369E-12,1.6804335700726369E-12,1.6804335700726369E-12,1.6804335700726369E-12]
[]
[{"$f":"MATCH(B144,DepnInputs!$C$34:$C$54,0)","v":3},{"$f":"'2011_15'!$C$21","v":"Standard metering"},null,null,null,null,null," ",2010,{"$f":"I144+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU144+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A144)","v":5.8121303972001934},{"$f":"INDEX('2011_15'!$H$19:$H$39, A144)","v":71.881787884495836},null,{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:I147))),(MAX($H147/$G147,$H147-SUM($I147:I147)))))*J$14","v":12.367545628212776},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:J147))),(MAX($H147/$G147,$H147-SUM($I147:J147)))))*K$14","v":12.367545628212776},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:K147))),(MAX($H147/$G147,$H147-SUM($I147:K147)))))*L$14","v":12.367545628212776},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:L147))),(MAX($H147/$G147,$H147-SUM($I147:L147)))))*M$14","v":12.367545628212776},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:M147))),(MAX($H147/$G147,$H147-SUM($I147:M147)))))*N$14","v":12.367545628212776},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:N147))),(MAX($H147/$G147,$H147-SUM($I147:N147)))))*O$14","v":10.044059743431959},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:O147))),(MAX($H147/$G147,$H147-SUM($I147:O147)))))*P$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:P147))),(MAX($H147/$G147,$H147-SUM($I147:P147)))))*Q$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:Q147))),(MAX($H147/$G147,$H147-SUM($I147:Q147)))))*R$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:R147))),(MAX($H147/$G147,$H147-SUM($I147:R147)))))*S$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:S147))),(MAX($H147/$G147,$H147-SUM($I147:S147)))))*T$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:T147))),(MAX($H147/$G147,$H147-SUM($I147:T147)))))*U$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:U147))),(MAX($H147/$G147,$H147-SUM($I147:U147)))))*V$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:V147))),(MAX($H147/$G147,$H147-SUM($I147:V147)))))*W$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:W147))),(MAX($H147/$G147,$H147-SUM($I147:W147)))))*X$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:X147))),(MAX($H147/$G147,$H147-SUM($I147:X147)))))*Y$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:Y147))),(MAX($H147/$G147,$H147-SUM($I147:Y147)))))*Z$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:Z147))),(MAX($H147/$G147,$H147-SUM($I147:Z147)))))*AA$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AA147))),(MAX($H147/$G147,$H147-SUM($I147:AA147)))))*AB$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AB147))),(MAX($H147/$G147,$H147-SUM($I147:AB147)))))*AC$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AC147))),(MAX($H147/$G147,$H147-SUM($I147:AC147)))))*AD$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AD147))),(MAX($H147/$G147,$H147-SUM($I147:AD147)))))*AE$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AE147))),(MAX($H147/$G147,$H147-SUM($I147:AE147)))))*AF$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AF147))),(MAX($H147/$G147,$H147-SUM($I147:AF147)))))*AG$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AG147))),(MAX($H147/$G147,$H147-SUM($I147:AG147)))))*AH$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AH147))),(MAX($H147/$G147,$H147-SUM($I147:AH147)))))*AI$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AI147))),(MAX($H147/$G147,$H147-SUM($I147:AI147)))))*AJ$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AJ147))),(MAX($H147/$G147,$H147-SUM($I147:AJ147)))))*AK$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AK147))),(MAX($H147/$G147,$H147-SUM($I147:AK147)))))*AL$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AL147))),(MAX($H147/$G147,$H147-SUM($I147:AL147)))))*AM$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AM147))),(MAX($H147/$G147,$H147-SUM($I147:AM147)))))*AN$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AN147))),(MAX($H147/$G147,$H147-SUM($I147:AN147)))))*AO$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AO147))),(MAX($H147/$G147,$H147-SUM($I147:AO147)))))*AP$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AP147))),(MAX($H147/$G147,$H147-SUM($I147:AP147)))))*AQ$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AQ147))),(MAX($H147/$G147,$H147-SUM($I147:AQ147)))))*AR$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AR147))),(MAX($H147/$G147,$H147-SUM($I147:AR147)))))*AS$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AS147))),(MAX($H147/$G147,$H147-SUM($I147:AS147)))))*AT$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AT147))),(MAX($H147/$G147,$H147-SUM($I147:AT147)))))*AU$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AU147))),(MAX($H147/$G147,$H147-SUM($I147:AU147)))))*AV$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AV147))),(MAX($H147/$G147,$H147-SUM($I147:AV147)))))*AW$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AW147))),(MAX($H147/$G147,$H147-SUM($I147:AW147)))))*AX$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AX147))),(MAX($H147/$G147,$H147-SUM($I147:AX147)))))*AY$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AY147))),(MAX($H147/$G147,$H147-SUM($I147:AY147)))))*AZ$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:AZ147))),(MAX($H147/$G147,$H147-SUM($I147:AZ147)))))*BA$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BA147))),(MAX($H147/$G147,$H147-SUM($I147:BA147)))))*BB$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BB147))),(MAX($H147/$G147,$H147-SUM($I147:BB147)))))*BC$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BC147))),(MAX($H147/$G147,$H147-SUM($I147:BC147)))))*BD$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BD147))),(MAX($H147/$G147,$H147-SUM($I147:BD147)))))*BE$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BE147))),(MAX($H147/$G147,$H147-SUM($I147:BE147)))))*BF$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BF147))),(MAX($H147/$G147,$H147-SUM($I147:BF147)))))*BG$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BG147))),(MAX($H147/$G147,$H147-SUM($I147:BG147)))))*BH$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BH147))),(MAX($H147/$G147,$H147-SUM($I147:BH147)))))*BI$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BI147))),(MAX($H147/$G147,$H147-SUM($I147:BI147)))))*BJ$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BJ147))),(MAX($H147/$G147,$H147-SUM($I147:BJ147)))))*BK$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BK147))),(MAX($H147/$G147,$H147-SUM($I147:BK147)))))*BL$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BL147))),(MAX($H147/$G147,$H147-SUM($I147:BL147)))))*BM$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BM147))),(MAX($H147/$G147,$H147-SUM($I147:BM147)))))*BN$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BN147))),(MAX($H147/$G147,$H147-SUM($I147:BN147)))))*BO$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BO147))),(MAX($H147/$G147,$H147-SUM($I147:BO147)))))*BP$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BP147))),(MAX($H147/$G147,$H147-SUM($I147:BP147)))))*BQ$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BQ147))),(MAX($H147/$G147,$H147-SUM($I147:BQ147)))))*BR$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BR147))),(MAX($H147/$G147,$H147-SUM($I147:BR147)))))*BS$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BS147))),(MAX($H147/$G147,$H147-SUM($I147:BS147)))))*BT$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BT147))),(MAX($H147/$G147,$H147-SUM($I147:BT147)))))*BU$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BU147))),(MAX($H147/$G147,$H147-SUM($I147:BU147)))))*BV$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BV147))),(MAX($H147/$G147,$H147-SUM($I147:BV147)))))*BW$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BW147))),(MAX($H147/$G147,$H147-SUM($I147:BW147)))))*BX$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BX147))),(MAX($H147/$G147,$H147-SUM($I147:BX147)))))*BY$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BY147))),(MAX($H147/$G147,$H147-SUM($I147:BY147)))))*BZ$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:BZ147))),(MAX($H147/$G147,$H147-SUM($I147:BZ147)))))*CA$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:CA147))),(MAX($H147/$G147,$H147-SUM($I147:CA147)))))*CB$14","v":0},{"$f":"IF(OR($G147=0,$G147=\"n/a\"),0,IF($H147>0,(MIN($H147/$G147,$H147-SUM($I147:CB147))),(MAX($H147/$G147,$H147-SUM($I147:CB147)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H147-SUM($J147:$CC147),2)=0,G147=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H147,I148)-J147","v":59.514242256283062},47.146696628070288,34.779150999857514,22.41160537164474,10.044059743431964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H147,AO148)-AP147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H147,BU148)-BV147","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B144,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B144=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A144)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A144)))","v":5},{"$f":"INDEX($J151:$CC151, MATCH(VALUE(LEFT(D153,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((J$5-$D153)>($G153),$H153-SUM(I153:$J153),$H153/($G153-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((K$5-$D153)>($G153),$H153-SUM(J153:$J153),$H153/($G153-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((L$5-$D153)>($G153),$H153-SUM($J153:K153),$H153/($G153-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((M$5-$D153)>($G153),$H153-SUM($J153:L153),$H153/($G153-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((N$5-$D153)>($G153),$H153-SUM($J153:M153),$H153/($G153-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((O$5-$D153)>($G153),$H153-SUM($J153:N153),$H153/($G153-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((P$5-$D153)>($G153),$H153-SUM($J153:O153),$H153/($G153-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((Q$5-$D153)>($G153),$H153-SUM($J153:P153),$H153/($G153-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((R$5-$D153)>($G153),$H153-SUM($J153:Q153),$H153/($G153-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((S$5-$D153)>($G153),$H153-SUM($J153:R153),$H153/($G153-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((T$5-$D153)>($G153),$H153-SUM($J153:S153),$H153/($G153-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((U$5-$D153)>($G153),$H153-SUM($J153:T153),$H153/($G153-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((V$5-$D153)>($G153),$H153-SUM($J153:U153),$H153/($G153-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((W$5-$D153)>($G153),$H153-SUM($J153:V153),$H153/($G153-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((X$5-$D153)>($G153),$H153-SUM($J153:W153),$H153/($G153-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((Y$5-$D153)>($G153),$H153-SUM($J153:X153),$H153/($G153-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((Z$5-$D153)>($G153),$H153-SUM($J153:Y153),$H153/($G153-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AA$5-$D153)>($G153),$H153-SUM($J153:Z153),$H153/($G153-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AB$5-$D153)>($G153),$H153-SUM($J153:AA153),$H153/($G153-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AC$5-$D153)>($G153),$H153-SUM($J153:AB153),$H153/($G153-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AD$5-$D153)>($G153),$H153-SUM($J153:AC153),$H153/($G153-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AE$5-$D153)>($G153),$H153-SUM($J153:AD153),$H153/($G153-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AF$5-$D153)>($G153),$H153-SUM($J153:AE153),$H153/($G153-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AG$5-$D153)>($G153),$H153-SUM($J153:AF153),$H153/($G153-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AH$5-$D153)>($G153),$H153-SUM($J153:AG153),$H153/($G153-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AI$5-$D153)>($G153),$H153-SUM($J153:AH153),$H153/($G153-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AJ$5-$D153)>($G153),$H153-SUM($J153:AI153),$H153/($G153-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AK$5-$D153)>($G153),$H153-SUM($J153:AJ153),$H153/($G153-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AL$5-$D153)>($G153),$H153-SUM($J153:AK153),$H153/($G153-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AM$5-$D153)>($G153),$H153-SUM($J153:AL153),$H153/($G153-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AN$5-$D153)>($G153),$H153-SUM($J153:AM153),$H153/($G153-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AO$5-$D153)>($G153),$H153-SUM($J153:AN153),$H153/($G153-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AP$5-$D153)>($G153),$H153-SUM($J153:AO153),$H153/($G153-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AQ$5-$D153)>($G153),$H153-SUM($J153:AP153),$H153/($G153-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AR$5-$D153)>($G153),$H153-SUM($J153:AQ153),$H153/($G153-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AS$5-$D153)>($G153),$H153-SUM($J153:AR153),$H153/($G153-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AT$5-$D153)>($G153),$H153-SUM($J153:AS153),$H153/($G153-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AU$5-$D153)>($G153),$H153-SUM($J153:AT153),$H153/($G153-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AV$5-$D153)>($G153),$H153-SUM($J153:AU153),$H153/($G153-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AW$5-$D153)>($G153),$H153-SUM($J153:AV153),$H153/($G153-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AX$5-$D153)>($G153),$H153-SUM($J153:AW153),$H153/($G153-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AY$5-$D153)>($G153),$H153-SUM($J153:AX153),$H153/($G153-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((AZ$5-$D153)>($G153),$H153-SUM($J153:AY153),$H153/($G153-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BA$5-$D153)>($G153),$H153-SUM($J153:AZ153),$H153/($G153-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BB$5-$D153)>($G153),$H153-SUM($J153:BA153),$H153/($G153-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BC$5-$D153)>($G153),$H153-SUM($J153:BB153),$H153/($G153-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BD$5-$D153)>($G153),$H153-SUM($J153:BC153),$H153/($G153-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BE$5-$D153)>($G153),$H153-SUM($J153:BD153),$H153/($G153-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BF$5-$D153)>($G153),$H153-SUM($J153:BE153),$H153/($G153-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BG$5-$D153)>($G153),$H153-SUM($J153:BF153),$H153/($G153-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BH$5-$D153)>($G153),$H153-SUM($J153:BG153),$H153/($G153-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BI$5-$D153)>($G153),$H153-SUM($J153:BH153),$H153/($G153-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BJ$5-$D153)>($G153),$H153-SUM($J153:BI153),$H153/($G153-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BK$5-$D153)>($G153),$H153-SUM($J153:BJ153),$H153/($G153-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BL$5-$D153)>($G153),$H153-SUM($J153:BK153),$H153/($G153-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BM$5-$D153)>($G153),$H153-SUM($J153:BL153),$H153/($G153-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BN$5-$D153)>($G153),$H153-SUM($J153:BM153),$H153/($G153-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BO$5-$D153)>($G153),$H153-SUM($J153:BN153),$H153/($G153-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BP$5-$D153)>($G153),$H153-SUM($J153:BO153),$H153/($G153-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BQ$5-$D153)>($G153),$H153-SUM($J153:BP153),$H153/($G153-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BR$5-$D153)>($G153),$H153-SUM($J153:BQ153),$H153/($G153-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BS$5-$D153)>($G153),$H153-SUM($J153:BR153),$H153/($G153-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BT$5-$D153)>($G153),$H153-SUM($J153:BS153),$H153/($G153-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BU$5-$D153)>($G153),$H153-SUM($J153:BT153),$H153/($G153-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BV$5-$D153)>($G153),$H153-SUM($J153:BU153),$H153/($G153-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BW$5-$D153)>($G153),$H153-SUM($J153:BV153),$H153/($G153-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BX$5-$D153)>($G153),$H153-SUM($J153:BW153),$H153/($G153-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BY$5-$D153)>($G153),$H153-SUM($J153:BX153),$H153/($G153-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((BZ$5-$D153)>($G153),$H153-SUM($J153:BY153),$H153/($G153-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((CA$5-$D153)>($G153),$H153-SUM($J153:BZ153),$H153/($G153-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((CB$5-$D153)>($G153),$H153-SUM($J153:CA153),$H153/($G153-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D153+reg_period_length),$G153=\"n/a\"),0,IF((CC$5-$D153)>($G153),$H153-SUM($J153:CB153),$H153/($G153-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H153-SUM($J153:$CC153),2)=0,G153=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G153","v":5},{"$f":"INDEX($J151:$CC151, MATCH(VALUE(LEFT(D154,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((J$5-$D154)>($G154),$H154-SUM(I154:$J154),$H154/($G154-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((K$5-$D154)>($G154),$H154-SUM(J154:$J154),$H154/($G154-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((L$5-$D154)>($G154),$H154-SUM($J154:K154),$H154/($G154-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((M$5-$D154)>($G154),$H154-SUM($J154:L154),$H154/($G154-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((N$5-$D154)>($G154),$H154-SUM($J154:M154),$H154/($G154-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((O$5-$D154)>($G154),$H154-SUM($J154:N154),$H154/($G154-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((P$5-$D154)>($G154),$H154-SUM($J154:O154),$H154/($G154-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((Q$5-$D154)>($G154),$H154-SUM($J154:P154),$H154/($G154-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((R$5-$D154)>($G154),$H154-SUM($J154:Q154),$H154/($G154-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((S$5-$D154)>($G154),$H154-SUM($J154:R154),$H154/($G154-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D154+reg_period_length+0.5),$G154=\"n/a\"),0,IF((T$5-$D154)>($G154),$H154-SUM($J154:S154),$H154/($G154-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((U$5-$D154)>($G154),$H154-SUM($J154:T154),$H154/($G154-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((V$5-$D154)>($G154),$H154-SUM($J154:U154),$H154/($G154-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((W$5-$D154)>($G154),$H154-SUM($J154:V154),$H154/($G154-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((X$5-$D154)>($G154),$H154-SUM($J154:W154),$H154/($G154-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((Y$5-$D154)>($G154),$H154-SUM($J154:X154),$H154/($G154-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((Z$5-$D154)>($G154),$H154-SUM($J154:Y154),$H154/($G154-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AA$5-$D154)>($G154),$H154-SUM($J154:Z154),$H154/($G154-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AB$5-$D154)>($G154),$H154-SUM($J154:AA154),$H154/($G154-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AC$5-$D154)>($G154),$H154-SUM($J154:AB154),$H154/($G154-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AD$5-$D154)>($G154),$H154-SUM($J154:AC154),$H154/($G154-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AE$5-$D154)>($G154),$H154-SUM($J154:AD154),$H154/($G154-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AF$5-$D154)>($G154),$H154-SUM($J154:AE154),$H154/($G154-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AG$5-$D154)>($G154),$H154-SUM($J154:AF154),$H154/($G154-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AH$5-$D154)>($G154),$H154-SUM($J154:AG154),$H154/($G154-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AI$5-$D154)>($G154),$H154-SUM($J154:AH154),$H154/($G154-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AJ$5-$D154)>($G154),$H154-SUM($J154:AI154),$H154/($G154-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AK$5-$D154)>($G154),$H154-SUM($J154:AJ154),$H154/($G154-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AL$5-$D154)>($G154),$H154-SUM($J154:AK154),$H154/($G154-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AM$5-$D154)>($G154),$H154-SUM($J154:AL154),$H154/($G154-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AN$5-$D154)>($G154),$H154-SUM($J154:AM154),$H154/($G154-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AO$5-$D154)>($G154),$H154-SUM($J154:AN154),$H154/($G154-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AP$5-$D154)>($G154),$H154-SUM($J154:AO154),$H154/($G154-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AQ$5-$D154)>($G154),$H154-SUM($J154:AP154),$H154/($G154-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AR$5-$D154)>($G154),$H154-SUM($J154:AQ154),$H154/($G154-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AS$5-$D154)>($G154),$H154-SUM($J154:AR154),$H154/($G154-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AT$5-$D154)>($G154),$H154-SUM($J154:AS154),$H154/($G154-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AU$5-$D154)>($G154),$H154-SUM($J154:AT154),$H154/($G154-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AV$5-$D154)>($G154),$H154-SUM($J154:AU154),$H154/($G154-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AW$5-$D154)>($G154),$H154-SUM($J154:AV154),$H154/($G154-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AX$5-$D154)>($G154),$H154-SUM($J154:AW154),$H154/($G154-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AY$5-$D154)>($G154),$H154-SUM($J154:AX154),$H154/($G154-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((AZ$5-$D154)>($G154),$H154-SUM($J154:AY154),$H154/($G154-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BA$5-$D154)>($G154),$H154-SUM($J154:AZ154),$H154/($G154-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BB$5-$D154)>($G154),$H154-SUM($J154:BA154),$H154/($G154-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BC$5-$D154)>($G154),$H154-SUM($J154:BB154),$H154/($G154-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BD$5-$D154)>($G154),$H154-SUM($J154:BC154),$H154/($G154-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BE$5-$D154)>($G154),$H154-SUM($J154:BD154),$H154/($G154-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BF$5-$D154)>($G154),$H154-SUM($J154:BE154),$H154/($G154-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BG$5-$D154)>($G154),$H154-SUM($J154:BF154),$H154/($G154-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BH$5-$D154)>($G154),$H154-SUM($J154:BG154),$H154/($G154-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BI$5-$D154)>($G154),$H154-SUM($J154:BH154),$H154/($G154-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BJ$5-$D154)>($G154),$H154-SUM($J154:BI154),$H154/($G154-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BK$5-$D154)>($G154),$H154-SUM($J154:BJ154),$H154/($G154-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BL$5-$D154)>($G154),$H154-SUM($J154:BK154),$H154/($G154-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BM$5-$D154)>($G154),$H154-SUM($J154:BL154),$H154/($G154-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BN$5-$D154)>($G154),$H154-SUM($J154:BM154),$H154/($G154-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BO$5-$D154)>($G154),$H154-SUM($J154:BN154),$H154/($G154-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BP$5-$D154)>($G154),$H154-SUM($J154:BO154),$H154/($G154-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BQ$5-$D154)>($G154),$H154-SUM($J154:BP154),$H154/($G154-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BR$5-$D154)>($G154),$H154-SUM($J154:BQ154),$H154/($G154-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BS$5-$D154)>($G154),$H154-SUM($J154:BR154),$H154/($G154-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BT$5-$D154)>($G154),$H154-SUM($J154:BS154),$H154/($G154-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BU$5-$D154)>($G154),$H154-SUM($J154:BT154),$H154/($G154-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BV$5-$D154)>($G154),$H154-SUM($J154:BU154),$H154/($G154-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BW$5-$D154)>($G154),$H154-SUM($J154:BV154),$H154/($G154-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BX$5-$D154)>($G154),$H154-SUM($J154:BW154),$H154/($G154-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BY$5-$D154)>($G154),$H154-SUM($J154:BX154),$H154/($G154-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((BZ$5-$D154)>($G154),$H154-SUM($J154:BY154),$H154/($G154-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((CA$5-$D154)>($G154),$H154-SUM($J154:BZ154),$H154/($G154-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((CB$5-$D154)>($G154),$H154-SUM($J154:CA154),$H154/($G154-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D154+reg_period_length),$G154=\"n/a\"),0,IF((CC$5-$D154)>($G154),$H154-SUM($J154:CB154),$H154/($G154-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H154-SUM($J154:$CC154),2)=0,G154=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":1.7144428804700169},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B144,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G146","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G147","v":5.8121303972001934},{"$f":"INDEX($J156:$CC156, MATCH(VALUE(LEFT(D158,4))+5, $J$5:$CC$5,0))","v":1.7144428804700169},null,{"$f":"IF(OR(J$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((J$5-$D158)>($G158),$H158-SUM(I158:$J158),$H158/($G158-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((K$5-$D158)>($G158),$H158-SUM(J158:$J158),$H158/($G158-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((L$5-$D158)>($G158),$H158-SUM($J158:K158),$H158/($G158-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((M$5-$D158)>($G158),$H158-SUM($J158:L158),$H158/($G158-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((N$5-$D158)>($G158),$H158-SUM($J158:M158),$H158/($G158-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((O$5-$D158)>($G158),$H158-SUM($J158:N158),$H158/($G158-reg_period_length)))*O$14","v":1.7144428804700169},{"$f":"IF(OR(P$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((P$5-$D158)>($G158),$H158-SUM($J158:O158),$H158/($G158-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((Q$5-$D158)>($G158),$H158-SUM($J158:P158),$H158/($G158-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((R$5-$D158)>($G158),$H158-SUM($J158:Q158),$H158/($G158-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((S$5-$D158)>($G158),$H158-SUM($J158:R158),$H158/($G158-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((T$5-$D158)>($G158),$H158-SUM($J158:S158),$H158/($G158-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((U$5-$D158)>($G158),$H158-SUM($J158:T158),$H158/($G158-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((V$5-$D158)>($G158),$H158-SUM($J158:U158),$H158/($G158-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((W$5-$D158)>($G158),$H158-SUM($J158:V158),$H158/($G158-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((X$5-$D158)>($G158),$H158-SUM($J158:W158),$H158/($G158-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((Y$5-$D158)>($G158),$H158-SUM($J158:X158),$H158/($G158-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((Z$5-$D158)>($G158),$H158-SUM($J158:Y158),$H158/($G158-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AA$5-$D158)>($G158),$H158-SUM($J158:Z158),$H158/($G158-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AB$5-$D158)>($G158),$H158-SUM($J158:AA158),$H158/($G158-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AC$5-$D158)>($G158),$H158-SUM($J158:AB158),$H158/($G158-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AD$5-$D158)>($G158),$H158-SUM($J158:AC158),$H158/($G158-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AE$5-$D158)>($G158),$H158-SUM($J158:AD158),$H158/($G158-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AF$5-$D158)>($G158),$H158-SUM($J158:AE158),$H158/($G158-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AG$5-$D158)>($G158),$H158-SUM($J158:AF158),$H158/($G158-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AH$5-$D158)>($G158),$H158-SUM($J158:AG158),$H158/($G158-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AI$5-$D158)>($G158),$H158-SUM($J158:AH158),$H158/($G158-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AJ$5-$D158)>($G158),$H158-SUM($J158:AI158),$H158/($G158-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AK$5-$D158)>($G158),$H158-SUM($J158:AJ158),$H158/($G158-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AL$5-$D158)>($G158),$H158-SUM($J158:AK158),$H158/($G158-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AM$5-$D158)>($G158),$H158-SUM($J158:AL158),$H158/($G158-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AN$5-$D158)>($G158),$H158-SUM($J158:AM158),$H158/($G158-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AO$5-$D158)>($G158),$H158-SUM($J158:AN158),$H158/($G158-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AP$5-$D158)>($G158),$H158-SUM($J158:AO158),$H158/($G158-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AQ$5-$D158)>($G158),$H158-SUM($J158:AP158),$H158/($G158-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AR$5-$D158)>($G158),$H158-SUM($J158:AQ158),$H158/($G158-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AS$5-$D158)>($G158),$H158-SUM($J158:AR158),$H158/($G158-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AT$5-$D158)>($G158),$H158-SUM($J158:AS158),$H158/($G158-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AU$5-$D158)>($G158),$H158-SUM($J158:AT158),$H158/($G158-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AV$5-$D158)>($G158),$H158-SUM($J158:AU158),$H158/($G158-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AW$5-$D158)>($G158),$H158-SUM($J158:AV158),$H158/($G158-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AX$5-$D158)>($G158),$H158-SUM($J158:AW158),$H158/($G158-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AY$5-$D158)>($G158),$H158-SUM($J158:AX158),$H158/($G158-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((AZ$5-$D158)>($G158),$H158-SUM($J158:AY158),$H158/($G158-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BA$5-$D158)>($G158),$H158-SUM($J158:AZ158),$H158/($G158-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BB$5-$D158)>($G158),$H158-SUM($J158:BA158),$H158/($G158-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BC$5-$D158)>($G158),$H158-SUM($J158:BB158),$H158/($G158-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BD$5-$D158)>($G158),$H158-SUM($J158:BC158),$H158/($G158-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BE$5-$D158)>($G158),$H158-SUM($J158:BD158),$H158/($G158-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BF$5-$D158)>($G158),$H158-SUM($J158:BE158),$H158/($G158-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BG$5-$D158)>($G158),$H158-SUM($J158:BF158),$H158/($G158-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BH$5-$D158)>($G158),$H158-SUM($J158:BG158),$H158/($G158-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BI$5-$D158)>($G158),$H158-SUM($J158:BH158),$H158/($G158-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BJ$5-$D158)>($G158),$H158-SUM($J158:BI158),$H158/($G158-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BK$5-$D158)>($G158),$H158-SUM($J158:BJ158),$H158/($G158-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BL$5-$D158)>($G158),$H158-SUM($J158:BK158),$H158/($G158-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BM$5-$D158)>($G158),$H158-SUM($J158:BL158),$H158/($G158-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BN$5-$D158)>($G158),$H158-SUM($J158:BM158),$H158/($G158-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BO$5-$D158)>($G158),$H158-SUM($J158:BN158),$H158/($G158-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BP$5-$D158)>($G158),$H158-SUM($J158:BO158),$H158/($G158-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BQ$5-$D158)>($G158),$H158-SUM($J158:BP158),$H158/($G158-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BR$5-$D158)>($G158),$H158-SUM($J158:BQ158),$H158/($G158-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BS$5-$D158)>($G158),$H158-SUM($J158:BR158),$H158/($G158-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BT$5-$D158)>($G158),$H158-SUM($J158:BS158),$H158/($G158-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BU$5-$D158)>($G158),$H158-SUM($J158:BT158),$H158/($G158-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BV$5-$D158)>($G158),$H158-SUM($J158:BU158),$H158/($G158-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BW$5-$D158)>($G158),$H158-SUM($J158:BV158),$H158/($G158-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BX$5-$D158)>($G158),$H158-SUM($J158:BW158),$H158/($G158-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BY$5-$D158)>($G158),$H158-SUM($J158:BX158),$H158/($G158-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((BZ$5-$D158)>($G158),$H158-SUM($J158:BY158),$H158/($G158-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((CA$5-$D158)>($G158),$H158-SUM($J158:BZ158),$H158/($G158-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((CB$5-$D158)>($G158),$H158-SUM($J158:CA158),$H158/($G158-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D158+reg_period_length),$G158=\"n/a\"),0,IF((CC$5-$D158)>($G158),$H158-SUM($J158:CB158),$H158/($G158-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H158-SUM($J158:$CC158),2)=0,G158=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G158=\"n/a\",\"n/a\",MAX(G158-5,1))","v":1},{"$f":"INDEX($J156:$CC156, MATCH(VALUE(LEFT(D159,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((J$5-$D159)>($G159),$H159-SUM(I159:$J159),$H159/($G159-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((K$5-$D159)>($G159),$H159-SUM(J159:$J159),$H159/($G159-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((L$5-$D159)>($G159),$H159-SUM($J159:K159),$H159/($G159-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((M$5-$D159)>($G159),$H159-SUM($J159:L159),$H159/($G159-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((N$5-$D159)>($G159),$H159-SUM($J159:M159),$H159/($G159-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((O$5-$D159)>($G159),$H159-SUM($J159:N159),$H159/($G159-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((P$5-$D159)>($G159),$H159-SUM($J159:O159),$H159/($G159-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((Q$5-$D159)>($G159),$H159-SUM($J159:P159),$H159/($G159-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((R$5-$D159)>($G159),$H159-SUM($J159:Q159),$H159/($G159-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((S$5-$D159)>($G159),$H159-SUM($J159:R159),$H159/($G159-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((T$5-$D159)>($G159),$H159-SUM($J159:S159),$H159/($G159-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((U$5-$D159)>($G159),$H159-SUM($J159:T159),$H159/($G159-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((V$5-$D159)>($G159),$H159-SUM($J159:U159),$H159/($G159-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((W$5-$D159)>($G159),$H159-SUM($J159:V159),$H159/($G159-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((X$5-$D159)>($G159),$H159-SUM($J159:W159),$H159/($G159-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((Y$5-$D159)>($G159),$H159-SUM($J159:X159),$H159/($G159-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((Z$5-$D159)>($G159),$H159-SUM($J159:Y159),$H159/($G159-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AA$5-$D159)>($G159),$H159-SUM($J159:Z159),$H159/($G159-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AB$5-$D159)>($G159),$H159-SUM($J159:AA159),$H159/($G159-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AC$5-$D159)>($G159),$H159-SUM($J159:AB159),$H159/($G159-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AD$5-$D159)>($G159),$H159-SUM($J159:AC159),$H159/($G159-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AE$5-$D159)>($G159),$H159-SUM($J159:AD159),$H159/($G159-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AF$5-$D159)>($G159),$H159-SUM($J159:AE159),$H159/($G159-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AG$5-$D159)>($G159),$H159-SUM($J159:AF159),$H159/($G159-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AH$5-$D159)>($G159),$H159-SUM($J159:AG159),$H159/($G159-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AI$5-$D159)>($G159),$H159-SUM($J159:AH159),$H159/($G159-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AJ$5-$D159)>($G159),$H159-SUM($J159:AI159),$H159/($G159-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AK$5-$D159)>($G159),$H159-SUM($J159:AJ159),$H159/($G159-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AL$5-$D159)>($G159),$H159-SUM($J159:AK159),$H159/($G159-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AM$5-$D159)>($G159),$H159-SUM($J159:AL159),$H159/($G159-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AN$5-$D159)>($G159),$H159-SUM($J159:AM159),$H159/($G159-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AO$5-$D159)>($G159),$H159-SUM($J159:AN159),$H159/($G159-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AP$5-$D159)>($G159),$H159-SUM($J159:AO159),$H159/($G159-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AQ$5-$D159)>($G159),$H159-SUM($J159:AP159),$H159/($G159-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AR$5-$D159)>($G159),$H159-SUM($J159:AQ159),$H159/($G159-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AS$5-$D159)>($G159),$H159-SUM($J159:AR159),$H159/($G159-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AT$5-$D159)>($G159),$H159-SUM($J159:AS159),$H159/($G159-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AU$5-$D159)>($G159),$H159-SUM($J159:AT159),$H159/($G159-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AV$5-$D159)>($G159),$H159-SUM($J159:AU159),$H159/($G159-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AW$5-$D159)>($G159),$H159-SUM($J159:AV159),$H159/($G159-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AX$5-$D159)>($G159),$H159-SUM($J159:AW159),$H159/($G159-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AY$5-$D159)>($G159),$H159-SUM($J159:AX159),$H159/($G159-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((AZ$5-$D159)>($G159),$H159-SUM($J159:AY159),$H159/($G159-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BA$5-$D159)>($G159),$H159-SUM($J159:AZ159),$H159/($G159-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BB$5-$D159)>($G159),$H159-SUM($J159:BA159),$H159/($G159-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BC$5-$D159)>($G159),$H159-SUM($J159:BB159),$H159/($G159-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BD$5-$D159)>($G159),$H159-SUM($J159:BC159),$H159/($G159-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BE$5-$D159)>($G159),$H159-SUM($J159:BD159),$H159/($G159-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BF$5-$D159)>($G159),$H159-SUM($J159:BE159),$H159/($G159-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BG$5-$D159)>($G159),$H159-SUM($J159:BF159),$H159/($G159-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BH$5-$D159)>($G159),$H159-SUM($J159:BG159),$H159/($G159-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BI$5-$D159)>($G159),$H159-SUM($J159:BH159),$H159/($G159-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BJ$5-$D159)>($G159),$H159-SUM($J159:BI159),$H159/($G159-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BK$5-$D159)>($G159),$H159-SUM($J159:BJ159),$H159/($G159-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BL$5-$D159)>($G159),$H159-SUM($J159:BK159),$H159/($G159-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BM$5-$D159)>($G159),$H159-SUM($J159:BL159),$H159/($G159-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BN$5-$D159)>($G159),$H159-SUM($J159:BM159),$H159/($G159-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BO$5-$D159)>($G159),$H159-SUM($J159:BN159),$H159/($G159-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BP$5-$D159)>($G159),$H159-SUM($J159:BO159),$H159/($G159-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BQ$5-$D159)>($G159),$H159-SUM($J159:BP159),$H159/($G159-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BR$5-$D159)>($G159),$H159-SUM($J159:BQ159),$H159/($G159-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BS$5-$D159)>($G159),$H159-SUM($J159:BR159),$H159/($G159-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BT$5-$D159)>($G159),$H159-SUM($J159:BS159),$H159/($G159-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BU$5-$D159)>($G159),$H159-SUM($J159:BT159),$H159/($G159-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BV$5-$D159)>($G159),$H159-SUM($J159:BU159),$H159/($G159-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BW$5-$D159)>($G159),$H159-SUM($J159:BV159),$H159/($G159-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BX$5-$D159)>($G159),$H159-SUM($J159:BW159),$H159/($G159-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BY$5-$D159)>($G159),$H159-SUM($J159:BX159),$H159/($G159-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((BZ$5-$D159)>($G159),$H159-SUM($J159:BY159),$H159/($G159-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((CA$5-$D159)>($G159),$H159-SUM($J159:BZ159),$H159/($G159-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((CB$5-$D159)>($G159),$H159-SUM($J159:CA159),$H159/($G159-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D159+reg_period_length),$G159=\"n/a\"),0,IF((CC$5-$D159)>($G159),$H159-SUM($J159:CB159),$H159/($G159-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H159-SUM($J159:$CC159),2)=0,G159=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J163:CC163)-SUM(J164:CC164),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE171:$CE200)=COUNTIF($CE171:$CE200,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B144,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A144)","v":"n/a"},{"$f":"TRANSPOSE(J168:AM168)","v":0},null,{"$f":"IF(OR(J$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>J$5,$H171/$G171,$H171-SUM($I171:I171)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>K$5,$H171/$G171,$H171-SUM($I171:J171)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>L$5,$H171/$G171,$H171-SUM($I171:K171)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>M$5,$H171/$G171,$H171-SUM($I171:L171)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>N$5,$H171/$G171,$H171-SUM($I171:M171)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>O$5,$H171/$G171,$H171-SUM($I171:N171)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>P$5,$H171/$G171,$H171-SUM($I171:O171)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>Q$5,$H171/$G171,$H171-SUM($I171:P171)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>R$5,$H171/$G171,$H171-SUM($I171:Q171)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>S$5,$H171/$G171,$H171-SUM($I171:R171)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>T$5,$H171/$G171,$H171-SUM($I171:S171)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>U$5,$H171/$G171,$H171-SUM($I171:T171)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>V$5,$H171/$G171,$H171-SUM($I171:U171)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>W$5,$H171/$G171,$H171-SUM($I171:V171)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>X$5,$H171/$G171,$H171-SUM($I171:W171)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>Y$5,$H171/$G171,$H171-SUM($I171:X171)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>Z$5,$H171/$G171,$H171-SUM($I171:Y171)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AA$5,$H171/$G171,$H171-SUM($I171:Z171)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AB$5,$H171/$G171,$H171-SUM($I171:AA171)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AC$5,$H171/$G171,$H171-SUM($I171:AB171)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AD$5,$H171/$G171,$H171-SUM($I171:AC171)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AE$5,$H171/$G171,$H171-SUM($I171:AD171)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AF$5,$H171/$G171,$H171-SUM($I171:AE171)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AG$5,$H171/$G171,$H171-SUM($I171:AF171)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AH$5,$H171/$G171,$H171-SUM($I171:AG171)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AI$5,$H171/$G171,$H171-SUM($I171:AH171)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AJ$5,$H171/$G171,$H171-SUM($I171:AI171)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AK$5,$H171/$G171,$H171-SUM($I171:AJ171)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AL$5,$H171/$G171,$H171-SUM($I171:AK171)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AM$5,$H171/$G171,$H171-SUM($I171:AL171)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AN$5,$H171/$G171,$H171-SUM($I171:AM171)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AO$5,$H171/$G171,$H171-SUM($I171:AN171)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AP$5,$H171/$G171,$H171-SUM($I171:AO171)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AQ$5,$H171/$G171,$H171-SUM($I171:AP171)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AR$5,$H171/$G171,$H171-SUM($I171:AQ171)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AS$5,$H171/$G171,$H171-SUM($I171:AR171)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AT$5,$H171/$G171,$H171-SUM($I171:AS171)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AU$5,$H171/$G171,$H171-SUM($I171:AT171)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AV$5,$H171/$G171,$H171-SUM($I171:AU171)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AW$5,$H171/$G171,$H171-SUM($I171:AV171)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AX$5,$H171/$G171,$H171-SUM($I171:AW171)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AY$5,$H171/$G171,$H171-SUM($I171:AX171)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>AZ$5,$H171/$G171,$H171-SUM($I171:AY171)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BA$5,$H171/$G171,$H171-SUM($I171:AZ171)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BB$5,$H171/$G171,$H171-SUM($I171:BA171)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BC$5,$H171/$G171,$H171-SUM($I171:BB171)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BD$5,$H171/$G171,$H171-SUM($I171:BC171)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BE$5,$H171/$G171,$H171-SUM($I171:BD171)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BF$5,$H171/$G171,$H171-SUM($I171:BE171)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BG$5,$H171/$G171,$H171-SUM($I171:BF171)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BH$5,$H171/$G171,$H171-SUM($I171:BG171)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BI$5,$H171/$G171,$H171-SUM($I171:BH171)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BJ$5,$H171/$G171,$H171-SUM($I171:BI171)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BK$5,$H171/$G171,$H171-SUM($I171:BJ171)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BL$5,$H171/$G171,$H171-SUM($I171:BK171)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BM$5,$H171/$G171,$H171-SUM($I171:BL171)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BN$5,$H171/$G171,$H171-SUM($I171:BM171)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BO$5,$H171/$G171,$H171-SUM($I171:BN171)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BP$5,$H171/$G171,$H171-SUM($I171:BO171)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BQ$5,$H171/$G171,$H171-SUM($I171:BP171)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BR$5,$H171/$G171,$H171-SUM($I171:BQ171)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BS$5,$H171/$G171,$H171-SUM($I171:BR171)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BT$5,$H171/$G171,$H171-SUM($I171:BS171)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BU$5,$H171/$G171,$H171-SUM($I171:BT171)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BV$5,$H171/$G171,$H171-SUM($I171:BU171)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BW$5,$H171/$G171,$H171-SUM($I171:BV171)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BX$5,$H171/$G171,$H171-SUM($I171:BW171)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BY$5,$H171/$G171,$H171-SUM($I171:BX171)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>BZ$5,$H171/$G171,$H171-SUM($I171:BY171)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>CA$5,$H171/$G171,$H171-SUM($I171:BZ171)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>CB$5,$H171/$G171,$H171-SUM($I171:CA171)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D171,$G171=\"n/a\"),0,IF(SUM($D171,$G171+0.5)>CC$5,$H171/$G171,$H171-SUM($I171:CB171)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H171-SUM($J171:$CC171),2)=0,G171=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D171+1","v":2012},"$m Real 2010",null,{"$f":"G171","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>J$5,$H172/$G172,$H172-SUM($I172:I172)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>K$5,$H172/$G172,$H172-SUM($I172:J172)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>L$5,$H172/$G172,$H172-SUM($I172:K172)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>M$5,$H172/$G172,$H172-SUM($I172:L172)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>N$5,$H172/$G172,$H172-SUM($I172:M172)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>O$5,$H172/$G172,$H172-SUM($I172:N172)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>P$5,$H172/$G172,$H172-SUM($I172:O172)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>Q$5,$H172/$G172,$H172-SUM($I172:P172)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>R$5,$H172/$G172,$H172-SUM($I172:Q172)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>S$5,$H172/$G172,$H172-SUM($I172:R172)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>T$5,$H172/$G172,$H172-SUM($I172:S172)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>U$5,$H172/$G172,$H172-SUM($I172:T172)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>V$5,$H172/$G172,$H172-SUM($I172:U172)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>W$5,$H172/$G172,$H172-SUM($I172:V172)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>X$5,$H172/$G172,$H172-SUM($I172:W172)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>Y$5,$H172/$G172,$H172-SUM($I172:X172)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>Z$5,$H172/$G172,$H172-SUM($I172:Y172)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AA$5,$H172/$G172,$H172-SUM($I172:Z172)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AB$5,$H172/$G172,$H172-SUM($I172:AA172)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AC$5,$H172/$G172,$H172-SUM($I172:AB172)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AD$5,$H172/$G172,$H172-SUM($I172:AC172)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AE$5,$H172/$G172,$H172-SUM($I172:AD172)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AF$5,$H172/$G172,$H172-SUM($I172:AE172)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AG$5,$H172/$G172,$H172-SUM($I172:AF172)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AH$5,$H172/$G172,$H172-SUM($I172:AG172)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AI$5,$H172/$G172,$H172-SUM($I172:AH172)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AJ$5,$H172/$G172,$H172-SUM($I172:AI172)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AK$5,$H172/$G172,$H172-SUM($I172:AJ172)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AL$5,$H172/$G172,$H172-SUM($I172:AK172)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AM$5,$H172/$G172,$H172-SUM($I172:AL172)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AN$5,$H172/$G172,$H172-SUM($I172:AM172)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AO$5,$H172/$G172,$H172-SUM($I172:AN172)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AP$5,$H172/$G172,$H172-SUM($I172:AO172)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AQ$5,$H172/$G172,$H172-SUM($I172:AP172)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AR$5,$H172/$G172,$H172-SUM($I172:AQ172)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AS$5,$H172/$G172,$H172-SUM($I172:AR172)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AT$5,$H172/$G172,$H172-SUM($I172:AS172)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AU$5,$H172/$G172,$H172-SUM($I172:AT172)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AV$5,$H172/$G172,$H172-SUM($I172:AU172)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AW$5,$H172/$G172,$H172-SUM($I172:AV172)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AX$5,$H172/$G172,$H172-SUM($I172:AW172)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AY$5,$H172/$G172,$H172-SUM($I172:AX172)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>AZ$5,$H172/$G172,$H172-SUM($I172:AY172)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BA$5,$H172/$G172,$H172-SUM($I172:AZ172)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BB$5,$H172/$G172,$H172-SUM($I172:BA172)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BC$5,$H172/$G172,$H172-SUM($I172:BB172)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BD$5,$H172/$G172,$H172-SUM($I172:BC172)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BE$5,$H172/$G172,$H172-SUM($I172:BD172)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BF$5,$H172/$G172,$H172-SUM($I172:BE172)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BG$5,$H172/$G172,$H172-SUM($I172:BF172)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BH$5,$H172/$G172,$H172-SUM($I172:BG172)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BI$5,$H172/$G172,$H172-SUM($I172:BH172)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BJ$5,$H172/$G172,$H172-SUM($I172:BI172)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BK$5,$H172/$G172,$H172-SUM($I172:BJ172)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BL$5,$H172/$G172,$H172-SUM($I172:BK172)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BM$5,$H172/$G172,$H172-SUM($I172:BL172)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BN$5,$H172/$G172,$H172-SUM($I172:BM172)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BO$5,$H172/$G172,$H172-SUM($I172:BN172)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BP$5,$H172/$G172,$H172-SUM($I172:BO172)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BQ$5,$H172/$G172,$H172-SUM($I172:BP172)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BR$5,$H172/$G172,$H172-SUM($I172:BQ172)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BS$5,$H172/$G172,$H172-SUM($I172:BR172)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BT$5,$H172/$G172,$H172-SUM($I172:BS172)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BU$5,$H172/$G172,$H172-SUM($I172:BT172)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BV$5,$H172/$G172,$H172-SUM($I172:BU172)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BW$5,$H172/$G172,$H172-SUM($I172:BV172)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BX$5,$H172/$G172,$H172-SUM($I172:BW172)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BY$5,$H172/$G172,$H172-SUM($I172:BX172)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>BZ$5,$H172/$G172,$H172-SUM($I172:BY172)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>CA$5,$H172/$G172,$H172-SUM($I172:BZ172)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>CB$5,$H172/$G172,$H172-SUM($I172:CA172)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D172,$G172=\"n/a\"),0,IF(SUM($D172,$G172+0.5)>CC$5,$H172/$G172,$H172-SUM($I172:CB172)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D172+1","v":2013},"$m Real 2010",null,{"$f":"G172","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>J$5,$H173/$G173,$H173-SUM($I173:I173)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>K$5,$H173/$G173,$H173-SUM($I173:J173)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>L$5,$H173/$G173,$H173-SUM($I173:K173)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>M$5,$H173/$G173,$H173-SUM($I173:L173)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>N$5,$H173/$G173,$H173-SUM($I173:M173)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>O$5,$H173/$G173,$H173-SUM($I173:N173)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>P$5,$H173/$G173,$H173-SUM($I173:O173)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>Q$5,$H173/$G173,$H173-SUM($I173:P173)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>R$5,$H173/$G173,$H173-SUM($I173:Q173)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>S$5,$H173/$G173,$H173-SUM($I173:R173)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>T$5,$H173/$G173,$H173-SUM($I173:S173)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>U$5,$H173/$G173,$H173-SUM($I173:T173)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>V$5,$H173/$G173,$H173-SUM($I173:U173)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>W$5,$H173/$G173,$H173-SUM($I173:V173)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>X$5,$H173/$G173,$H173-SUM($I173:W173)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>Y$5,$H173/$G173,$H173-SUM($I173:X173)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>Z$5,$H173/$G173,$H173-SUM($I173:Y173)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AA$5,$H173/$G173,$H173-SUM($I173:Z173)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AB$5,$H173/$G173,$H173-SUM($I173:AA173)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AC$5,$H173/$G173,$H173-SUM($I173:AB173)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AD$5,$H173/$G173,$H173-SUM($I173:AC173)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AE$5,$H173/$G173,$H173-SUM($I173:AD173)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AF$5,$H173/$G173,$H173-SUM($I173:AE173)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AG$5,$H173/$G173,$H173-SUM($I173:AF173)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AH$5,$H173/$G173,$H173-SUM($I173:AG173)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AI$5,$H173/$G173,$H173-SUM($I173:AH173)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AJ$5,$H173/$G173,$H173-SUM($I173:AI173)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AK$5,$H173/$G173,$H173-SUM($I173:AJ173)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AL$5,$H173/$G173,$H173-SUM($I173:AK173)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AM$5,$H173/$G173,$H173-SUM($I173:AL173)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AN$5,$H173/$G173,$H173-SUM($I173:AM173)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AO$5,$H173/$G173,$H173-SUM($I173:AN173)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AP$5,$H173/$G173,$H173-SUM($I173:AO173)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AQ$5,$H173/$G173,$H173-SUM($I173:AP173)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AR$5,$H173/$G173,$H173-SUM($I173:AQ173)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AS$5,$H173/$G173,$H173-SUM($I173:AR173)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AT$5,$H173/$G173,$H173-SUM($I173:AS173)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AU$5,$H173/$G173,$H173-SUM($I173:AT173)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AV$5,$H173/$G173,$H173-SUM($I173:AU173)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AW$5,$H173/$G173,$H173-SUM($I173:AV173)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AX$5,$H173/$G173,$H173-SUM($I173:AW173)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AY$5,$H173/$G173,$H173-SUM($I173:AX173)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>AZ$5,$H173/$G173,$H173-SUM($I173:AY173)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BA$5,$H173/$G173,$H173-SUM($I173:AZ173)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BB$5,$H173/$G173,$H173-SUM($I173:BA173)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BC$5,$H173/$G173,$H173-SUM($I173:BB173)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BD$5,$H173/$G173,$H173-SUM($I173:BC173)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BE$5,$H173/$G173,$H173-SUM($I173:BD173)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BF$5,$H173/$G173,$H173-SUM($I173:BE173)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BG$5,$H173/$G173,$H173-SUM($I173:BF173)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BH$5,$H173/$G173,$H173-SUM($I173:BG173)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BI$5,$H173/$G173,$H173-SUM($I173:BH173)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BJ$5,$H173/$G173,$H173-SUM($I173:BI173)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BK$5,$H173/$G173,$H173-SUM($I173:BJ173)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BL$5,$H173/$G173,$H173-SUM($I173:BK173)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BM$5,$H173/$G173,$H173-SUM($I173:BL173)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BN$5,$H173/$G173,$H173-SUM($I173:BM173)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BO$5,$H173/$G173,$H173-SUM($I173:BN173)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BP$5,$H173/$G173,$H173-SUM($I173:BO173)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BQ$5,$H173/$G173,$H173-SUM($I173:BP173)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BR$5,$H173/$G173,$H173-SUM($I173:BQ173)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BS$5,$H173/$G173,$H173-SUM($I173:BR173)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BT$5,$H173/$G173,$H173-SUM($I173:BS173)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BU$5,$H173/$G173,$H173-SUM($I173:BT173)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BV$5,$H173/$G173,$H173-SUM($I173:BU173)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BW$5,$H173/$G173,$H173-SUM($I173:BV173)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BX$5,$H173/$G173,$H173-SUM($I173:BW173)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BY$5,$H173/$G173,$H173-SUM($I173:BX173)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>BZ$5,$H173/$G173,$H173-SUM($I173:BY173)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>CA$5,$H173/$G173,$H173-SUM($I173:BZ173)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>CB$5,$H173/$G173,$H173-SUM($I173:CA173)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D173,$G173=\"n/a\"),0,IF(SUM($D173,$G173+0.5)>CC$5,$H173/$G173,$H173-SUM($I173:CB173)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>J$5,$H174/$G174,$H174-SUM($I174:I174)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>K$5,$H174/$G174,$H174-SUM($I174:J174)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>L$5,$H174/$G174,$H174-SUM($I174:K174)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>M$5,$H174/$G174,$H174-SUM($I174:L174)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>N$5,$H174/$G174,$H174-SUM($I174:M174)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>O$5,$H174/$G174,$H174-SUM($I174:N174)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>P$5,$H174/$G174,$H174-SUM($I174:O174)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>Q$5,$H174/$G174,$H174-SUM($I174:P174)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>R$5,$H174/$G174,$H174-SUM($I174:Q174)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>S$5,$H174/$G174,$H174-SUM($I174:R174)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>T$5,$H174/$G174,$H174-SUM($I174:S174)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>U$5,$H174/$G174,$H174-SUM($I174:T174)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>V$5,$H174/$G174,$H174-SUM($I174:U174)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>W$5,$H174/$G174,$H174-SUM($I174:V174)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>X$5,$H174/$G174,$H174-SUM($I174:W174)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>Y$5,$H174/$G174,$H174-SUM($I174:X174)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>Z$5,$H174/$G174,$H174-SUM($I174:Y174)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AA$5,$H174/$G174,$H174-SUM($I174:Z174)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AB$5,$H174/$G174,$H174-SUM($I174:AA174)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AC$5,$H174/$G174,$H174-SUM($I174:AB174)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AD$5,$H174/$G174,$H174-SUM($I174:AC174)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AE$5,$H174/$G174,$H174-SUM($I174:AD174)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AF$5,$H174/$G174,$H174-SUM($I174:AE174)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AG$5,$H174/$G174,$H174-SUM($I174:AF174)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AH$5,$H174/$G174,$H174-SUM($I174:AG174)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AI$5,$H174/$G174,$H174-SUM($I174:AH174)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AJ$5,$H174/$G174,$H174-SUM($I174:AI174)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AK$5,$H174/$G174,$H174-SUM($I174:AJ174)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AL$5,$H174/$G174,$H174-SUM($I174:AK174)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AM$5,$H174/$G174,$H174-SUM($I174:AL174)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AN$5,$H174/$G174,$H174-SUM($I174:AM174)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AO$5,$H174/$G174,$H174-SUM($I174:AN174)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AP$5,$H174/$G174,$H174-SUM($I174:AO174)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AQ$5,$H174/$G174,$H174-SUM($I174:AP174)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AR$5,$H174/$G174,$H174-SUM($I174:AQ174)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AS$5,$H174/$G174,$H174-SUM($I174:AR174)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AT$5,$H174/$G174,$H174-SUM($I174:AS174)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AU$5,$H174/$G174,$H174-SUM($I174:AT174)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AV$5,$H174/$G174,$H174-SUM($I174:AU174)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AW$5,$H174/$G174,$H174-SUM($I174:AV174)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AX$5,$H174/$G174,$H174-SUM($I174:AW174)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AY$5,$H174/$G174,$H174-SUM($I174:AX174)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>AZ$5,$H174/$G174,$H174-SUM($I174:AY174)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BA$5,$H174/$G174,$H174-SUM($I174:AZ174)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BB$5,$H174/$G174,$H174-SUM($I174:BA174)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BC$5,$H174/$G174,$H174-SUM($I174:BB174)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BD$5,$H174/$G174,$H174-SUM($I174:BC174)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BE$5,$H174/$G174,$H174-SUM($I174:BD174)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BF$5,$H174/$G174,$H174-SUM($I174:BE174)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BG$5,$H174/$G174,$H174-SUM($I174:BF174)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BH$5,$H174/$G174,$H174-SUM($I174:BG174)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BI$5,$H174/$G174,$H174-SUM($I174:BH174)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BJ$5,$H174/$G174,$H174-SUM($I174:BI174)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BK$5,$H174/$G174,$H174-SUM($I174:BJ174)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BL$5,$H174/$G174,$H174-SUM($I174:BK174)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BM$5,$H174/$G174,$H174-SUM($I174:BL174)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BN$5,$H174/$G174,$H174-SUM($I174:BM174)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BO$5,$H174/$G174,$H174-SUM($I174:BN174)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BP$5,$H174/$G174,$H174-SUM($I174:BO174)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BQ$5,$H174/$G174,$H174-SUM($I174:BP174)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BR$5,$H174/$G174,$H174-SUM($I174:BQ174)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BS$5,$H174/$G174,$H174-SUM($I174:BR174)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BT$5,$H174/$G174,$H174-SUM($I174:BS174)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BU$5,$H174/$G174,$H174-SUM($I174:BT174)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BV$5,$H174/$G174,$H174-SUM($I174:BU174)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BW$5,$H174/$G174,$H174-SUM($I174:BV174)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BX$5,$H174/$G174,$H174-SUM($I174:BW174)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BY$5,$H174/$G174,$H174-SUM($I174:BX174)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>BZ$5,$H174/$G174,$H174-SUM($I174:BY174)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>CA$5,$H174/$G174,$H174-SUM($I174:BZ174)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>CB$5,$H174/$G174,$H174-SUM($I174:CA174)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D174,$G174=\"n/a\"),0,IF(SUM($D174,$G174+0.5)>CC$5,$H174/$G174,$H174-SUM($I174:CB174)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>J$5,$H175/$G175,$H175-SUM($I175:I175)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>K$5,$H175/$G175,$H175-SUM($I175:J175)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>L$5,$H175/$G175,$H175-SUM($I175:K175)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>M$5,$H175/$G175,$H175-SUM($I175:L175)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>N$5,$H175/$G175,$H175-SUM($I175:M175)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>O$5,$H175/$G175,$H175-SUM($I175:N175)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>P$5,$H175/$G175,$H175-SUM($I175:O175)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>Q$5,$H175/$G175,$H175-SUM($I175:P175)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>R$5,$H175/$G175,$H175-SUM($I175:Q175)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>S$5,$H175/$G175,$H175-SUM($I175:R175)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>T$5,$H175/$G175,$H175-SUM($I175:S175)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>U$5,$H175/$G175,$H175-SUM($I175:T175)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>V$5,$H175/$G175,$H175-SUM($I175:U175)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>W$5,$H175/$G175,$H175-SUM($I175:V175)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>X$5,$H175/$G175,$H175-SUM($I175:W175)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>Y$5,$H175/$G175,$H175-SUM($I175:X175)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>Z$5,$H175/$G175,$H175-SUM($I175:Y175)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AA$5,$H175/$G175,$H175-SUM($I175:Z175)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AB$5,$H175/$G175,$H175-SUM($I175:AA175)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AC$5,$H175/$G175,$H175-SUM($I175:AB175)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AD$5,$H175/$G175,$H175-SUM($I175:AC175)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AE$5,$H175/$G175,$H175-SUM($I175:AD175)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AF$5,$H175/$G175,$H175-SUM($I175:AE175)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AG$5,$H175/$G175,$H175-SUM($I175:AF175)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AH$5,$H175/$G175,$H175-SUM($I175:AG175)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AI$5,$H175/$G175,$H175-SUM($I175:AH175)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AJ$5,$H175/$G175,$H175-SUM($I175:AI175)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AK$5,$H175/$G175,$H175-SUM($I175:AJ175)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AL$5,$H175/$G175,$H175-SUM($I175:AK175)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AM$5,$H175/$G175,$H175-SUM($I175:AL175)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AN$5,$H175/$G175,$H175-SUM($I175:AM175)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AO$5,$H175/$G175,$H175-SUM($I175:AN175)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AP$5,$H175/$G175,$H175-SUM($I175:AO175)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AQ$5,$H175/$G175,$H175-SUM($I175:AP175)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AR$5,$H175/$G175,$H175-SUM($I175:AQ175)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AS$5,$H175/$G175,$H175-SUM($I175:AR175)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AT$5,$H175/$G175,$H175-SUM($I175:AS175)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AU$5,$H175/$G175,$H175-SUM($I175:AT175)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AV$5,$H175/$G175,$H175-SUM($I175:AU175)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AW$5,$H175/$G175,$H175-SUM($I175:AV175)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AX$5,$H175/$G175,$H175-SUM($I175:AW175)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AY$5,$H175/$G175,$H175-SUM($I175:AX175)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>AZ$5,$H175/$G175,$H175-SUM($I175:AY175)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BA$5,$H175/$G175,$H175-SUM($I175:AZ175)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BB$5,$H175/$G175,$H175-SUM($I175:BA175)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BC$5,$H175/$G175,$H175-SUM($I175:BB175)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BD$5,$H175/$G175,$H175-SUM($I175:BC175)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BE$5,$H175/$G175,$H175-SUM($I175:BD175)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BF$5,$H175/$G175,$H175-SUM($I175:BE175)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BG$5,$H175/$G175,$H175-SUM($I175:BF175)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BH$5,$H175/$G175,$H175-SUM($I175:BG175)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BI$5,$H175/$G175,$H175-SUM($I175:BH175)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BJ$5,$H175/$G175,$H175-SUM($I175:BI175)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BK$5,$H175/$G175,$H175-SUM($I175:BJ175)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BL$5,$H175/$G175,$H175-SUM($I175:BK175)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BM$5,$H175/$G175,$H175-SUM($I175:BL175)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BN$5,$H175/$G175,$H175-SUM($I175:BM175)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BO$5,$H175/$G175,$H175-SUM($I175:BN175)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BP$5,$H175/$G175,$H175-SUM($I175:BO175)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BQ$5,$H175/$G175,$H175-SUM($I175:BP175)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BR$5,$H175/$G175,$H175-SUM($I175:BQ175)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BS$5,$H175/$G175,$H175-SUM($I175:BR175)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BT$5,$H175/$G175,$H175-SUM($I175:BS175)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BU$5,$H175/$G175,$H175-SUM($I175:BT175)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BV$5,$H175/$G175,$H175-SUM($I175:BU175)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BW$5,$H175/$G175,$H175-SUM($I175:BV175)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BX$5,$H175/$G175,$H175-SUM($I175:BW175)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BY$5,$H175/$G175,$H175-SUM($I175:BX175)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>BZ$5,$H175/$G175,$H175-SUM($I175:BY175)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>CA$5,$H175/$G175,$H175-SUM($I175:BZ175)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>CB$5,$H175/$G175,$H175-SUM($I175:CA175)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D175,$G175=\"n/a\"),0,IF(SUM($D175,$G175+0.5)>CC$5,$H175/$G175,$H175-SUM($I175:CB175)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>J$5,$H176/$G176,$H176-SUM($I176:I176)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>K$5,$H176/$G176,$H176-SUM($I176:J176)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>L$5,$H176/$G176,$H176-SUM($I176:K176)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>M$5,$H176/$G176,$H176-SUM($I176:L176)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>N$5,$H176/$G176,$H176-SUM($I176:M176)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>O$5,$H176/$G176,$H176-SUM($I176:N176)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>P$5,$H176/$G176,$H176-SUM($I176:O176)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>Q$5,$H176/$G176,$H176-SUM($I176:P176)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>R$5,$H176/$G176,$H176-SUM($I176:Q176)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>S$5,$H176/$G176,$H176-SUM($I176:R176)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>T$5,$H176/$G176,$H176-SUM($I176:S176)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>U$5,$H176/$G176,$H176-SUM($I176:T176)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>V$5,$H176/$G176,$H176-SUM($I176:U176)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>W$5,$H176/$G176,$H176-SUM($I176:V176)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>X$5,$H176/$G176,$H176-SUM($I176:W176)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>Y$5,$H176/$G176,$H176-SUM($I176:X176)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>Z$5,$H176/$G176,$H176-SUM($I176:Y176)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AA$5,$H176/$G176,$H176-SUM($I176:Z176)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AB$5,$H176/$G176,$H176-SUM($I176:AA176)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AC$5,$H176/$G176,$H176-SUM($I176:AB176)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AD$5,$H176/$G176,$H176-SUM($I176:AC176)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AE$5,$H176/$G176,$H176-SUM($I176:AD176)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AF$5,$H176/$G176,$H176-SUM($I176:AE176)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AG$5,$H176/$G176,$H176-SUM($I176:AF176)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AH$5,$H176/$G176,$H176-SUM($I176:AG176)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AI$5,$H176/$G176,$H176-SUM($I176:AH176)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AJ$5,$H176/$G176,$H176-SUM($I176:AI176)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AK$5,$H176/$G176,$H176-SUM($I176:AJ176)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AL$5,$H176/$G176,$H176-SUM($I176:AK176)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AM$5,$H176/$G176,$H176-SUM($I176:AL176)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AN$5,$H176/$G176,$H176-SUM($I176:AM176)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AO$5,$H176/$G176,$H176-SUM($I176:AN176)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AP$5,$H176/$G176,$H176-SUM($I176:AO176)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AQ$5,$H176/$G176,$H176-SUM($I176:AP176)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AR$5,$H176/$G176,$H176-SUM($I176:AQ176)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AS$5,$H176/$G176,$H176-SUM($I176:AR176)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AT$5,$H176/$G176,$H176-SUM($I176:AS176)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AU$5,$H176/$G176,$H176-SUM($I176:AT176)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AV$5,$H176/$G176,$H176-SUM($I176:AU176)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AW$5,$H176/$G176,$H176-SUM($I176:AV176)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AX$5,$H176/$G176,$H176-SUM($I176:AW176)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AY$5,$H176/$G176,$H176-SUM($I176:AX176)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>AZ$5,$H176/$G176,$H176-SUM($I176:AY176)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BA$5,$H176/$G176,$H176-SUM($I176:AZ176)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BB$5,$H176/$G176,$H176-SUM($I176:BA176)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BC$5,$H176/$G176,$H176-SUM($I176:BB176)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BD$5,$H176/$G176,$H176-SUM($I176:BC176)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BE$5,$H176/$G176,$H176-SUM($I176:BD176)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BF$5,$H176/$G176,$H176-SUM($I176:BE176)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BG$5,$H176/$G176,$H176-SUM($I176:BF176)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BH$5,$H176/$G176,$H176-SUM($I176:BG176)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BI$5,$H176/$G176,$H176-SUM($I176:BH176)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BJ$5,$H176/$G176,$H176-SUM($I176:BI176)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BK$5,$H176/$G176,$H176-SUM($I176:BJ176)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BL$5,$H176/$G176,$H176-SUM($I176:BK176)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BM$5,$H176/$G176,$H176-SUM($I176:BL176)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BN$5,$H176/$G176,$H176-SUM($I176:BM176)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BO$5,$H176/$G176,$H176-SUM($I176:BN176)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BP$5,$H176/$G176,$H176-SUM($I176:BO176)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BQ$5,$H176/$G176,$H176-SUM($I176:BP176)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BR$5,$H176/$G176,$H176-SUM($I176:BQ176)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BS$5,$H176/$G176,$H176-SUM($I176:BR176)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BT$5,$H176/$G176,$H176-SUM($I176:BS176)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BU$5,$H176/$G176,$H176-SUM($I176:BT176)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BV$5,$H176/$G176,$H176-SUM($I176:BU176)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BW$5,$H176/$G176,$H176-SUM($I176:BV176)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BX$5,$H176/$G176,$H176-SUM($I176:BW176)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BY$5,$H176/$G176,$H176-SUM($I176:BX176)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>BZ$5,$H176/$G176,$H176-SUM($I176:BY176)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>CA$5,$H176/$G176,$H176-SUM($I176:BZ176)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>CB$5,$H176/$G176,$H176-SUM($I176:CA176)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D176,$G176=\"n/a\"),0,IF(SUM($D176,$G176+0.5)>CC$5,$H176/$G176,$H176-SUM($I176:CB176)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>J$5,$H177/$G177,$H177-SUM($I177:I177)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>K$5,$H177/$G177,$H177-SUM($I177:J177)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>L$5,$H177/$G177,$H177-SUM($I177:K177)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>M$5,$H177/$G177,$H177-SUM($I177:L177)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>N$5,$H177/$G177,$H177-SUM($I177:M177)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>O$5,$H177/$G177,$H177-SUM($I177:N177)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>P$5,$H177/$G177,$H177-SUM($I177:O177)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>Q$5,$H177/$G177,$H177-SUM($I177:P177)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>R$5,$H177/$G177,$H177-SUM($I177:Q177)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>S$5,$H177/$G177,$H177-SUM($I177:R177)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>T$5,$H177/$G177,$H177-SUM($I177:S177)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>U$5,$H177/$G177,$H177-SUM($I177:T177)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>V$5,$H177/$G177,$H177-SUM($I177:U177)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>W$5,$H177/$G177,$H177-SUM($I177:V177)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>X$5,$H177/$G177,$H177-SUM($I177:W177)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>Y$5,$H177/$G177,$H177-SUM($I177:X177)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>Z$5,$H177/$G177,$H177-SUM($I177:Y177)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AA$5,$H177/$G177,$H177-SUM($I177:Z177)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AB$5,$H177/$G177,$H177-SUM($I177:AA177)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AC$5,$H177/$G177,$H177-SUM($I177:AB177)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AD$5,$H177/$G177,$H177-SUM($I177:AC177)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AE$5,$H177/$G177,$H177-SUM($I177:AD177)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AF$5,$H177/$G177,$H177-SUM($I177:AE177)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AG$5,$H177/$G177,$H177-SUM($I177:AF177)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AH$5,$H177/$G177,$H177-SUM($I177:AG177)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AI$5,$H177/$G177,$H177-SUM($I177:AH177)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AJ$5,$H177/$G177,$H177-SUM($I177:AI177)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AK$5,$H177/$G177,$H177-SUM($I177:AJ177)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AL$5,$H177/$G177,$H177-SUM($I177:AK177)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AM$5,$H177/$G177,$H177-SUM($I177:AL177)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AN$5,$H177/$G177,$H177-SUM($I177:AM177)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AO$5,$H177/$G177,$H177-SUM($I177:AN177)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AP$5,$H177/$G177,$H177-SUM($I177:AO177)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AQ$5,$H177/$G177,$H177-SUM($I177:AP177)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AR$5,$H177/$G177,$H177-SUM($I177:AQ177)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AS$5,$H177/$G177,$H177-SUM($I177:AR177)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AT$5,$H177/$G177,$H177-SUM($I177:AS177)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AU$5,$H177/$G177,$H177-SUM($I177:AT177)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AV$5,$H177/$G177,$H177-SUM($I177:AU177)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AW$5,$H177/$G177,$H177-SUM($I177:AV177)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AX$5,$H177/$G177,$H177-SUM($I177:AW177)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AY$5,$H177/$G177,$H177-SUM($I177:AX177)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>AZ$5,$H177/$G177,$H177-SUM($I177:AY177)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BA$5,$H177/$G177,$H177-SUM($I177:AZ177)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BB$5,$H177/$G177,$H177-SUM($I177:BA177)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BC$5,$H177/$G177,$H177-SUM($I177:BB177)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BD$5,$H177/$G177,$H177-SUM($I177:BC177)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BE$5,$H177/$G177,$H177-SUM($I177:BD177)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BF$5,$H177/$G177,$H177-SUM($I177:BE177)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BG$5,$H177/$G177,$H177-SUM($I177:BF177)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BH$5,$H177/$G177,$H177-SUM($I177:BG177)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BI$5,$H177/$G177,$H177-SUM($I177:BH177)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BJ$5,$H177/$G177,$H177-SUM($I177:BI177)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BK$5,$H177/$G177,$H177-SUM($I177:BJ177)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BL$5,$H177/$G177,$H177-SUM($I177:BK177)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BM$5,$H177/$G177,$H177-SUM($I177:BL177)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BN$5,$H177/$G177,$H177-SUM($I177:BM177)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BO$5,$H177/$G177,$H177-SUM($I177:BN177)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BP$5,$H177/$G177,$H177-SUM($I177:BO177)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BQ$5,$H177/$G177,$H177-SUM($I177:BP177)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BR$5,$H177/$G177,$H177-SUM($I177:BQ177)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BS$5,$H177/$G177,$H177-SUM($I177:BR177)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BT$5,$H177/$G177,$H177-SUM($I177:BS177)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BU$5,$H177/$G177,$H177-SUM($I177:BT177)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BV$5,$H177/$G177,$H177-SUM($I177:BU177)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BW$5,$H177/$G177,$H177-SUM($I177:BV177)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BX$5,$H177/$G177,$H177-SUM($I177:BW177)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BY$5,$H177/$G177,$H177-SUM($I177:BX177)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>BZ$5,$H177/$G177,$H177-SUM($I177:BY177)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>CA$5,$H177/$G177,$H177-SUM($I177:BZ177)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>CB$5,$H177/$G177,$H177-SUM($I177:CA177)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D177,$G177=\"n/a\"),0,IF(SUM($D177,$G177+0.5)>CC$5,$H177/$G177,$H177-SUM($I177:CB177)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>J$5,$H178/$G178,$H178-SUM($I178:I178)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>K$5,$H178/$G178,$H178-SUM($I178:J178)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>L$5,$H178/$G178,$H178-SUM($I178:K178)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>M$5,$H178/$G178,$H178-SUM($I178:L178)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>N$5,$H178/$G178,$H178-SUM($I178:M178)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>O$5,$H178/$G178,$H178-SUM($I178:N178)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>P$5,$H178/$G178,$H178-SUM($I178:O178)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>Q$5,$H178/$G178,$H178-SUM($I178:P178)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>R$5,$H178/$G178,$H178-SUM($I178:Q178)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>S$5,$H178/$G178,$H178-SUM($I178:R178)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>T$5,$H178/$G178,$H178-SUM($I178:S178)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>U$5,$H178/$G178,$H178-SUM($I178:T178)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>V$5,$H178/$G178,$H178-SUM($I178:U178)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>W$5,$H178/$G178,$H178-SUM($I178:V178)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>X$5,$H178/$G178,$H178-SUM($I178:W178)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>Y$5,$H178/$G178,$H178-SUM($I178:X178)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>Z$5,$H178/$G178,$H178-SUM($I178:Y178)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AA$5,$H178/$G178,$H178-SUM($I178:Z178)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AB$5,$H178/$G178,$H178-SUM($I178:AA178)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AC$5,$H178/$G178,$H178-SUM($I178:AB178)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AD$5,$H178/$G178,$H178-SUM($I178:AC178)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AE$5,$H178/$G178,$H178-SUM($I178:AD178)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AF$5,$H178/$G178,$H178-SUM($I178:AE178)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AG$5,$H178/$G178,$H178-SUM($I178:AF178)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AH$5,$H178/$G178,$H178-SUM($I178:AG178)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AI$5,$H178/$G178,$H178-SUM($I178:AH178)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AJ$5,$H178/$G178,$H178-SUM($I178:AI178)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AK$5,$H178/$G178,$H178-SUM($I178:AJ178)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AL$5,$H178/$G178,$H178-SUM($I178:AK178)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AM$5,$H178/$G178,$H178-SUM($I178:AL178)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AN$5,$H178/$G178,$H178-SUM($I178:AM178)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AO$5,$H178/$G178,$H178-SUM($I178:AN178)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AP$5,$H178/$G178,$H178-SUM($I178:AO178)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AQ$5,$H178/$G178,$H178-SUM($I178:AP178)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AR$5,$H178/$G178,$H178-SUM($I178:AQ178)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AS$5,$H178/$G178,$H178-SUM($I178:AR178)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AT$5,$H178/$G178,$H178-SUM($I178:AS178)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AU$5,$H178/$G178,$H178-SUM($I178:AT178)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AV$5,$H178/$G178,$H178-SUM($I178:AU178)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AW$5,$H178/$G178,$H178-SUM($I178:AV178)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AX$5,$H178/$G178,$H178-SUM($I178:AW178)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AY$5,$H178/$G178,$H178-SUM($I178:AX178)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>AZ$5,$H178/$G178,$H178-SUM($I178:AY178)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BA$5,$H178/$G178,$H178-SUM($I178:AZ178)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BB$5,$H178/$G178,$H178-SUM($I178:BA178)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BC$5,$H178/$G178,$H178-SUM($I178:BB178)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BD$5,$H178/$G178,$H178-SUM($I178:BC178)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BE$5,$H178/$G178,$H178-SUM($I178:BD178)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BF$5,$H178/$G178,$H178-SUM($I178:BE178)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BG$5,$H178/$G178,$H178-SUM($I178:BF178)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BH$5,$H178/$G178,$H178-SUM($I178:BG178)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BI$5,$H178/$G178,$H178-SUM($I178:BH178)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BJ$5,$H178/$G178,$H178-SUM($I178:BI178)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BK$5,$H178/$G178,$H178-SUM($I178:BJ178)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BL$5,$H178/$G178,$H178-SUM($I178:BK178)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BM$5,$H178/$G178,$H178-SUM($I178:BL178)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BN$5,$H178/$G178,$H178-SUM($I178:BM178)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BO$5,$H178/$G178,$H178-SUM($I178:BN178)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BP$5,$H178/$G178,$H178-SUM($I178:BO178)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BQ$5,$H178/$G178,$H178-SUM($I178:BP178)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BR$5,$H178/$G178,$H178-SUM($I178:BQ178)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BS$5,$H178/$G178,$H178-SUM($I178:BR178)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BT$5,$H178/$G178,$H178-SUM($I178:BS178)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BU$5,$H178/$G178,$H178-SUM($I178:BT178)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BV$5,$H178/$G178,$H178-SUM($I178:BU178)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BW$5,$H178/$G178,$H178-SUM($I178:BV178)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BX$5,$H178/$G178,$H178-SUM($I178:BW178)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BY$5,$H178/$G178,$H178-SUM($I178:BX178)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>BZ$5,$H178/$G178,$H178-SUM($I178:BY178)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>CA$5,$H178/$G178,$H178-SUM($I178:BZ178)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>CB$5,$H178/$G178,$H178-SUM($I178:CA178)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D178,$G178=\"n/a\"),0,IF(SUM($D178,$G178+0.5)>CC$5,$H178/$G178,$H178-SUM($I178:CB178)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>J$5,$H179/$G179,$H179-SUM($I179:I179)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>K$5,$H179/$G179,$H179-SUM($I179:J179)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>L$5,$H179/$G179,$H179-SUM($I179:K179)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>M$5,$H179/$G179,$H179-SUM($I179:L179)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>N$5,$H179/$G179,$H179-SUM($I179:M179)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>O$5,$H179/$G179,$H179-SUM($I179:N179)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>P$5,$H179/$G179,$H179-SUM($I179:O179)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>Q$5,$H179/$G179,$H179-SUM($I179:P179)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>R$5,$H179/$G179,$H179-SUM($I179:Q179)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>S$5,$H179/$G179,$H179-SUM($I179:R179)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>T$5,$H179/$G179,$H179-SUM($I179:S179)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>U$5,$H179/$G179,$H179-SUM($I179:T179)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>V$5,$H179/$G179,$H179-SUM($I179:U179)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>W$5,$H179/$G179,$H179-SUM($I179:V179)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>X$5,$H179/$G179,$H179-SUM($I179:W179)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>Y$5,$H179/$G179,$H179-SUM($I179:X179)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>Z$5,$H179/$G179,$H179-SUM($I179:Y179)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AA$5,$H179/$G179,$H179-SUM($I179:Z179)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AB$5,$H179/$G179,$H179-SUM($I179:AA179)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AC$5,$H179/$G179,$H179-SUM($I179:AB179)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AD$5,$H179/$G179,$H179-SUM($I179:AC179)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AE$5,$H179/$G179,$H179-SUM($I179:AD179)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AF$5,$H179/$G179,$H179-SUM($I179:AE179)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AG$5,$H179/$G179,$H179-SUM($I179:AF179)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AH$5,$H179/$G179,$H179-SUM($I179:AG179)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AI$5,$H179/$G179,$H179-SUM($I179:AH179)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AJ$5,$H179/$G179,$H179-SUM($I179:AI179)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AK$5,$H179/$G179,$H179-SUM($I179:AJ179)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AL$5,$H179/$G179,$H179-SUM($I179:AK179)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AM$5,$H179/$G179,$H179-SUM($I179:AL179)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AN$5,$H179/$G179,$H179-SUM($I179:AM179)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AO$5,$H179/$G179,$H179-SUM($I179:AN179)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AP$5,$H179/$G179,$H179-SUM($I179:AO179)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AQ$5,$H179/$G179,$H179-SUM($I179:AP179)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AR$5,$H179/$G179,$H179-SUM($I179:AQ179)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AS$5,$H179/$G179,$H179-SUM($I179:AR179)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AT$5,$H179/$G179,$H179-SUM($I179:AS179)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AU$5,$H179/$G179,$H179-SUM($I179:AT179)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AV$5,$H179/$G179,$H179-SUM($I179:AU179)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AW$5,$H179/$G179,$H179-SUM($I179:AV179)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AX$5,$H179/$G179,$H179-SUM($I179:AW179)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AY$5,$H179/$G179,$H179-SUM($I179:AX179)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>AZ$5,$H179/$G179,$H179-SUM($I179:AY179)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BA$5,$H179/$G179,$H179-SUM($I179:AZ179)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BB$5,$H179/$G179,$H179-SUM($I179:BA179)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BC$5,$H179/$G179,$H179-SUM($I179:BB179)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BD$5,$H179/$G179,$H179-SUM($I179:BC179)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BE$5,$H179/$G179,$H179-SUM($I179:BD179)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BF$5,$H179/$G179,$H179-SUM($I179:BE179)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BG$5,$H179/$G179,$H179-SUM($I179:BF179)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BH$5,$H179/$G179,$H179-SUM($I179:BG179)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BI$5,$H179/$G179,$H179-SUM($I179:BH179)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BJ$5,$H179/$G179,$H179-SUM($I179:BI179)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BK$5,$H179/$G179,$H179-SUM($I179:BJ179)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BL$5,$H179/$G179,$H179-SUM($I179:BK179)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BM$5,$H179/$G179,$H179-SUM($I179:BL179)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BN$5,$H179/$G179,$H179-SUM($I179:BM179)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BO$5,$H179/$G179,$H179-SUM($I179:BN179)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BP$5,$H179/$G179,$H179-SUM($I179:BO179)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BQ$5,$H179/$G179,$H179-SUM($I179:BP179)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BR$5,$H179/$G179,$H179-SUM($I179:BQ179)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BS$5,$H179/$G179,$H179-SUM($I179:BR179)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BT$5,$H179/$G179,$H179-SUM($I179:BS179)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BU$5,$H179/$G179,$H179-SUM($I179:BT179)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BV$5,$H179/$G179,$H179-SUM($I179:BU179)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BW$5,$H179/$G179,$H179-SUM($I179:BV179)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BX$5,$H179/$G179,$H179-SUM($I179:BW179)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BY$5,$H179/$G179,$H179-SUM($I179:BX179)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>BZ$5,$H179/$G179,$H179-SUM($I179:BY179)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>CA$5,$H179/$G179,$H179-SUM($I179:BZ179)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>CB$5,$H179/$G179,$H179-SUM($I179:CA179)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D179,$G179=\"n/a\"),0,IF(SUM($D179,$G179+0.5)>CC$5,$H179/$G179,$H179-SUM($I179:CB179)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>J$5,$H180/$G180,$H180-SUM($I180:I180)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>K$5,$H180/$G180,$H180-SUM($I180:J180)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>L$5,$H180/$G180,$H180-SUM($I180:K180)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>M$5,$H180/$G180,$H180-SUM($I180:L180)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>N$5,$H180/$G180,$H180-SUM($I180:M180)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>O$5,$H180/$G180,$H180-SUM($I180:N180)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>P$5,$H180/$G180,$H180-SUM($I180:O180)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>Q$5,$H180/$G180,$H180-SUM($I180:P180)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>R$5,$H180/$G180,$H180-SUM($I180:Q180)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>S$5,$H180/$G180,$H180-SUM($I180:R180)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>T$5,$H180/$G180,$H180-SUM($I180:S180)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>U$5,$H180/$G180,$H180-SUM($I180:T180)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>V$5,$H180/$G180,$H180-SUM($I180:U180)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>W$5,$H180/$G180,$H180-SUM($I180:V180)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>X$5,$H180/$G180,$H180-SUM($I180:W180)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>Y$5,$H180/$G180,$H180-SUM($I180:X180)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>Z$5,$H180/$G180,$H180-SUM($I180:Y180)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AA$5,$H180/$G180,$H180-SUM($I180:Z180)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AB$5,$H180/$G180,$H180-SUM($I180:AA180)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AC$5,$H180/$G180,$H180-SUM($I180:AB180)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AD$5,$H180/$G180,$H180-SUM($I180:AC180)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AE$5,$H180/$G180,$H180-SUM($I180:AD180)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AF$5,$H180/$G180,$H180-SUM($I180:AE180)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AG$5,$H180/$G180,$H180-SUM($I180:AF180)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AH$5,$H180/$G180,$H180-SUM($I180:AG180)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AI$5,$H180/$G180,$H180-SUM($I180:AH180)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AJ$5,$H180/$G180,$H180-SUM($I180:AI180)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AK$5,$H180/$G180,$H180-SUM($I180:AJ180)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AL$5,$H180/$G180,$H180-SUM($I180:AK180)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AM$5,$H180/$G180,$H180-SUM($I180:AL180)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AN$5,$H180/$G180,$H180-SUM($I180:AM180)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AO$5,$H180/$G180,$H180-SUM($I180:AN180)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AP$5,$H180/$G180,$H180-SUM($I180:AO180)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AQ$5,$H180/$G180,$H180-SUM($I180:AP180)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AR$5,$H180/$G180,$H180-SUM($I180:AQ180)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AS$5,$H180/$G180,$H180-SUM($I180:AR180)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AT$5,$H180/$G180,$H180-SUM($I180:AS180)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AU$5,$H180/$G180,$H180-SUM($I180:AT180)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AV$5,$H180/$G180,$H180-SUM($I180:AU180)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AW$5,$H180/$G180,$H180-SUM($I180:AV180)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AX$5,$H180/$G180,$H180-SUM($I180:AW180)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AY$5,$H180/$G180,$H180-SUM($I180:AX180)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>AZ$5,$H180/$G180,$H180-SUM($I180:AY180)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BA$5,$H180/$G180,$H180-SUM($I180:AZ180)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BB$5,$H180/$G180,$H180-SUM($I180:BA180)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BC$5,$H180/$G180,$H180-SUM($I180:BB180)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BD$5,$H180/$G180,$H180-SUM($I180:BC180)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BE$5,$H180/$G180,$H180-SUM($I180:BD180)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BF$5,$H180/$G180,$H180-SUM($I180:BE180)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BG$5,$H180/$G180,$H180-SUM($I180:BF180)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BH$5,$H180/$G180,$H180-SUM($I180:BG180)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BI$5,$H180/$G180,$H180-SUM($I180:BH180)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BJ$5,$H180/$G180,$H180-SUM($I180:BI180)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BK$5,$H180/$G180,$H180-SUM($I180:BJ180)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BL$5,$H180/$G180,$H180-SUM($I180:BK180)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BM$5,$H180/$G180,$H180-SUM($I180:BL180)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BN$5,$H180/$G180,$H180-SUM($I180:BM180)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BO$5,$H180/$G180,$H180-SUM($I180:BN180)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BP$5,$H180/$G180,$H180-SUM($I180:BO180)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BQ$5,$H180/$G180,$H180-SUM($I180:BP180)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BR$5,$H180/$G180,$H180-SUM($I180:BQ180)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BS$5,$H180/$G180,$H180-SUM($I180:BR180)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BT$5,$H180/$G180,$H180-SUM($I180:BS180)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BU$5,$H180/$G180,$H180-SUM($I180:BT180)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BV$5,$H180/$G180,$H180-SUM($I180:BU180)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BW$5,$H180/$G180,$H180-SUM($I180:BV180)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BX$5,$H180/$G180,$H180-SUM($I180:BW180)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BY$5,$H180/$G180,$H180-SUM($I180:BX180)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>BZ$5,$H180/$G180,$H180-SUM($I180:BY180)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>CA$5,$H180/$G180,$H180-SUM($I180:BZ180)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>CB$5,$H180/$G180,$H180-SUM($I180:CA180)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D180,$G180=\"n/a\"),0,IF(SUM($D180,$G180+0.5)>CC$5,$H180/$G180,$H180-SUM($I180:CB180)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>J$5,$H181/$G181,$H181-SUM($I181:I181)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>K$5,$H181/$G181,$H181-SUM($I181:J181)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>L$5,$H181/$G181,$H181-SUM($I181:K181)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>M$5,$H181/$G181,$H181-SUM($I181:L181)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>N$5,$H181/$G181,$H181-SUM($I181:M181)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>O$5,$H181/$G181,$H181-SUM($I181:N181)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>P$5,$H181/$G181,$H181-SUM($I181:O181)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>Q$5,$H181/$G181,$H181-SUM($I181:P181)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>R$5,$H181/$G181,$H181-SUM($I181:Q181)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>S$5,$H181/$G181,$H181-SUM($I181:R181)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>T$5,$H181/$G181,$H181-SUM($I181:S181)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>U$5,$H181/$G181,$H181-SUM($I181:T181)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>V$5,$H181/$G181,$H181-SUM($I181:U181)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>W$5,$H181/$G181,$H181-SUM($I181:V181)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>X$5,$H181/$G181,$H181-SUM($I181:W181)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>Y$5,$H181/$G181,$H181-SUM($I181:X181)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>Z$5,$H181/$G181,$H181-SUM($I181:Y181)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AA$5,$H181/$G181,$H181-SUM($I181:Z181)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AB$5,$H181/$G181,$H181-SUM($I181:AA181)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AC$5,$H181/$G181,$H181-SUM($I181:AB181)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AD$5,$H181/$G181,$H181-SUM($I181:AC181)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AE$5,$H181/$G181,$H181-SUM($I181:AD181)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AF$5,$H181/$G181,$H181-SUM($I181:AE181)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AG$5,$H181/$G181,$H181-SUM($I181:AF181)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AH$5,$H181/$G181,$H181-SUM($I181:AG181)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AI$5,$H181/$G181,$H181-SUM($I181:AH181)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AJ$5,$H181/$G181,$H181-SUM($I181:AI181)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AK$5,$H181/$G181,$H181-SUM($I181:AJ181)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AL$5,$H181/$G181,$H181-SUM($I181:AK181)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AM$5,$H181/$G181,$H181-SUM($I181:AL181)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AN$5,$H181/$G181,$H181-SUM($I181:AM181)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AO$5,$H181/$G181,$H181-SUM($I181:AN181)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AP$5,$H181/$G181,$H181-SUM($I181:AO181)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AQ$5,$H181/$G181,$H181-SUM($I181:AP181)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AR$5,$H181/$G181,$H181-SUM($I181:AQ181)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AS$5,$H181/$G181,$H181-SUM($I181:AR181)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AT$5,$H181/$G181,$H181-SUM($I181:AS181)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AU$5,$H181/$G181,$H181-SUM($I181:AT181)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AV$5,$H181/$G181,$H181-SUM($I181:AU181)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AW$5,$H181/$G181,$H181-SUM($I181:AV181)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AX$5,$H181/$G181,$H181-SUM($I181:AW181)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AY$5,$H181/$G181,$H181-SUM($I181:AX181)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>AZ$5,$H181/$G181,$H181-SUM($I181:AY181)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BA$5,$H181/$G181,$H181-SUM($I181:AZ181)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BB$5,$H181/$G181,$H181-SUM($I181:BA181)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BC$5,$H181/$G181,$H181-SUM($I181:BB181)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BD$5,$H181/$G181,$H181-SUM($I181:BC181)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BE$5,$H181/$G181,$H181-SUM($I181:BD181)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BF$5,$H181/$G181,$H181-SUM($I181:BE181)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BG$5,$H181/$G181,$H181-SUM($I181:BF181)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BH$5,$H181/$G181,$H181-SUM($I181:BG181)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BI$5,$H181/$G181,$H181-SUM($I181:BH181)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BJ$5,$H181/$G181,$H181-SUM($I181:BI181)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BK$5,$H181/$G181,$H181-SUM($I181:BJ181)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BL$5,$H181/$G181,$H181-SUM($I181:BK181)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BM$5,$H181/$G181,$H181-SUM($I181:BL181)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BN$5,$H181/$G181,$H181-SUM($I181:BM181)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BO$5,$H181/$G181,$H181-SUM($I181:BN181)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BP$5,$H181/$G181,$H181-SUM($I181:BO181)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BQ$5,$H181/$G181,$H181-SUM($I181:BP181)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BR$5,$H181/$G181,$H181-SUM($I181:BQ181)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BS$5,$H181/$G181,$H181-SUM($I181:BR181)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BT$5,$H181/$G181,$H181-SUM($I181:BS181)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BU$5,$H181/$G181,$H181-SUM($I181:BT181)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BV$5,$H181/$G181,$H181-SUM($I181:BU181)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BW$5,$H181/$G181,$H181-SUM($I181:BV181)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BX$5,$H181/$G181,$H181-SUM($I181:BW181)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BY$5,$H181/$G181,$H181-SUM($I181:BX181)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>BZ$5,$H181/$G181,$H181-SUM($I181:BY181)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>CA$5,$H181/$G181,$H181-SUM($I181:BZ181)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>CB$5,$H181/$G181,$H181-SUM($I181:CA181)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D181,$G181=\"n/a\"),0,IF(SUM($D181,$G181+0.5)>CC$5,$H181/$G181,$H181-SUM($I181:CB181)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>J$5,$H182/$G182,$H182-SUM($I182:I182)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>K$5,$H182/$G182,$H182-SUM($I182:J182)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>L$5,$H182/$G182,$H182-SUM($I182:K182)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>M$5,$H182/$G182,$H182-SUM($I182:L182)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>N$5,$H182/$G182,$H182-SUM($I182:M182)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>O$5,$H182/$G182,$H182-SUM($I182:N182)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>P$5,$H182/$G182,$H182-SUM($I182:O182)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>Q$5,$H182/$G182,$H182-SUM($I182:P182)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>R$5,$H182/$G182,$H182-SUM($I182:Q182)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>S$5,$H182/$G182,$H182-SUM($I182:R182)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>T$5,$H182/$G182,$H182-SUM($I182:S182)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>U$5,$H182/$G182,$H182-SUM($I182:T182)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>V$5,$H182/$G182,$H182-SUM($I182:U182)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>W$5,$H182/$G182,$H182-SUM($I182:V182)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>X$5,$H182/$G182,$H182-SUM($I182:W182)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>Y$5,$H182/$G182,$H182-SUM($I182:X182)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>Z$5,$H182/$G182,$H182-SUM($I182:Y182)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AA$5,$H182/$G182,$H182-SUM($I182:Z182)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AB$5,$H182/$G182,$H182-SUM($I182:AA182)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AC$5,$H182/$G182,$H182-SUM($I182:AB182)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AD$5,$H182/$G182,$H182-SUM($I182:AC182)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AE$5,$H182/$G182,$H182-SUM($I182:AD182)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AF$5,$H182/$G182,$H182-SUM($I182:AE182)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AG$5,$H182/$G182,$H182-SUM($I182:AF182)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AH$5,$H182/$G182,$H182-SUM($I182:AG182)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AI$5,$H182/$G182,$H182-SUM($I182:AH182)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AJ$5,$H182/$G182,$H182-SUM($I182:AI182)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AK$5,$H182/$G182,$H182-SUM($I182:AJ182)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AL$5,$H182/$G182,$H182-SUM($I182:AK182)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AM$5,$H182/$G182,$H182-SUM($I182:AL182)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AN$5,$H182/$G182,$H182-SUM($I182:AM182)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AO$5,$H182/$G182,$H182-SUM($I182:AN182)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AP$5,$H182/$G182,$H182-SUM($I182:AO182)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AQ$5,$H182/$G182,$H182-SUM($I182:AP182)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AR$5,$H182/$G182,$H182-SUM($I182:AQ182)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AS$5,$H182/$G182,$H182-SUM($I182:AR182)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AT$5,$H182/$G182,$H182-SUM($I182:AS182)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AU$5,$H182/$G182,$H182-SUM($I182:AT182)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AV$5,$H182/$G182,$H182-SUM($I182:AU182)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AW$5,$H182/$G182,$H182-SUM($I182:AV182)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AX$5,$H182/$G182,$H182-SUM($I182:AW182)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AY$5,$H182/$G182,$H182-SUM($I182:AX182)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>AZ$5,$H182/$G182,$H182-SUM($I182:AY182)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BA$5,$H182/$G182,$H182-SUM($I182:AZ182)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BB$5,$H182/$G182,$H182-SUM($I182:BA182)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BC$5,$H182/$G182,$H182-SUM($I182:BB182)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BD$5,$H182/$G182,$H182-SUM($I182:BC182)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BE$5,$H182/$G182,$H182-SUM($I182:BD182)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BF$5,$H182/$G182,$H182-SUM($I182:BE182)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BG$5,$H182/$G182,$H182-SUM($I182:BF182)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BH$5,$H182/$G182,$H182-SUM($I182:BG182)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BI$5,$H182/$G182,$H182-SUM($I182:BH182)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BJ$5,$H182/$G182,$H182-SUM($I182:BI182)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BK$5,$H182/$G182,$H182-SUM($I182:BJ182)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BL$5,$H182/$G182,$H182-SUM($I182:BK182)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BM$5,$H182/$G182,$H182-SUM($I182:BL182)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BN$5,$H182/$G182,$H182-SUM($I182:BM182)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BO$5,$H182/$G182,$H182-SUM($I182:BN182)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BP$5,$H182/$G182,$H182-SUM($I182:BO182)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BQ$5,$H182/$G182,$H182-SUM($I182:BP182)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BR$5,$H182/$G182,$H182-SUM($I182:BQ182)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BS$5,$H182/$G182,$H182-SUM($I182:BR182)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BT$5,$H182/$G182,$H182-SUM($I182:BS182)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BU$5,$H182/$G182,$H182-SUM($I182:BT182)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BV$5,$H182/$G182,$H182-SUM($I182:BU182)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BW$5,$H182/$G182,$H182-SUM($I182:BV182)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BX$5,$H182/$G182,$H182-SUM($I182:BW182)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BY$5,$H182/$G182,$H182-SUM($I182:BX182)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>BZ$5,$H182/$G182,$H182-SUM($I182:BY182)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>CA$5,$H182/$G182,$H182-SUM($I182:BZ182)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>CB$5,$H182/$G182,$H182-SUM($I182:CA182)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D182,$G182=\"n/a\"),0,IF(SUM($D182,$G182+0.5)>CC$5,$H182/$G182,$H182-SUM($I182:CB182)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>J$5,$H183/$G183,$H183-SUM($I183:I183)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>K$5,$H183/$G183,$H183-SUM($I183:J183)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>L$5,$H183/$G183,$H183-SUM($I183:K183)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>M$5,$H183/$G183,$H183-SUM($I183:L183)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>N$5,$H183/$G183,$H183-SUM($I183:M183)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>O$5,$H183/$G183,$H183-SUM($I183:N183)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>P$5,$H183/$G183,$H183-SUM($I183:O183)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>Q$5,$H183/$G183,$H183-SUM($I183:P183)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>R$5,$H183/$G183,$H183-SUM($I183:Q183)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>S$5,$H183/$G183,$H183-SUM($I183:R183)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>T$5,$H183/$G183,$H183-SUM($I183:S183)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>U$5,$H183/$G183,$H183-SUM($I183:T183)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>V$5,$H183/$G183,$H183-SUM($I183:U183)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>W$5,$H183/$G183,$H183-SUM($I183:V183)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>X$5,$H183/$G183,$H183-SUM($I183:W183)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>Y$5,$H183/$G183,$H183-SUM($I183:X183)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>Z$5,$H183/$G183,$H183-SUM($I183:Y183)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AA$5,$H183/$G183,$H183-SUM($I183:Z183)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AB$5,$H183/$G183,$H183-SUM($I183:AA183)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AC$5,$H183/$G183,$H183-SUM($I183:AB183)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AD$5,$H183/$G183,$H183-SUM($I183:AC183)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AE$5,$H183/$G183,$H183-SUM($I183:AD183)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AF$5,$H183/$G183,$H183-SUM($I183:AE183)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AG$5,$H183/$G183,$H183-SUM($I183:AF183)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AH$5,$H183/$G183,$H183-SUM($I183:AG183)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AI$5,$H183/$G183,$H183-SUM($I183:AH183)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AJ$5,$H183/$G183,$H183-SUM($I183:AI183)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AK$5,$H183/$G183,$H183-SUM($I183:AJ183)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AL$5,$H183/$G183,$H183-SUM($I183:AK183)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AM$5,$H183/$G183,$H183-SUM($I183:AL183)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AN$5,$H183/$G183,$H183-SUM($I183:AM183)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AO$5,$H183/$G183,$H183-SUM($I183:AN183)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AP$5,$H183/$G183,$H183-SUM($I183:AO183)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AQ$5,$H183/$G183,$H183-SUM($I183:AP183)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AR$5,$H183/$G183,$H183-SUM($I183:AQ183)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AS$5,$H183/$G183,$H183-SUM($I183:AR183)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AT$5,$H183/$G183,$H183-SUM($I183:AS183)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AU$5,$H183/$G183,$H183-SUM($I183:AT183)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AV$5,$H183/$G183,$H183-SUM($I183:AU183)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AW$5,$H183/$G183,$H183-SUM($I183:AV183)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AX$5,$H183/$G183,$H183-SUM($I183:AW183)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AY$5,$H183/$G183,$H183-SUM($I183:AX183)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>AZ$5,$H183/$G183,$H183-SUM($I183:AY183)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BA$5,$H183/$G183,$H183-SUM($I183:AZ183)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BB$5,$H183/$G183,$H183-SUM($I183:BA183)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BC$5,$H183/$G183,$H183-SUM($I183:BB183)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BD$5,$H183/$G183,$H183-SUM($I183:BC183)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BE$5,$H183/$G183,$H183-SUM($I183:BD183)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BF$5,$H183/$G183,$H183-SUM($I183:BE183)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BG$5,$H183/$G183,$H183-SUM($I183:BF183)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BH$5,$H183/$G183,$H183-SUM($I183:BG183)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BI$5,$H183/$G183,$H183-SUM($I183:BH183)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BJ$5,$H183/$G183,$H183-SUM($I183:BI183)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BK$5,$H183/$G183,$H183-SUM($I183:BJ183)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BL$5,$H183/$G183,$H183-SUM($I183:BK183)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BM$5,$H183/$G183,$H183-SUM($I183:BL183)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BN$5,$H183/$G183,$H183-SUM($I183:BM183)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BO$5,$H183/$G183,$H183-SUM($I183:BN183)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BP$5,$H183/$G183,$H183-SUM($I183:BO183)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BQ$5,$H183/$G183,$H183-SUM($I183:BP183)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BR$5,$H183/$G183,$H183-SUM($I183:BQ183)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BS$5,$H183/$G183,$H183-SUM($I183:BR183)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BT$5,$H183/$G183,$H183-SUM($I183:BS183)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BU$5,$H183/$G183,$H183-SUM($I183:BT183)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BV$5,$H183/$G183,$H183-SUM($I183:BU183)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BW$5,$H183/$G183,$H183-SUM($I183:BV183)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BX$5,$H183/$G183,$H183-SUM($I183:BW183)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BY$5,$H183/$G183,$H183-SUM($I183:BX183)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>BZ$5,$H183/$G183,$H183-SUM($I183:BY183)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>CA$5,$H183/$G183,$H183-SUM($I183:BZ183)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>CB$5,$H183/$G183,$H183-SUM($I183:CA183)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D183,$G183=\"n/a\"),0,IF(SUM($D183,$G183+0.5)>CC$5,$H183/$G183,$H183-SUM($I183:CB183)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>J$5,$H184/$G184,$H184-SUM($I184:I184)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>K$5,$H184/$G184,$H184-SUM($I184:J184)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>L$5,$H184/$G184,$H184-SUM($I184:K184)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>M$5,$H184/$G184,$H184-SUM($I184:L184)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>N$5,$H184/$G184,$H184-SUM($I184:M184)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>O$5,$H184/$G184,$H184-SUM($I184:N184)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>P$5,$H184/$G184,$H184-SUM($I184:O184)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>Q$5,$H184/$G184,$H184-SUM($I184:P184)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>R$5,$H184/$G184,$H184-SUM($I184:Q184)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>S$5,$H184/$G184,$H184-SUM($I184:R184)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>T$5,$H184/$G184,$H184-SUM($I184:S184)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>U$5,$H184/$G184,$H184-SUM($I184:T184)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>V$5,$H184/$G184,$H184-SUM($I184:U184)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>W$5,$H184/$G184,$H184-SUM($I184:V184)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>X$5,$H184/$G184,$H184-SUM($I184:W184)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>Y$5,$H184/$G184,$H184-SUM($I184:X184)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>Z$5,$H184/$G184,$H184-SUM($I184:Y184)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AA$5,$H184/$G184,$H184-SUM($I184:Z184)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AB$5,$H184/$G184,$H184-SUM($I184:AA184)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AC$5,$H184/$G184,$H184-SUM($I184:AB184)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AD$5,$H184/$G184,$H184-SUM($I184:AC184)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AE$5,$H184/$G184,$H184-SUM($I184:AD184)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AF$5,$H184/$G184,$H184-SUM($I184:AE184)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AG$5,$H184/$G184,$H184-SUM($I184:AF184)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AH$5,$H184/$G184,$H184-SUM($I184:AG184)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AI$5,$H184/$G184,$H184-SUM($I184:AH184)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AJ$5,$H184/$G184,$H184-SUM($I184:AI184)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AK$5,$H184/$G184,$H184-SUM($I184:AJ184)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AL$5,$H184/$G184,$H184-SUM($I184:AK184)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AM$5,$H184/$G184,$H184-SUM($I184:AL184)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AN$5,$H184/$G184,$H184-SUM($I184:AM184)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AO$5,$H184/$G184,$H184-SUM($I184:AN184)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AP$5,$H184/$G184,$H184-SUM($I184:AO184)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AQ$5,$H184/$G184,$H184-SUM($I184:AP184)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AR$5,$H184/$G184,$H184-SUM($I184:AQ184)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AS$5,$H184/$G184,$H184-SUM($I184:AR184)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AT$5,$H184/$G184,$H184-SUM($I184:AS184)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AU$5,$H184/$G184,$H184-SUM($I184:AT184)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AV$5,$H184/$G184,$H184-SUM($I184:AU184)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AW$5,$H184/$G184,$H184-SUM($I184:AV184)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AX$5,$H184/$G184,$H184-SUM($I184:AW184)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AY$5,$H184/$G184,$H184-SUM($I184:AX184)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>AZ$5,$H184/$G184,$H184-SUM($I184:AY184)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BA$5,$H184/$G184,$H184-SUM($I184:AZ184)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BB$5,$H184/$G184,$H184-SUM($I184:BA184)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BC$5,$H184/$G184,$H184-SUM($I184:BB184)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BD$5,$H184/$G184,$H184-SUM($I184:BC184)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BE$5,$H184/$G184,$H184-SUM($I184:BD184)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BF$5,$H184/$G184,$H184-SUM($I184:BE184)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BG$5,$H184/$G184,$H184-SUM($I184:BF184)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BH$5,$H184/$G184,$H184-SUM($I184:BG184)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BI$5,$H184/$G184,$H184-SUM($I184:BH184)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BJ$5,$H184/$G184,$H184-SUM($I184:BI184)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BK$5,$H184/$G184,$H184-SUM($I184:BJ184)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BL$5,$H184/$G184,$H184-SUM($I184:BK184)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BM$5,$H184/$G184,$H184-SUM($I184:BL184)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BN$5,$H184/$G184,$H184-SUM($I184:BM184)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BO$5,$H184/$G184,$H184-SUM($I184:BN184)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BP$5,$H184/$G184,$H184-SUM($I184:BO184)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BQ$5,$H184/$G184,$H184-SUM($I184:BP184)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BR$5,$H184/$G184,$H184-SUM($I184:BQ184)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BS$5,$H184/$G184,$H184-SUM($I184:BR184)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BT$5,$H184/$G184,$H184-SUM($I184:BS184)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BU$5,$H184/$G184,$H184-SUM($I184:BT184)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BV$5,$H184/$G184,$H184-SUM($I184:BU184)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BW$5,$H184/$G184,$H184-SUM($I184:BV184)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BX$5,$H184/$G184,$H184-SUM($I184:BW184)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BY$5,$H184/$G184,$H184-SUM($I184:BX184)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>BZ$5,$H184/$G184,$H184-SUM($I184:BY184)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>CA$5,$H184/$G184,$H184-SUM($I184:BZ184)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>CB$5,$H184/$G184,$H184-SUM($I184:CA184)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D184,$G184=\"n/a\"),0,IF(SUM($D184,$G184+0.5)>CC$5,$H184/$G184,$H184-SUM($I184:CB184)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>J$5,$H185/$G185,$H185-SUM($I185:I185)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>K$5,$H185/$G185,$H185-SUM($I185:J185)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>L$5,$H185/$G185,$H185-SUM($I185:K185)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>M$5,$H185/$G185,$H185-SUM($I185:L185)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>N$5,$H185/$G185,$H185-SUM($I185:M185)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>O$5,$H185/$G185,$H185-SUM($I185:N185)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>P$5,$H185/$G185,$H185-SUM($I185:O185)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>Q$5,$H185/$G185,$H185-SUM($I185:P185)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>R$5,$H185/$G185,$H185-SUM($I185:Q185)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>S$5,$H185/$G185,$H185-SUM($I185:R185)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>T$5,$H185/$G185,$H185-SUM($I185:S185)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>U$5,$H185/$G185,$H185-SUM($I185:T185)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>V$5,$H185/$G185,$H185-SUM($I185:U185)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>W$5,$H185/$G185,$H185-SUM($I185:V185)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>X$5,$H185/$G185,$H185-SUM($I185:W185)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>Y$5,$H185/$G185,$H185-SUM($I185:X185)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>Z$5,$H185/$G185,$H185-SUM($I185:Y185)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AA$5,$H185/$G185,$H185-SUM($I185:Z185)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AB$5,$H185/$G185,$H185-SUM($I185:AA185)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AC$5,$H185/$G185,$H185-SUM($I185:AB185)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AD$5,$H185/$G185,$H185-SUM($I185:AC185)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AE$5,$H185/$G185,$H185-SUM($I185:AD185)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AF$5,$H185/$G185,$H185-SUM($I185:AE185)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AG$5,$H185/$G185,$H185-SUM($I185:AF185)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AH$5,$H185/$G185,$H185-SUM($I185:AG185)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AI$5,$H185/$G185,$H185-SUM($I185:AH185)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AJ$5,$H185/$G185,$H185-SUM($I185:AI185)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AK$5,$H185/$G185,$H185-SUM($I185:AJ185)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AL$5,$H185/$G185,$H185-SUM($I185:AK185)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AM$5,$H185/$G185,$H185-SUM($I185:AL185)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AN$5,$H185/$G185,$H185-SUM($I185:AM185)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AO$5,$H185/$G185,$H185-SUM($I185:AN185)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AP$5,$H185/$G185,$H185-SUM($I185:AO185)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AQ$5,$H185/$G185,$H185-SUM($I185:AP185)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AR$5,$H185/$G185,$H185-SUM($I185:AQ185)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AS$5,$H185/$G185,$H185-SUM($I185:AR185)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AT$5,$H185/$G185,$H185-SUM($I185:AS185)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AU$5,$H185/$G185,$H185-SUM($I185:AT185)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AV$5,$H185/$G185,$H185-SUM($I185:AU185)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AW$5,$H185/$G185,$H185-SUM($I185:AV185)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AX$5,$H185/$G185,$H185-SUM($I185:AW185)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AY$5,$H185/$G185,$H185-SUM($I185:AX185)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>AZ$5,$H185/$G185,$H185-SUM($I185:AY185)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BA$5,$H185/$G185,$H185-SUM($I185:AZ185)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BB$5,$H185/$G185,$H185-SUM($I185:BA185)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BC$5,$H185/$G185,$H185-SUM($I185:BB185)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BD$5,$H185/$G185,$H185-SUM($I185:BC185)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BE$5,$H185/$G185,$H185-SUM($I185:BD185)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BF$5,$H185/$G185,$H185-SUM($I185:BE185)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BG$5,$H185/$G185,$H185-SUM($I185:BF185)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BH$5,$H185/$G185,$H185-SUM($I185:BG185)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BI$5,$H185/$G185,$H185-SUM($I185:BH185)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BJ$5,$H185/$G185,$H185-SUM($I185:BI185)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BK$5,$H185/$G185,$H185-SUM($I185:BJ185)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BL$5,$H185/$G185,$H185-SUM($I185:BK185)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BM$5,$H185/$G185,$H185-SUM($I185:BL185)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BN$5,$H185/$G185,$H185-SUM($I185:BM185)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BO$5,$H185/$G185,$H185-SUM($I185:BN185)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BP$5,$H185/$G185,$H185-SUM($I185:BO185)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BQ$5,$H185/$G185,$H185-SUM($I185:BP185)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BR$5,$H185/$G185,$H185-SUM($I185:BQ185)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BS$5,$H185/$G185,$H185-SUM($I185:BR185)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BT$5,$H185/$G185,$H185-SUM($I185:BS185)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BU$5,$H185/$G185,$H185-SUM($I185:BT185)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BV$5,$H185/$G185,$H185-SUM($I185:BU185)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BW$5,$H185/$G185,$H185-SUM($I185:BV185)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BX$5,$H185/$G185,$H185-SUM($I185:BW185)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BY$5,$H185/$G185,$H185-SUM($I185:BX185)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>BZ$5,$H185/$G185,$H185-SUM($I185:BY185)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>CA$5,$H185/$G185,$H185-SUM($I185:BZ185)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>CB$5,$H185/$G185,$H185-SUM($I185:CA185)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D185,$G185=\"n/a\"),0,IF(SUM($D185,$G185+0.5)>CC$5,$H185/$G185,$H185-SUM($I185:CB185)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>J$5,$H186/$G186,$H186-SUM($I186:I186)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>K$5,$H186/$G186,$H186-SUM($I186:J186)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>L$5,$H186/$G186,$H186-SUM($I186:K186)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>M$5,$H186/$G186,$H186-SUM($I186:L186)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>N$5,$H186/$G186,$H186-SUM($I186:M186)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>O$5,$H186/$G186,$H186-SUM($I186:N186)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>P$5,$H186/$G186,$H186-SUM($I186:O186)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>Q$5,$H186/$G186,$H186-SUM($I186:P186)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>R$5,$H186/$G186,$H186-SUM($I186:Q186)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>S$5,$H186/$G186,$H186-SUM($I186:R186)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>T$5,$H186/$G186,$H186-SUM($I186:S186)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>U$5,$H186/$G186,$H186-SUM($I186:T186)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>V$5,$H186/$G186,$H186-SUM($I186:U186)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>W$5,$H186/$G186,$H186-SUM($I186:V186)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>X$5,$H186/$G186,$H186-SUM($I186:W186)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>Y$5,$H186/$G186,$H186-SUM($I186:X186)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>Z$5,$H186/$G186,$H186-SUM($I186:Y186)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AA$5,$H186/$G186,$H186-SUM($I186:Z186)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AB$5,$H186/$G186,$H186-SUM($I186:AA186)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AC$5,$H186/$G186,$H186-SUM($I186:AB186)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AD$5,$H186/$G186,$H186-SUM($I186:AC186)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AE$5,$H186/$G186,$H186-SUM($I186:AD186)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AF$5,$H186/$G186,$H186-SUM($I186:AE186)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AG$5,$H186/$G186,$H186-SUM($I186:AF186)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AH$5,$H186/$G186,$H186-SUM($I186:AG186)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AI$5,$H186/$G186,$H186-SUM($I186:AH186)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AJ$5,$H186/$G186,$H186-SUM($I186:AI186)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AK$5,$H186/$G186,$H186-SUM($I186:AJ186)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AL$5,$H186/$G186,$H186-SUM($I186:AK186)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AM$5,$H186/$G186,$H186-SUM($I186:AL186)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AN$5,$H186/$G186,$H186-SUM($I186:AM186)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AO$5,$H186/$G186,$H186-SUM($I186:AN186)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AP$5,$H186/$G186,$H186-SUM($I186:AO186)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AQ$5,$H186/$G186,$H186-SUM($I186:AP186)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AR$5,$H186/$G186,$H186-SUM($I186:AQ186)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AS$5,$H186/$G186,$H186-SUM($I186:AR186)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AT$5,$H186/$G186,$H186-SUM($I186:AS186)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AU$5,$H186/$G186,$H186-SUM($I186:AT186)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AV$5,$H186/$G186,$H186-SUM($I186:AU186)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AW$5,$H186/$G186,$H186-SUM($I186:AV186)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AX$5,$H186/$G186,$H186-SUM($I186:AW186)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AY$5,$H186/$G186,$H186-SUM($I186:AX186)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>AZ$5,$H186/$G186,$H186-SUM($I186:AY186)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BA$5,$H186/$G186,$H186-SUM($I186:AZ186)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BB$5,$H186/$G186,$H186-SUM($I186:BA186)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BC$5,$H186/$G186,$H186-SUM($I186:BB186)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BD$5,$H186/$G186,$H186-SUM($I186:BC186)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BE$5,$H186/$G186,$H186-SUM($I186:BD186)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BF$5,$H186/$G186,$H186-SUM($I186:BE186)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BG$5,$H186/$G186,$H186-SUM($I186:BF186)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BH$5,$H186/$G186,$H186-SUM($I186:BG186)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BI$5,$H186/$G186,$H186-SUM($I186:BH186)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BJ$5,$H186/$G186,$H186-SUM($I186:BI186)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BK$5,$H186/$G186,$H186-SUM($I186:BJ186)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BL$5,$H186/$G186,$H186-SUM($I186:BK186)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BM$5,$H186/$G186,$H186-SUM($I186:BL186)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BN$5,$H186/$G186,$H186-SUM($I186:BM186)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BO$5,$H186/$G186,$H186-SUM($I186:BN186)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BP$5,$H186/$G186,$H186-SUM($I186:BO186)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BQ$5,$H186/$G186,$H186-SUM($I186:BP186)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BR$5,$H186/$G186,$H186-SUM($I186:BQ186)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BS$5,$H186/$G186,$H186-SUM($I186:BR186)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BT$5,$H186/$G186,$H186-SUM($I186:BS186)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BU$5,$H186/$G186,$H186-SUM($I186:BT186)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BV$5,$H186/$G186,$H186-SUM($I186:BU186)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BW$5,$H186/$G186,$H186-SUM($I186:BV186)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BX$5,$H186/$G186,$H186-SUM($I186:BW186)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BY$5,$H186/$G186,$H186-SUM($I186:BX186)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>BZ$5,$H186/$G186,$H186-SUM($I186:BY186)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>CA$5,$H186/$G186,$H186-SUM($I186:BZ186)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>CB$5,$H186/$G186,$H186-SUM($I186:CA186)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D186,$G186=\"n/a\"),0,IF(SUM($D186,$G186+0.5)>CC$5,$H186/$G186,$H186-SUM($I186:CB186)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>J$5,$H187/$G187,$H187-SUM($I187:I187)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>K$5,$H187/$G187,$H187-SUM($I187:J187)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>L$5,$H187/$G187,$H187-SUM($I187:K187)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>M$5,$H187/$G187,$H187-SUM($I187:L187)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>N$5,$H187/$G187,$H187-SUM($I187:M187)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>O$5,$H187/$G187,$H187-SUM($I187:N187)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>P$5,$H187/$G187,$H187-SUM($I187:O187)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>Q$5,$H187/$G187,$H187-SUM($I187:P187)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>R$5,$H187/$G187,$H187-SUM($I187:Q187)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>S$5,$H187/$G187,$H187-SUM($I187:R187)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>T$5,$H187/$G187,$H187-SUM($I187:S187)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>U$5,$H187/$G187,$H187-SUM($I187:T187)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>V$5,$H187/$G187,$H187-SUM($I187:U187)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>W$5,$H187/$G187,$H187-SUM($I187:V187)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>X$5,$H187/$G187,$H187-SUM($I187:W187)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>Y$5,$H187/$G187,$H187-SUM($I187:X187)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>Z$5,$H187/$G187,$H187-SUM($I187:Y187)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AA$5,$H187/$G187,$H187-SUM($I187:Z187)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AB$5,$H187/$G187,$H187-SUM($I187:AA187)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AC$5,$H187/$G187,$H187-SUM($I187:AB187)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AD$5,$H187/$G187,$H187-SUM($I187:AC187)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AE$5,$H187/$G187,$H187-SUM($I187:AD187)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AF$5,$H187/$G187,$H187-SUM($I187:AE187)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AG$5,$H187/$G187,$H187-SUM($I187:AF187)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AH$5,$H187/$G187,$H187-SUM($I187:AG187)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AI$5,$H187/$G187,$H187-SUM($I187:AH187)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AJ$5,$H187/$G187,$H187-SUM($I187:AI187)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AK$5,$H187/$G187,$H187-SUM($I187:AJ187)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AL$5,$H187/$G187,$H187-SUM($I187:AK187)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AM$5,$H187/$G187,$H187-SUM($I187:AL187)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AN$5,$H187/$G187,$H187-SUM($I187:AM187)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AO$5,$H187/$G187,$H187-SUM($I187:AN187)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AP$5,$H187/$G187,$H187-SUM($I187:AO187)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AQ$5,$H187/$G187,$H187-SUM($I187:AP187)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AR$5,$H187/$G187,$H187-SUM($I187:AQ187)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AS$5,$H187/$G187,$H187-SUM($I187:AR187)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AT$5,$H187/$G187,$H187-SUM($I187:AS187)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AU$5,$H187/$G187,$H187-SUM($I187:AT187)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AV$5,$H187/$G187,$H187-SUM($I187:AU187)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AW$5,$H187/$G187,$H187-SUM($I187:AV187)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AX$5,$H187/$G187,$H187-SUM($I187:AW187)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AY$5,$H187/$G187,$H187-SUM($I187:AX187)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>AZ$5,$H187/$G187,$H187-SUM($I187:AY187)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BA$5,$H187/$G187,$H187-SUM($I187:AZ187)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BB$5,$H187/$G187,$H187-SUM($I187:BA187)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BC$5,$H187/$G187,$H187-SUM($I187:BB187)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BD$5,$H187/$G187,$H187-SUM($I187:BC187)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BE$5,$H187/$G187,$H187-SUM($I187:BD187)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BF$5,$H187/$G187,$H187-SUM($I187:BE187)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BG$5,$H187/$G187,$H187-SUM($I187:BF187)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BH$5,$H187/$G187,$H187-SUM($I187:BG187)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BI$5,$H187/$G187,$H187-SUM($I187:BH187)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BJ$5,$H187/$G187,$H187-SUM($I187:BI187)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BK$5,$H187/$G187,$H187-SUM($I187:BJ187)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BL$5,$H187/$G187,$H187-SUM($I187:BK187)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BM$5,$H187/$G187,$H187-SUM($I187:BL187)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BN$5,$H187/$G187,$H187-SUM($I187:BM187)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BO$5,$H187/$G187,$H187-SUM($I187:BN187)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BP$5,$H187/$G187,$H187-SUM($I187:BO187)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BQ$5,$H187/$G187,$H187-SUM($I187:BP187)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BR$5,$H187/$G187,$H187-SUM($I187:BQ187)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BS$5,$H187/$G187,$H187-SUM($I187:BR187)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BT$5,$H187/$G187,$H187-SUM($I187:BS187)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BU$5,$H187/$G187,$H187-SUM($I187:BT187)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BV$5,$H187/$G187,$H187-SUM($I187:BU187)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BW$5,$H187/$G187,$H187-SUM($I187:BV187)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BX$5,$H187/$G187,$H187-SUM($I187:BW187)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BY$5,$H187/$G187,$H187-SUM($I187:BX187)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>BZ$5,$H187/$G187,$H187-SUM($I187:BY187)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>CA$5,$H187/$G187,$H187-SUM($I187:BZ187)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>CB$5,$H187/$G187,$H187-SUM($I187:CA187)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D187,$G187=\"n/a\"),0,IF(SUM($D187,$G187+0.5)>CC$5,$H187/$G187,$H187-SUM($I187:CB187)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>J$5,$H188/$G188,$H188-SUM($I188:I188)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>K$5,$H188/$G188,$H188-SUM($I188:J188)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>L$5,$H188/$G188,$H188-SUM($I188:K188)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>M$5,$H188/$G188,$H188-SUM($I188:L188)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>N$5,$H188/$G188,$H188-SUM($I188:M188)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>O$5,$H188/$G188,$H188-SUM($I188:N188)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>P$5,$H188/$G188,$H188-SUM($I188:O188)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>Q$5,$H188/$G188,$H188-SUM($I188:P188)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>R$5,$H188/$G188,$H188-SUM($I188:Q188)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>S$5,$H188/$G188,$H188-SUM($I188:R188)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>T$5,$H188/$G188,$H188-SUM($I188:S188)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>U$5,$H188/$G188,$H188-SUM($I188:T188)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>V$5,$H188/$G188,$H188-SUM($I188:U188)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>W$5,$H188/$G188,$H188-SUM($I188:V188)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>X$5,$H188/$G188,$H188-SUM($I188:W188)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>Y$5,$H188/$G188,$H188-SUM($I188:X188)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>Z$5,$H188/$G188,$H188-SUM($I188:Y188)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AA$5,$H188/$G188,$H188-SUM($I188:Z188)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AB$5,$H188/$G188,$H188-SUM($I188:AA188)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AC$5,$H188/$G188,$H188-SUM($I188:AB188)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AD$5,$H188/$G188,$H188-SUM($I188:AC188)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AE$5,$H188/$G188,$H188-SUM($I188:AD188)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AF$5,$H188/$G188,$H188-SUM($I188:AE188)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AG$5,$H188/$G188,$H188-SUM($I188:AF188)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AH$5,$H188/$G188,$H188-SUM($I188:AG188)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AI$5,$H188/$G188,$H188-SUM($I188:AH188)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AJ$5,$H188/$G188,$H188-SUM($I188:AI188)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AK$5,$H188/$G188,$H188-SUM($I188:AJ188)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AL$5,$H188/$G188,$H188-SUM($I188:AK188)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AM$5,$H188/$G188,$H188-SUM($I188:AL188)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AN$5,$H188/$G188,$H188-SUM($I188:AM188)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AO$5,$H188/$G188,$H188-SUM($I188:AN188)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AP$5,$H188/$G188,$H188-SUM($I188:AO188)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AQ$5,$H188/$G188,$H188-SUM($I188:AP188)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AR$5,$H188/$G188,$H188-SUM($I188:AQ188)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AS$5,$H188/$G188,$H188-SUM($I188:AR188)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AT$5,$H188/$G188,$H188-SUM($I188:AS188)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AU$5,$H188/$G188,$H188-SUM($I188:AT188)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AV$5,$H188/$G188,$H188-SUM($I188:AU188)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AW$5,$H188/$G188,$H188-SUM($I188:AV188)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AX$5,$H188/$G188,$H188-SUM($I188:AW188)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AY$5,$H188/$G188,$H188-SUM($I188:AX188)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>AZ$5,$H188/$G188,$H188-SUM($I188:AY188)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BA$5,$H188/$G188,$H188-SUM($I188:AZ188)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BB$5,$H188/$G188,$H188-SUM($I188:BA188)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BC$5,$H188/$G188,$H188-SUM($I188:BB188)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BD$5,$H188/$G188,$H188-SUM($I188:BC188)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BE$5,$H188/$G188,$H188-SUM($I188:BD188)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BF$5,$H188/$G188,$H188-SUM($I188:BE188)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BG$5,$H188/$G188,$H188-SUM($I188:BF188)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BH$5,$H188/$G188,$H188-SUM($I188:BG188)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BI$5,$H188/$G188,$H188-SUM($I188:BH188)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BJ$5,$H188/$G188,$H188-SUM($I188:BI188)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BK$5,$H188/$G188,$H188-SUM($I188:BJ188)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BL$5,$H188/$G188,$H188-SUM($I188:BK188)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BM$5,$H188/$G188,$H188-SUM($I188:BL188)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BN$5,$H188/$G188,$H188-SUM($I188:BM188)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BO$5,$H188/$G188,$H188-SUM($I188:BN188)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BP$5,$H188/$G188,$H188-SUM($I188:BO188)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BQ$5,$H188/$G188,$H188-SUM($I188:BP188)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BR$5,$H188/$G188,$H188-SUM($I188:BQ188)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BS$5,$H188/$G188,$H188-SUM($I188:BR188)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BT$5,$H188/$G188,$H188-SUM($I188:BS188)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BU$5,$H188/$G188,$H188-SUM($I188:BT188)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BV$5,$H188/$G188,$H188-SUM($I188:BU188)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BW$5,$H188/$G188,$H188-SUM($I188:BV188)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BX$5,$H188/$G188,$H188-SUM($I188:BW188)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BY$5,$H188/$G188,$H188-SUM($I188:BX188)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>BZ$5,$H188/$G188,$H188-SUM($I188:BY188)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>CA$5,$H188/$G188,$H188-SUM($I188:BZ188)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>CB$5,$H188/$G188,$H188-SUM($I188:CA188)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D188,$G188=\"n/a\"),0,IF(SUM($D188,$G188+0.5)>CC$5,$H188/$G188,$H188-SUM($I188:CB188)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>J$5,$H189/$G189,$H189-SUM($I189:I189)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>K$5,$H189/$G189,$H189-SUM($I189:J189)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>L$5,$H189/$G189,$H189-SUM($I189:K189)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>M$5,$H189/$G189,$H189-SUM($I189:L189)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>N$5,$H189/$G189,$H189-SUM($I189:M189)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>O$5,$H189/$G189,$H189-SUM($I189:N189)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>P$5,$H189/$G189,$H189-SUM($I189:O189)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>Q$5,$H189/$G189,$H189-SUM($I189:P189)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>R$5,$H189/$G189,$H189-SUM($I189:Q189)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>S$5,$H189/$G189,$H189-SUM($I189:R189)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>T$5,$H189/$G189,$H189-SUM($I189:S189)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>U$5,$H189/$G189,$H189-SUM($I189:T189)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>V$5,$H189/$G189,$H189-SUM($I189:U189)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>W$5,$H189/$G189,$H189-SUM($I189:V189)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>X$5,$H189/$G189,$H189-SUM($I189:W189)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>Y$5,$H189/$G189,$H189-SUM($I189:X189)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>Z$5,$H189/$G189,$H189-SUM($I189:Y189)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AA$5,$H189/$G189,$H189-SUM($I189:Z189)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AB$5,$H189/$G189,$H189-SUM($I189:AA189)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AC$5,$H189/$G189,$H189-SUM($I189:AB189)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AD$5,$H189/$G189,$H189-SUM($I189:AC189)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AE$5,$H189/$G189,$H189-SUM($I189:AD189)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AF$5,$H189/$G189,$H189-SUM($I189:AE189)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AG$5,$H189/$G189,$H189-SUM($I189:AF189)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AH$5,$H189/$G189,$H189-SUM($I189:AG189)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AI$5,$H189/$G189,$H189-SUM($I189:AH189)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AJ$5,$H189/$G189,$H189-SUM($I189:AI189)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AK$5,$H189/$G189,$H189-SUM($I189:AJ189)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AL$5,$H189/$G189,$H189-SUM($I189:AK189)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AM$5,$H189/$G189,$H189-SUM($I189:AL189)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AN$5,$H189/$G189,$H189-SUM($I189:AM189)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AO$5,$H189/$G189,$H189-SUM($I189:AN189)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AP$5,$H189/$G189,$H189-SUM($I189:AO189)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AQ$5,$H189/$G189,$H189-SUM($I189:AP189)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AR$5,$H189/$G189,$H189-SUM($I189:AQ189)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AS$5,$H189/$G189,$H189-SUM($I189:AR189)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AT$5,$H189/$G189,$H189-SUM($I189:AS189)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AU$5,$H189/$G189,$H189-SUM($I189:AT189)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AV$5,$H189/$G189,$H189-SUM($I189:AU189)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AW$5,$H189/$G189,$H189-SUM($I189:AV189)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AX$5,$H189/$G189,$H189-SUM($I189:AW189)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AY$5,$H189/$G189,$H189-SUM($I189:AX189)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>AZ$5,$H189/$G189,$H189-SUM($I189:AY189)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BA$5,$H189/$G189,$H189-SUM($I189:AZ189)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BB$5,$H189/$G189,$H189-SUM($I189:BA189)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BC$5,$H189/$G189,$H189-SUM($I189:BB189)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BD$5,$H189/$G189,$H189-SUM($I189:BC189)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BE$5,$H189/$G189,$H189-SUM($I189:BD189)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BF$5,$H189/$G189,$H189-SUM($I189:BE189)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BG$5,$H189/$G189,$H189-SUM($I189:BF189)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BH$5,$H189/$G189,$H189-SUM($I189:BG189)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BI$5,$H189/$G189,$H189-SUM($I189:BH189)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BJ$5,$H189/$G189,$H189-SUM($I189:BI189)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BK$5,$H189/$G189,$H189-SUM($I189:BJ189)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BL$5,$H189/$G189,$H189-SUM($I189:BK189)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BM$5,$H189/$G189,$H189-SUM($I189:BL189)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BN$5,$H189/$G189,$H189-SUM($I189:BM189)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BO$5,$H189/$G189,$H189-SUM($I189:BN189)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BP$5,$H189/$G189,$H189-SUM($I189:BO189)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BQ$5,$H189/$G189,$H189-SUM($I189:BP189)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BR$5,$H189/$G189,$H189-SUM($I189:BQ189)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BS$5,$H189/$G189,$H189-SUM($I189:BR189)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BT$5,$H189/$G189,$H189-SUM($I189:BS189)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BU$5,$H189/$G189,$H189-SUM($I189:BT189)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BV$5,$H189/$G189,$H189-SUM($I189:BU189)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BW$5,$H189/$G189,$H189-SUM($I189:BV189)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BX$5,$H189/$G189,$H189-SUM($I189:BW189)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BY$5,$H189/$G189,$H189-SUM($I189:BX189)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>BZ$5,$H189/$G189,$H189-SUM($I189:BY189)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>CA$5,$H189/$G189,$H189-SUM($I189:BZ189)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>CB$5,$H189/$G189,$H189-SUM($I189:CA189)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D189,$G189=\"n/a\"),0,IF(SUM($D189,$G189+0.5)>CC$5,$H189/$G189,$H189-SUM($I189:CB189)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>J$5,$H190/$G190,$H190-SUM($I190:I190)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>K$5,$H190/$G190,$H190-SUM($I190:J190)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>L$5,$H190/$G190,$H190-SUM($I190:K190)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>M$5,$H190/$G190,$H190-SUM($I190:L190)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>N$5,$H190/$G190,$H190-SUM($I190:M190)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>O$5,$H190/$G190,$H190-SUM($I190:N190)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>P$5,$H190/$G190,$H190-SUM($I190:O190)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>Q$5,$H190/$G190,$H190-SUM($I190:P190)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>R$5,$H190/$G190,$H190-SUM($I190:Q190)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>S$5,$H190/$G190,$H190-SUM($I190:R190)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>T$5,$H190/$G190,$H190-SUM($I190:S190)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>U$5,$H190/$G190,$H190-SUM($I190:T190)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>V$5,$H190/$G190,$H190-SUM($I190:U190)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>W$5,$H190/$G190,$H190-SUM($I190:V190)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>X$5,$H190/$G190,$H190-SUM($I190:W190)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>Y$5,$H190/$G190,$H190-SUM($I190:X190)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>Z$5,$H190/$G190,$H190-SUM($I190:Y190)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AA$5,$H190/$G190,$H190-SUM($I190:Z190)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AB$5,$H190/$G190,$H190-SUM($I190:AA190)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AC$5,$H190/$G190,$H190-SUM($I190:AB190)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AD$5,$H190/$G190,$H190-SUM($I190:AC190)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AE$5,$H190/$G190,$H190-SUM($I190:AD190)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AF$5,$H190/$G190,$H190-SUM($I190:AE190)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AG$5,$H190/$G190,$H190-SUM($I190:AF190)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AH$5,$H190/$G190,$H190-SUM($I190:AG190)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AI$5,$H190/$G190,$H190-SUM($I190:AH190)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AJ$5,$H190/$G190,$H190-SUM($I190:AI190)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AK$5,$H190/$G190,$H190-SUM($I190:AJ190)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AL$5,$H190/$G190,$H190-SUM($I190:AK190)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AM$5,$H190/$G190,$H190-SUM($I190:AL190)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AN$5,$H190/$G190,$H190-SUM($I190:AM190)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AO$5,$H190/$G190,$H190-SUM($I190:AN190)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AP$5,$H190/$G190,$H190-SUM($I190:AO190)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AQ$5,$H190/$G190,$H190-SUM($I190:AP190)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AR$5,$H190/$G190,$H190-SUM($I190:AQ190)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AS$5,$H190/$G190,$H190-SUM($I190:AR190)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AT$5,$H190/$G190,$H190-SUM($I190:AS190)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AU$5,$H190/$G190,$H190-SUM($I190:AT190)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AV$5,$H190/$G190,$H190-SUM($I190:AU190)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AW$5,$H190/$G190,$H190-SUM($I190:AV190)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AX$5,$H190/$G190,$H190-SUM($I190:AW190)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AY$5,$H190/$G190,$H190-SUM($I190:AX190)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>AZ$5,$H190/$G190,$H190-SUM($I190:AY190)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BA$5,$H190/$G190,$H190-SUM($I190:AZ190)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BB$5,$H190/$G190,$H190-SUM($I190:BA190)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BC$5,$H190/$G190,$H190-SUM($I190:BB190)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BD$5,$H190/$G190,$H190-SUM($I190:BC190)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BE$5,$H190/$G190,$H190-SUM($I190:BD190)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BF$5,$H190/$G190,$H190-SUM($I190:BE190)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BG$5,$H190/$G190,$H190-SUM($I190:BF190)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BH$5,$H190/$G190,$H190-SUM($I190:BG190)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BI$5,$H190/$G190,$H190-SUM($I190:BH190)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BJ$5,$H190/$G190,$H190-SUM($I190:BI190)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BK$5,$H190/$G190,$H190-SUM($I190:BJ190)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BL$5,$H190/$G190,$H190-SUM($I190:BK190)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BM$5,$H190/$G190,$H190-SUM($I190:BL190)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BN$5,$H190/$G190,$H190-SUM($I190:BM190)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BO$5,$H190/$G190,$H190-SUM($I190:BN190)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BP$5,$H190/$G190,$H190-SUM($I190:BO190)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BQ$5,$H190/$G190,$H190-SUM($I190:BP190)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BR$5,$H190/$G190,$H190-SUM($I190:BQ190)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BS$5,$H190/$G190,$H190-SUM($I190:BR190)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BT$5,$H190/$G190,$H190-SUM($I190:BS190)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BU$5,$H190/$G190,$H190-SUM($I190:BT190)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BV$5,$H190/$G190,$H190-SUM($I190:BU190)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BW$5,$H190/$G190,$H190-SUM($I190:BV190)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BX$5,$H190/$G190,$H190-SUM($I190:BW190)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BY$5,$H190/$G190,$H190-SUM($I190:BX190)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>BZ$5,$H190/$G190,$H190-SUM($I190:BY190)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>CA$5,$H190/$G190,$H190-SUM($I190:BZ190)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>CB$5,$H190/$G190,$H190-SUM($I190:CA190)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D190,$G190=\"n/a\"),0,IF(SUM($D190,$G190+0.5)>CC$5,$H190/$G190,$H190-SUM($I190:CB190)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>J$5,$H191/$G191,$H191-SUM($I191:I191)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>K$5,$H191/$G191,$H191-SUM($I191:J191)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>L$5,$H191/$G191,$H191-SUM($I191:K191)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>M$5,$H191/$G191,$H191-SUM($I191:L191)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>N$5,$H191/$G191,$H191-SUM($I191:M191)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>O$5,$H191/$G191,$H191-SUM($I191:N191)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>P$5,$H191/$G191,$H191-SUM($I191:O191)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>Q$5,$H191/$G191,$H191-SUM($I191:P191)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>R$5,$H191/$G191,$H191-SUM($I191:Q191)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>S$5,$H191/$G191,$H191-SUM($I191:R191)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>T$5,$H191/$G191,$H191-SUM($I191:S191)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>U$5,$H191/$G191,$H191-SUM($I191:T191)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>V$5,$H191/$G191,$H191-SUM($I191:U191)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>W$5,$H191/$G191,$H191-SUM($I191:V191)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>X$5,$H191/$G191,$H191-SUM($I191:W191)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>Y$5,$H191/$G191,$H191-SUM($I191:X191)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>Z$5,$H191/$G191,$H191-SUM($I191:Y191)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AA$5,$H191/$G191,$H191-SUM($I191:Z191)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AB$5,$H191/$G191,$H191-SUM($I191:AA191)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AC$5,$H191/$G191,$H191-SUM($I191:AB191)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AD$5,$H191/$G191,$H191-SUM($I191:AC191)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AE$5,$H191/$G191,$H191-SUM($I191:AD191)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AF$5,$H191/$G191,$H191-SUM($I191:AE191)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AG$5,$H191/$G191,$H191-SUM($I191:AF191)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AH$5,$H191/$G191,$H191-SUM($I191:AG191)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AI$5,$H191/$G191,$H191-SUM($I191:AH191)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AJ$5,$H191/$G191,$H191-SUM($I191:AI191)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AK$5,$H191/$G191,$H191-SUM($I191:AJ191)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AL$5,$H191/$G191,$H191-SUM($I191:AK191)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AM$5,$H191/$G191,$H191-SUM($I191:AL191)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AN$5,$H191/$G191,$H191-SUM($I191:AM191)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AO$5,$H191/$G191,$H191-SUM($I191:AN191)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AP$5,$H191/$G191,$H191-SUM($I191:AO191)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AQ$5,$H191/$G191,$H191-SUM($I191:AP191)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AR$5,$H191/$G191,$H191-SUM($I191:AQ191)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AS$5,$H191/$G191,$H191-SUM($I191:AR191)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AT$5,$H191/$G191,$H191-SUM($I191:AS191)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AU$5,$H191/$G191,$H191-SUM($I191:AT191)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AV$5,$H191/$G191,$H191-SUM($I191:AU191)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AW$5,$H191/$G191,$H191-SUM($I191:AV191)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AX$5,$H191/$G191,$H191-SUM($I191:AW191)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AY$5,$H191/$G191,$H191-SUM($I191:AX191)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>AZ$5,$H191/$G191,$H191-SUM($I191:AY191)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BA$5,$H191/$G191,$H191-SUM($I191:AZ191)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BB$5,$H191/$G191,$H191-SUM($I191:BA191)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BC$5,$H191/$G191,$H191-SUM($I191:BB191)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BD$5,$H191/$G191,$H191-SUM($I191:BC191)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BE$5,$H191/$G191,$H191-SUM($I191:BD191)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BF$5,$H191/$G191,$H191-SUM($I191:BE191)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BG$5,$H191/$G191,$H191-SUM($I191:BF191)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BH$5,$H191/$G191,$H191-SUM($I191:BG191)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BI$5,$H191/$G191,$H191-SUM($I191:BH191)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BJ$5,$H191/$G191,$H191-SUM($I191:BI191)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BK$5,$H191/$G191,$H191-SUM($I191:BJ191)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BL$5,$H191/$G191,$H191-SUM($I191:BK191)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BM$5,$H191/$G191,$H191-SUM($I191:BL191)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BN$5,$H191/$G191,$H191-SUM($I191:BM191)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BO$5,$H191/$G191,$H191-SUM($I191:BN191)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BP$5,$H191/$G191,$H191-SUM($I191:BO191)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BQ$5,$H191/$G191,$H191-SUM($I191:BP191)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BR$5,$H191/$G191,$H191-SUM($I191:BQ191)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BS$5,$H191/$G191,$H191-SUM($I191:BR191)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BT$5,$H191/$G191,$H191-SUM($I191:BS191)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BU$5,$H191/$G191,$H191-SUM($I191:BT191)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BV$5,$H191/$G191,$H191-SUM($I191:BU191)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BW$5,$H191/$G191,$H191-SUM($I191:BV191)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BX$5,$H191/$G191,$H191-SUM($I191:BW191)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BY$5,$H191/$G191,$H191-SUM($I191:BX191)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>BZ$5,$H191/$G191,$H191-SUM($I191:BY191)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>CA$5,$H191/$G191,$H191-SUM($I191:BZ191)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>CB$5,$H191/$G191,$H191-SUM($I191:CA191)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D191,$G191=\"n/a\"),0,IF(SUM($D191,$G191+0.5)>CC$5,$H191/$G191,$H191-SUM($I191:CB191)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>J$5,$H192/$G192,$H192-SUM($I192:I192)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>K$5,$H192/$G192,$H192-SUM($I192:J192)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>L$5,$H192/$G192,$H192-SUM($I192:K192)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>M$5,$H192/$G192,$H192-SUM($I192:L192)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>N$5,$H192/$G192,$H192-SUM($I192:M192)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>O$5,$H192/$G192,$H192-SUM($I192:N192)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>P$5,$H192/$G192,$H192-SUM($I192:O192)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>Q$5,$H192/$G192,$H192-SUM($I192:P192)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>R$5,$H192/$G192,$H192-SUM($I192:Q192)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>S$5,$H192/$G192,$H192-SUM($I192:R192)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>T$5,$H192/$G192,$H192-SUM($I192:S192)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>U$5,$H192/$G192,$H192-SUM($I192:T192)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>V$5,$H192/$G192,$H192-SUM($I192:U192)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>W$5,$H192/$G192,$H192-SUM($I192:V192)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>X$5,$H192/$G192,$H192-SUM($I192:W192)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>Y$5,$H192/$G192,$H192-SUM($I192:X192)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>Z$5,$H192/$G192,$H192-SUM($I192:Y192)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AA$5,$H192/$G192,$H192-SUM($I192:Z192)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AB$5,$H192/$G192,$H192-SUM($I192:AA192)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AC$5,$H192/$G192,$H192-SUM($I192:AB192)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AD$5,$H192/$G192,$H192-SUM($I192:AC192)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AE$5,$H192/$G192,$H192-SUM($I192:AD192)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AF$5,$H192/$G192,$H192-SUM($I192:AE192)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AG$5,$H192/$G192,$H192-SUM($I192:AF192)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AH$5,$H192/$G192,$H192-SUM($I192:AG192)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AI$5,$H192/$G192,$H192-SUM($I192:AH192)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AJ$5,$H192/$G192,$H192-SUM($I192:AI192)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AK$5,$H192/$G192,$H192-SUM($I192:AJ192)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AL$5,$H192/$G192,$H192-SUM($I192:AK192)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AM$5,$H192/$G192,$H192-SUM($I192:AL192)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AN$5,$H192/$G192,$H192-SUM($I192:AM192)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AO$5,$H192/$G192,$H192-SUM($I192:AN192)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AP$5,$H192/$G192,$H192-SUM($I192:AO192)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AQ$5,$H192/$G192,$H192-SUM($I192:AP192)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AR$5,$H192/$G192,$H192-SUM($I192:AQ192)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AS$5,$H192/$G192,$H192-SUM($I192:AR192)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AT$5,$H192/$G192,$H192-SUM($I192:AS192)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AU$5,$H192/$G192,$H192-SUM($I192:AT192)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AV$5,$H192/$G192,$H192-SUM($I192:AU192)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AW$5,$H192/$G192,$H192-SUM($I192:AV192)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AX$5,$H192/$G192,$H192-SUM($I192:AW192)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AY$5,$H192/$G192,$H192-SUM($I192:AX192)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>AZ$5,$H192/$G192,$H192-SUM($I192:AY192)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BA$5,$H192/$G192,$H192-SUM($I192:AZ192)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BB$5,$H192/$G192,$H192-SUM($I192:BA192)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BC$5,$H192/$G192,$H192-SUM($I192:BB192)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BD$5,$H192/$G192,$H192-SUM($I192:BC192)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BE$5,$H192/$G192,$H192-SUM($I192:BD192)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BF$5,$H192/$G192,$H192-SUM($I192:BE192)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BG$5,$H192/$G192,$H192-SUM($I192:BF192)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BH$5,$H192/$G192,$H192-SUM($I192:BG192)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BI$5,$H192/$G192,$H192-SUM($I192:BH192)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BJ$5,$H192/$G192,$H192-SUM($I192:BI192)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BK$5,$H192/$G192,$H192-SUM($I192:BJ192)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BL$5,$H192/$G192,$H192-SUM($I192:BK192)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BM$5,$H192/$G192,$H192-SUM($I192:BL192)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BN$5,$H192/$G192,$H192-SUM($I192:BM192)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BO$5,$H192/$G192,$H192-SUM($I192:BN192)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BP$5,$H192/$G192,$H192-SUM($I192:BO192)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BQ$5,$H192/$G192,$H192-SUM($I192:BP192)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BR$5,$H192/$G192,$H192-SUM($I192:BQ192)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BS$5,$H192/$G192,$H192-SUM($I192:BR192)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BT$5,$H192/$G192,$H192-SUM($I192:BS192)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BU$5,$H192/$G192,$H192-SUM($I192:BT192)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BV$5,$H192/$G192,$H192-SUM($I192:BU192)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BW$5,$H192/$G192,$H192-SUM($I192:BV192)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BX$5,$H192/$G192,$H192-SUM($I192:BW192)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BY$5,$H192/$G192,$H192-SUM($I192:BX192)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>BZ$5,$H192/$G192,$H192-SUM($I192:BY192)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>CA$5,$H192/$G192,$H192-SUM($I192:BZ192)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>CB$5,$H192/$G192,$H192-SUM($I192:CA192)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D192,$G192=\"n/a\"),0,IF(SUM($D192,$G192+0.5)>CC$5,$H192/$G192,$H192-SUM($I192:CB192)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>J$5,$H193/$G193,$H193-SUM($I193:I193)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>K$5,$H193/$G193,$H193-SUM($I193:J193)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>L$5,$H193/$G193,$H193-SUM($I193:K193)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>M$5,$H193/$G193,$H193-SUM($I193:L193)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>N$5,$H193/$G193,$H193-SUM($I193:M193)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>O$5,$H193/$G193,$H193-SUM($I193:N193)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>P$5,$H193/$G193,$H193-SUM($I193:O193)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>Q$5,$H193/$G193,$H193-SUM($I193:P193)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>R$5,$H193/$G193,$H193-SUM($I193:Q193)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>S$5,$H193/$G193,$H193-SUM($I193:R193)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>T$5,$H193/$G193,$H193-SUM($I193:S193)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>U$5,$H193/$G193,$H193-SUM($I193:T193)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>V$5,$H193/$G193,$H193-SUM($I193:U193)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>W$5,$H193/$G193,$H193-SUM($I193:V193)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>X$5,$H193/$G193,$H193-SUM($I193:W193)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>Y$5,$H193/$G193,$H193-SUM($I193:X193)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>Z$5,$H193/$G193,$H193-SUM($I193:Y193)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AA$5,$H193/$G193,$H193-SUM($I193:Z193)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AB$5,$H193/$G193,$H193-SUM($I193:AA193)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AC$5,$H193/$G193,$H193-SUM($I193:AB193)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AD$5,$H193/$G193,$H193-SUM($I193:AC193)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AE$5,$H193/$G193,$H193-SUM($I193:AD193)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AF$5,$H193/$G193,$H193-SUM($I193:AE193)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AG$5,$H193/$G193,$H193-SUM($I193:AF193)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AH$5,$H193/$G193,$H193-SUM($I193:AG193)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AI$5,$H193/$G193,$H193-SUM($I193:AH193)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AJ$5,$H193/$G193,$H193-SUM($I193:AI193)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AK$5,$H193/$G193,$H193-SUM($I193:AJ193)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AL$5,$H193/$G193,$H193-SUM($I193:AK193)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AM$5,$H193/$G193,$H193-SUM($I193:AL193)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AN$5,$H193/$G193,$H193-SUM($I193:AM193)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AO$5,$H193/$G193,$H193-SUM($I193:AN193)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AP$5,$H193/$G193,$H193-SUM($I193:AO193)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AQ$5,$H193/$G193,$H193-SUM($I193:AP193)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AR$5,$H193/$G193,$H193-SUM($I193:AQ193)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AS$5,$H193/$G193,$H193-SUM($I193:AR193)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AT$5,$H193/$G193,$H193-SUM($I193:AS193)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AU$5,$H193/$G193,$H193-SUM($I193:AT193)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AV$5,$H193/$G193,$H193-SUM($I193:AU193)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AW$5,$H193/$G193,$H193-SUM($I193:AV193)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AX$5,$H193/$G193,$H193-SUM($I193:AW193)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AY$5,$H193/$G193,$H193-SUM($I193:AX193)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>AZ$5,$H193/$G193,$H193-SUM($I193:AY193)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BA$5,$H193/$G193,$H193-SUM($I193:AZ193)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BB$5,$H193/$G193,$H193-SUM($I193:BA193)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BC$5,$H193/$G193,$H193-SUM($I193:BB193)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BD$5,$H193/$G193,$H193-SUM($I193:BC193)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BE$5,$H193/$G193,$H193-SUM($I193:BD193)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BF$5,$H193/$G193,$H193-SUM($I193:BE193)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BG$5,$H193/$G193,$H193-SUM($I193:BF193)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BH$5,$H193/$G193,$H193-SUM($I193:BG193)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BI$5,$H193/$G193,$H193-SUM($I193:BH193)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BJ$5,$H193/$G193,$H193-SUM($I193:BI193)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BK$5,$H193/$G193,$H193-SUM($I193:BJ193)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BL$5,$H193/$G193,$H193-SUM($I193:BK193)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BM$5,$H193/$G193,$H193-SUM($I193:BL193)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BN$5,$H193/$G193,$H193-SUM($I193:BM193)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BO$5,$H193/$G193,$H193-SUM($I193:BN193)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BP$5,$H193/$G193,$H193-SUM($I193:BO193)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BQ$5,$H193/$G193,$H193-SUM($I193:BP193)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BR$5,$H193/$G193,$H193-SUM($I193:BQ193)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BS$5,$H193/$G193,$H193-SUM($I193:BR193)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BT$5,$H193/$G193,$H193-SUM($I193:BS193)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BU$5,$H193/$G193,$H193-SUM($I193:BT193)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BV$5,$H193/$G193,$H193-SUM($I193:BU193)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BW$5,$H193/$G193,$H193-SUM($I193:BV193)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BX$5,$H193/$G193,$H193-SUM($I193:BW193)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BY$5,$H193/$G193,$H193-SUM($I193:BX193)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>BZ$5,$H193/$G193,$H193-SUM($I193:BY193)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>CA$5,$H193/$G193,$H193-SUM($I193:BZ193)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>CB$5,$H193/$G193,$H193-SUM($I193:CA193)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D193,$G193=\"n/a\"),0,IF(SUM($D193,$G193+0.5)>CC$5,$H193/$G193,$H193-SUM($I193:CB193)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>J$5,$H194/$G194,$H194-SUM($I194:I194)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>K$5,$H194/$G194,$H194-SUM($I194:J194)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>L$5,$H194/$G194,$H194-SUM($I194:K194)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>M$5,$H194/$G194,$H194-SUM($I194:L194)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>N$5,$H194/$G194,$H194-SUM($I194:M194)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>O$5,$H194/$G194,$H194-SUM($I194:N194)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>P$5,$H194/$G194,$H194-SUM($I194:O194)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>Q$5,$H194/$G194,$H194-SUM($I194:P194)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>R$5,$H194/$G194,$H194-SUM($I194:Q194)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>S$5,$H194/$G194,$H194-SUM($I194:R194)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>T$5,$H194/$G194,$H194-SUM($I194:S194)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>U$5,$H194/$G194,$H194-SUM($I194:T194)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>V$5,$H194/$G194,$H194-SUM($I194:U194)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>W$5,$H194/$G194,$H194-SUM($I194:V194)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>X$5,$H194/$G194,$H194-SUM($I194:W194)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>Y$5,$H194/$G194,$H194-SUM($I194:X194)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>Z$5,$H194/$G194,$H194-SUM($I194:Y194)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AA$5,$H194/$G194,$H194-SUM($I194:Z194)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AB$5,$H194/$G194,$H194-SUM($I194:AA194)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AC$5,$H194/$G194,$H194-SUM($I194:AB194)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AD$5,$H194/$G194,$H194-SUM($I194:AC194)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AE$5,$H194/$G194,$H194-SUM($I194:AD194)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AF$5,$H194/$G194,$H194-SUM($I194:AE194)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AG$5,$H194/$G194,$H194-SUM($I194:AF194)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AH$5,$H194/$G194,$H194-SUM($I194:AG194)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AI$5,$H194/$G194,$H194-SUM($I194:AH194)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AJ$5,$H194/$G194,$H194-SUM($I194:AI194)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AK$5,$H194/$G194,$H194-SUM($I194:AJ194)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AL$5,$H194/$G194,$H194-SUM($I194:AK194)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AM$5,$H194/$G194,$H194-SUM($I194:AL194)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AN$5,$H194/$G194,$H194-SUM($I194:AM194)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AO$5,$H194/$G194,$H194-SUM($I194:AN194)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AP$5,$H194/$G194,$H194-SUM($I194:AO194)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AQ$5,$H194/$G194,$H194-SUM($I194:AP194)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AR$5,$H194/$G194,$H194-SUM($I194:AQ194)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AS$5,$H194/$G194,$H194-SUM($I194:AR194)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AT$5,$H194/$G194,$H194-SUM($I194:AS194)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AU$5,$H194/$G194,$H194-SUM($I194:AT194)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AV$5,$H194/$G194,$H194-SUM($I194:AU194)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AW$5,$H194/$G194,$H194-SUM($I194:AV194)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AX$5,$H194/$G194,$H194-SUM($I194:AW194)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AY$5,$H194/$G194,$H194-SUM($I194:AX194)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>AZ$5,$H194/$G194,$H194-SUM($I194:AY194)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BA$5,$H194/$G194,$H194-SUM($I194:AZ194)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BB$5,$H194/$G194,$H194-SUM($I194:BA194)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BC$5,$H194/$G194,$H194-SUM($I194:BB194)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BD$5,$H194/$G194,$H194-SUM($I194:BC194)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BE$5,$H194/$G194,$H194-SUM($I194:BD194)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BF$5,$H194/$G194,$H194-SUM($I194:BE194)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BG$5,$H194/$G194,$H194-SUM($I194:BF194)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BH$5,$H194/$G194,$H194-SUM($I194:BG194)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BI$5,$H194/$G194,$H194-SUM($I194:BH194)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BJ$5,$H194/$G194,$H194-SUM($I194:BI194)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BK$5,$H194/$G194,$H194-SUM($I194:BJ194)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BL$5,$H194/$G194,$H194-SUM($I194:BK194)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BM$5,$H194/$G194,$H194-SUM($I194:BL194)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BN$5,$H194/$G194,$H194-SUM($I194:BM194)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BO$5,$H194/$G194,$H194-SUM($I194:BN194)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BP$5,$H194/$G194,$H194-SUM($I194:BO194)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BQ$5,$H194/$G194,$H194-SUM($I194:BP194)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BR$5,$H194/$G194,$H194-SUM($I194:BQ194)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BS$5,$H194/$G194,$H194-SUM($I194:BR194)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BT$5,$H194/$G194,$H194-SUM($I194:BS194)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BU$5,$H194/$G194,$H194-SUM($I194:BT194)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BV$5,$H194/$G194,$H194-SUM($I194:BU194)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BW$5,$H194/$G194,$H194-SUM($I194:BV194)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BX$5,$H194/$G194,$H194-SUM($I194:BW194)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BY$5,$H194/$G194,$H194-SUM($I194:BX194)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>BZ$5,$H194/$G194,$H194-SUM($I194:BY194)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>CA$5,$H194/$G194,$H194-SUM($I194:BZ194)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>CB$5,$H194/$G194,$H194-SUM($I194:CA194)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D194,$G194=\"n/a\"),0,IF(SUM($D194,$G194+0.5)>CC$5,$H194/$G194,$H194-SUM($I194:CB194)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>J$5,$H195/$G195,$H195-SUM($I195:I195)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>K$5,$H195/$G195,$H195-SUM($I195:J195)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>L$5,$H195/$G195,$H195-SUM($I195:K195)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>M$5,$H195/$G195,$H195-SUM($I195:L195)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>N$5,$H195/$G195,$H195-SUM($I195:M195)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>O$5,$H195/$G195,$H195-SUM($I195:N195)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>P$5,$H195/$G195,$H195-SUM($I195:O195)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>Q$5,$H195/$G195,$H195-SUM($I195:P195)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>R$5,$H195/$G195,$H195-SUM($I195:Q195)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>S$5,$H195/$G195,$H195-SUM($I195:R195)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>T$5,$H195/$G195,$H195-SUM($I195:S195)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>U$5,$H195/$G195,$H195-SUM($I195:T195)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>V$5,$H195/$G195,$H195-SUM($I195:U195)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>W$5,$H195/$G195,$H195-SUM($I195:V195)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>X$5,$H195/$G195,$H195-SUM($I195:W195)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>Y$5,$H195/$G195,$H195-SUM($I195:X195)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>Z$5,$H195/$G195,$H195-SUM($I195:Y195)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AA$5,$H195/$G195,$H195-SUM($I195:Z195)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AB$5,$H195/$G195,$H195-SUM($I195:AA195)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AC$5,$H195/$G195,$H195-SUM($I195:AB195)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AD$5,$H195/$G195,$H195-SUM($I195:AC195)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AE$5,$H195/$G195,$H195-SUM($I195:AD195)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AF$5,$H195/$G195,$H195-SUM($I195:AE195)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AG$5,$H195/$G195,$H195-SUM($I195:AF195)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AH$5,$H195/$G195,$H195-SUM($I195:AG195)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AI$5,$H195/$G195,$H195-SUM($I195:AH195)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AJ$5,$H195/$G195,$H195-SUM($I195:AI195)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AK$5,$H195/$G195,$H195-SUM($I195:AJ195)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AL$5,$H195/$G195,$H195-SUM($I195:AK195)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AM$5,$H195/$G195,$H195-SUM($I195:AL195)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AN$5,$H195/$G195,$H195-SUM($I195:AM195)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AO$5,$H195/$G195,$H195-SUM($I195:AN195)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AP$5,$H195/$G195,$H195-SUM($I195:AO195)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AQ$5,$H195/$G195,$H195-SUM($I195:AP195)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AR$5,$H195/$G195,$H195-SUM($I195:AQ195)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AS$5,$H195/$G195,$H195-SUM($I195:AR195)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AT$5,$H195/$G195,$H195-SUM($I195:AS195)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AU$5,$H195/$G195,$H195-SUM($I195:AT195)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AV$5,$H195/$G195,$H195-SUM($I195:AU195)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AW$5,$H195/$G195,$H195-SUM($I195:AV195)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AX$5,$H195/$G195,$H195-SUM($I195:AW195)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AY$5,$H195/$G195,$H195-SUM($I195:AX195)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>AZ$5,$H195/$G195,$H195-SUM($I195:AY195)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BA$5,$H195/$G195,$H195-SUM($I195:AZ195)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BB$5,$H195/$G195,$H195-SUM($I195:BA195)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BC$5,$H195/$G195,$H195-SUM($I195:BB195)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BD$5,$H195/$G195,$H195-SUM($I195:BC195)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BE$5,$H195/$G195,$H195-SUM($I195:BD195)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BF$5,$H195/$G195,$H195-SUM($I195:BE195)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BG$5,$H195/$G195,$H195-SUM($I195:BF195)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BH$5,$H195/$G195,$H195-SUM($I195:BG195)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BI$5,$H195/$G195,$H195-SUM($I195:BH195)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BJ$5,$H195/$G195,$H195-SUM($I195:BI195)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BK$5,$H195/$G195,$H195-SUM($I195:BJ195)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BL$5,$H195/$G195,$H195-SUM($I195:BK195)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BM$5,$H195/$G195,$H195-SUM($I195:BL195)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BN$5,$H195/$G195,$H195-SUM($I195:BM195)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BO$5,$H195/$G195,$H195-SUM($I195:BN195)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BP$5,$H195/$G195,$H195-SUM($I195:BO195)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BQ$5,$H195/$G195,$H195-SUM($I195:BP195)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BR$5,$H195/$G195,$H195-SUM($I195:BQ195)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BS$5,$H195/$G195,$H195-SUM($I195:BR195)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BT$5,$H195/$G195,$H195-SUM($I195:BS195)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BU$5,$H195/$G195,$H195-SUM($I195:BT195)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BV$5,$H195/$G195,$H195-SUM($I195:BU195)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BW$5,$H195/$G195,$H195-SUM($I195:BV195)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BX$5,$H195/$G195,$H195-SUM($I195:BW195)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BY$5,$H195/$G195,$H195-SUM($I195:BX195)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>BZ$5,$H195/$G195,$H195-SUM($I195:BY195)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>CA$5,$H195/$G195,$H195-SUM($I195:BZ195)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>CB$5,$H195/$G195,$H195-SUM($I195:CA195)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D195,$G195=\"n/a\"),0,IF(SUM($D195,$G195+0.5)>CC$5,$H195/$G195,$H195-SUM($I195:CB195)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>J$5,$H196/$G196,$H196-SUM($I196:I196)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>K$5,$H196/$G196,$H196-SUM($I196:J196)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>L$5,$H196/$G196,$H196-SUM($I196:K196)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>M$5,$H196/$G196,$H196-SUM($I196:L196)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>N$5,$H196/$G196,$H196-SUM($I196:M196)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>O$5,$H196/$G196,$H196-SUM($I196:N196)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>P$5,$H196/$G196,$H196-SUM($I196:O196)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>Q$5,$H196/$G196,$H196-SUM($I196:P196)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>R$5,$H196/$G196,$H196-SUM($I196:Q196)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>S$5,$H196/$G196,$H196-SUM($I196:R196)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>T$5,$H196/$G196,$H196-SUM($I196:S196)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>U$5,$H196/$G196,$H196-SUM($I196:T196)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>V$5,$H196/$G196,$H196-SUM($I196:U196)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>W$5,$H196/$G196,$H196-SUM($I196:V196)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>X$5,$H196/$G196,$H196-SUM($I196:W196)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>Y$5,$H196/$G196,$H196-SUM($I196:X196)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>Z$5,$H196/$G196,$H196-SUM($I196:Y196)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AA$5,$H196/$G196,$H196-SUM($I196:Z196)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AB$5,$H196/$G196,$H196-SUM($I196:AA196)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AC$5,$H196/$G196,$H196-SUM($I196:AB196)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AD$5,$H196/$G196,$H196-SUM($I196:AC196)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AE$5,$H196/$G196,$H196-SUM($I196:AD196)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AF$5,$H196/$G196,$H196-SUM($I196:AE196)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AG$5,$H196/$G196,$H196-SUM($I196:AF196)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AH$5,$H196/$G196,$H196-SUM($I196:AG196)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AI$5,$H196/$G196,$H196-SUM($I196:AH196)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AJ$5,$H196/$G196,$H196-SUM($I196:AI196)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AK$5,$H196/$G196,$H196-SUM($I196:AJ196)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AL$5,$H196/$G196,$H196-SUM($I196:AK196)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AM$5,$H196/$G196,$H196-SUM($I196:AL196)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AN$5,$H196/$G196,$H196-SUM($I196:AM196)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AO$5,$H196/$G196,$H196-SUM($I196:AN196)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AP$5,$H196/$G196,$H196-SUM($I196:AO196)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AQ$5,$H196/$G196,$H196-SUM($I196:AP196)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AR$5,$H196/$G196,$H196-SUM($I196:AQ196)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AS$5,$H196/$G196,$H196-SUM($I196:AR196)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AT$5,$H196/$G196,$H196-SUM($I196:AS196)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AU$5,$H196/$G196,$H196-SUM($I196:AT196)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AV$5,$H196/$G196,$H196-SUM($I196:AU196)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AW$5,$H196/$G196,$H196-SUM($I196:AV196)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AX$5,$H196/$G196,$H196-SUM($I196:AW196)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AY$5,$H196/$G196,$H196-SUM($I196:AX196)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>AZ$5,$H196/$G196,$H196-SUM($I196:AY196)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BA$5,$H196/$G196,$H196-SUM($I196:AZ196)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BB$5,$H196/$G196,$H196-SUM($I196:BA196)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BC$5,$H196/$G196,$H196-SUM($I196:BB196)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BD$5,$H196/$G196,$H196-SUM($I196:BC196)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BE$5,$H196/$G196,$H196-SUM($I196:BD196)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BF$5,$H196/$G196,$H196-SUM($I196:BE196)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BG$5,$H196/$G196,$H196-SUM($I196:BF196)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BH$5,$H196/$G196,$H196-SUM($I196:BG196)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BI$5,$H196/$G196,$H196-SUM($I196:BH196)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BJ$5,$H196/$G196,$H196-SUM($I196:BI196)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BK$5,$H196/$G196,$H196-SUM($I196:BJ196)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BL$5,$H196/$G196,$H196-SUM($I196:BK196)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BM$5,$H196/$G196,$H196-SUM($I196:BL196)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BN$5,$H196/$G196,$H196-SUM($I196:BM196)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BO$5,$H196/$G196,$H196-SUM($I196:BN196)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BP$5,$H196/$G196,$H196-SUM($I196:BO196)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BQ$5,$H196/$G196,$H196-SUM($I196:BP196)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BR$5,$H196/$G196,$H196-SUM($I196:BQ196)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BS$5,$H196/$G196,$H196-SUM($I196:BR196)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BT$5,$H196/$G196,$H196-SUM($I196:BS196)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BU$5,$H196/$G196,$H196-SUM($I196:BT196)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BV$5,$H196/$G196,$H196-SUM($I196:BU196)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BW$5,$H196/$G196,$H196-SUM($I196:BV196)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BX$5,$H196/$G196,$H196-SUM($I196:BW196)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BY$5,$H196/$G196,$H196-SUM($I196:BX196)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>BZ$5,$H196/$G196,$H196-SUM($I196:BY196)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>CA$5,$H196/$G196,$H196-SUM($I196:BZ196)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>CB$5,$H196/$G196,$H196-SUM($I196:CA196)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D196,$G196=\"n/a\"),0,IF(SUM($D196,$G196+0.5)>CC$5,$H196/$G196,$H196-SUM($I196:CB196)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>J$5,$H197/$G197,$H197-SUM($I197:I197)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>K$5,$H197/$G197,$H197-SUM($I197:J197)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>L$5,$H197/$G197,$H197-SUM($I197:K197)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>M$5,$H197/$G197,$H197-SUM($I197:L197)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>N$5,$H197/$G197,$H197-SUM($I197:M197)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>O$5,$H197/$G197,$H197-SUM($I197:N197)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>P$5,$H197/$G197,$H197-SUM($I197:O197)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>Q$5,$H197/$G197,$H197-SUM($I197:P197)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>R$5,$H197/$G197,$H197-SUM($I197:Q197)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>S$5,$H197/$G197,$H197-SUM($I197:R197)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>T$5,$H197/$G197,$H197-SUM($I197:S197)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>U$5,$H197/$G197,$H197-SUM($I197:T197)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>V$5,$H197/$G197,$H197-SUM($I197:U197)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>W$5,$H197/$G197,$H197-SUM($I197:V197)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>X$5,$H197/$G197,$H197-SUM($I197:W197)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>Y$5,$H197/$G197,$H197-SUM($I197:X197)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>Z$5,$H197/$G197,$H197-SUM($I197:Y197)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AA$5,$H197/$G197,$H197-SUM($I197:Z197)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AB$5,$H197/$G197,$H197-SUM($I197:AA197)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AC$5,$H197/$G197,$H197-SUM($I197:AB197)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AD$5,$H197/$G197,$H197-SUM($I197:AC197)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AE$5,$H197/$G197,$H197-SUM($I197:AD197)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AF$5,$H197/$G197,$H197-SUM($I197:AE197)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AG$5,$H197/$G197,$H197-SUM($I197:AF197)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AH$5,$H197/$G197,$H197-SUM($I197:AG197)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AI$5,$H197/$G197,$H197-SUM($I197:AH197)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AJ$5,$H197/$G197,$H197-SUM($I197:AI197)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AK$5,$H197/$G197,$H197-SUM($I197:AJ197)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AL$5,$H197/$G197,$H197-SUM($I197:AK197)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AM$5,$H197/$G197,$H197-SUM($I197:AL197)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AN$5,$H197/$G197,$H197-SUM($I197:AM197)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AO$5,$H197/$G197,$H197-SUM($I197:AN197)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AP$5,$H197/$G197,$H197-SUM($I197:AO197)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AQ$5,$H197/$G197,$H197-SUM($I197:AP197)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AR$5,$H197/$G197,$H197-SUM($I197:AQ197)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AS$5,$H197/$G197,$H197-SUM($I197:AR197)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AT$5,$H197/$G197,$H197-SUM($I197:AS197)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AU$5,$H197/$G197,$H197-SUM($I197:AT197)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AV$5,$H197/$G197,$H197-SUM($I197:AU197)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AW$5,$H197/$G197,$H197-SUM($I197:AV197)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AX$5,$H197/$G197,$H197-SUM($I197:AW197)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AY$5,$H197/$G197,$H197-SUM($I197:AX197)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>AZ$5,$H197/$G197,$H197-SUM($I197:AY197)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BA$5,$H197/$G197,$H197-SUM($I197:AZ197)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BB$5,$H197/$G197,$H197-SUM($I197:BA197)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BC$5,$H197/$G197,$H197-SUM($I197:BB197)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BD$5,$H197/$G197,$H197-SUM($I197:BC197)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BE$5,$H197/$G197,$H197-SUM($I197:BD197)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BF$5,$H197/$G197,$H197-SUM($I197:BE197)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BG$5,$H197/$G197,$H197-SUM($I197:BF197)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BH$5,$H197/$G197,$H197-SUM($I197:BG197)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BI$5,$H197/$G197,$H197-SUM($I197:BH197)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BJ$5,$H197/$G197,$H197-SUM($I197:BI197)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BK$5,$H197/$G197,$H197-SUM($I197:BJ197)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BL$5,$H197/$G197,$H197-SUM($I197:BK197)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BM$5,$H197/$G197,$H197-SUM($I197:BL197)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BN$5,$H197/$G197,$H197-SUM($I197:BM197)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BO$5,$H197/$G197,$H197-SUM($I197:BN197)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BP$5,$H197/$G197,$H197-SUM($I197:BO197)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BQ$5,$H197/$G197,$H197-SUM($I197:BP197)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BR$5,$H197/$G197,$H197-SUM($I197:BQ197)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BS$5,$H197/$G197,$H197-SUM($I197:BR197)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BT$5,$H197/$G197,$H197-SUM($I197:BS197)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BU$5,$H197/$G197,$H197-SUM($I197:BT197)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BV$5,$H197/$G197,$H197-SUM($I197:BU197)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BW$5,$H197/$G197,$H197-SUM($I197:BV197)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BX$5,$H197/$G197,$H197-SUM($I197:BW197)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BY$5,$H197/$G197,$H197-SUM($I197:BX197)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>BZ$5,$H197/$G197,$H197-SUM($I197:BY197)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>CA$5,$H197/$G197,$H197-SUM($I197:BZ197)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>CB$5,$H197/$G197,$H197-SUM($I197:CA197)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D197,$G197=\"n/a\"),0,IF(SUM($D197,$G197+0.5)>CC$5,$H197/$G197,$H197-SUM($I197:CB197)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>J$5,$H198/$G198,$H198-SUM($I198:I198)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>K$5,$H198/$G198,$H198-SUM($I198:J198)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>L$5,$H198/$G198,$H198-SUM($I198:K198)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>M$5,$H198/$G198,$H198-SUM($I198:L198)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>N$5,$H198/$G198,$H198-SUM($I198:M198)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>O$5,$H198/$G198,$H198-SUM($I198:N198)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>P$5,$H198/$G198,$H198-SUM($I198:O198)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>Q$5,$H198/$G198,$H198-SUM($I198:P198)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>R$5,$H198/$G198,$H198-SUM($I198:Q198)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>S$5,$H198/$G198,$H198-SUM($I198:R198)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>T$5,$H198/$G198,$H198-SUM($I198:S198)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>U$5,$H198/$G198,$H198-SUM($I198:T198)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>V$5,$H198/$G198,$H198-SUM($I198:U198)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>W$5,$H198/$G198,$H198-SUM($I198:V198)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>X$5,$H198/$G198,$H198-SUM($I198:W198)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>Y$5,$H198/$G198,$H198-SUM($I198:X198)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>Z$5,$H198/$G198,$H198-SUM($I198:Y198)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AA$5,$H198/$G198,$H198-SUM($I198:Z198)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AB$5,$H198/$G198,$H198-SUM($I198:AA198)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AC$5,$H198/$G198,$H198-SUM($I198:AB198)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AD$5,$H198/$G198,$H198-SUM($I198:AC198)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AE$5,$H198/$G198,$H198-SUM($I198:AD198)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AF$5,$H198/$G198,$H198-SUM($I198:AE198)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AG$5,$H198/$G198,$H198-SUM($I198:AF198)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AH$5,$H198/$G198,$H198-SUM($I198:AG198)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AI$5,$H198/$G198,$H198-SUM($I198:AH198)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AJ$5,$H198/$G198,$H198-SUM($I198:AI198)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AK$5,$H198/$G198,$H198-SUM($I198:AJ198)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AL$5,$H198/$G198,$H198-SUM($I198:AK198)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AM$5,$H198/$G198,$H198-SUM($I198:AL198)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AN$5,$H198/$G198,$H198-SUM($I198:AM198)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AO$5,$H198/$G198,$H198-SUM($I198:AN198)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AP$5,$H198/$G198,$H198-SUM($I198:AO198)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AQ$5,$H198/$G198,$H198-SUM($I198:AP198)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AR$5,$H198/$G198,$H198-SUM($I198:AQ198)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AS$5,$H198/$G198,$H198-SUM($I198:AR198)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AT$5,$H198/$G198,$H198-SUM($I198:AS198)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AU$5,$H198/$G198,$H198-SUM($I198:AT198)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AV$5,$H198/$G198,$H198-SUM($I198:AU198)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AW$5,$H198/$G198,$H198-SUM($I198:AV198)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AX$5,$H198/$G198,$H198-SUM($I198:AW198)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AY$5,$H198/$G198,$H198-SUM($I198:AX198)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>AZ$5,$H198/$G198,$H198-SUM($I198:AY198)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BA$5,$H198/$G198,$H198-SUM($I198:AZ198)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BB$5,$H198/$G198,$H198-SUM($I198:BA198)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BC$5,$H198/$G198,$H198-SUM($I198:BB198)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BD$5,$H198/$G198,$H198-SUM($I198:BC198)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BE$5,$H198/$G198,$H198-SUM($I198:BD198)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BF$5,$H198/$G198,$H198-SUM($I198:BE198)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BG$5,$H198/$G198,$H198-SUM($I198:BF198)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BH$5,$H198/$G198,$H198-SUM($I198:BG198)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BI$5,$H198/$G198,$H198-SUM($I198:BH198)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BJ$5,$H198/$G198,$H198-SUM($I198:BI198)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BK$5,$H198/$G198,$H198-SUM($I198:BJ198)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BL$5,$H198/$G198,$H198-SUM($I198:BK198)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BM$5,$H198/$G198,$H198-SUM($I198:BL198)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BN$5,$H198/$G198,$H198-SUM($I198:BM198)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BO$5,$H198/$G198,$H198-SUM($I198:BN198)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BP$5,$H198/$G198,$H198-SUM($I198:BO198)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BQ$5,$H198/$G198,$H198-SUM($I198:BP198)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BR$5,$H198/$G198,$H198-SUM($I198:BQ198)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BS$5,$H198/$G198,$H198-SUM($I198:BR198)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BT$5,$H198/$G198,$H198-SUM($I198:BS198)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BU$5,$H198/$G198,$H198-SUM($I198:BT198)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BV$5,$H198/$G198,$H198-SUM($I198:BU198)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BW$5,$H198/$G198,$H198-SUM($I198:BV198)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BX$5,$H198/$G198,$H198-SUM($I198:BW198)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BY$5,$H198/$G198,$H198-SUM($I198:BX198)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>BZ$5,$H198/$G198,$H198-SUM($I198:BY198)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>CA$5,$H198/$G198,$H198-SUM($I198:BZ198)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>CB$5,$H198/$G198,$H198-SUM($I198:CA198)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D198,$G198=\"n/a\"),0,IF(SUM($D198,$G198+0.5)>CC$5,$H198/$G198,$H198-SUM($I198:CB198)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>J$5,$H199/$G199,$H199-SUM($I199:I199)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>K$5,$H199/$G199,$H199-SUM($I199:J199)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>L$5,$H199/$G199,$H199-SUM($I199:K199)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>M$5,$H199/$G199,$H199-SUM($I199:L199)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>N$5,$H199/$G199,$H199-SUM($I199:M199)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>O$5,$H199/$G199,$H199-SUM($I199:N199)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>P$5,$H199/$G199,$H199-SUM($I199:O199)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>Q$5,$H199/$G199,$H199-SUM($I199:P199)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>R$5,$H199/$G199,$H199-SUM($I199:Q199)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>S$5,$H199/$G199,$H199-SUM($I199:R199)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>T$5,$H199/$G199,$H199-SUM($I199:S199)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>U$5,$H199/$G199,$H199-SUM($I199:T199)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>V$5,$H199/$G199,$H199-SUM($I199:U199)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>W$5,$H199/$G199,$H199-SUM($I199:V199)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>X$5,$H199/$G199,$H199-SUM($I199:W199)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>Y$5,$H199/$G199,$H199-SUM($I199:X199)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>Z$5,$H199/$G199,$H199-SUM($I199:Y199)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AA$5,$H199/$G199,$H199-SUM($I199:Z199)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AB$5,$H199/$G199,$H199-SUM($I199:AA199)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AC$5,$H199/$G199,$H199-SUM($I199:AB199)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AD$5,$H199/$G199,$H199-SUM($I199:AC199)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AE$5,$H199/$G199,$H199-SUM($I199:AD199)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AF$5,$H199/$G199,$H199-SUM($I199:AE199)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AG$5,$H199/$G199,$H199-SUM($I199:AF199)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AH$5,$H199/$G199,$H199-SUM($I199:AG199)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AI$5,$H199/$G199,$H199-SUM($I199:AH199)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AJ$5,$H199/$G199,$H199-SUM($I199:AI199)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AK$5,$H199/$G199,$H199-SUM($I199:AJ199)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AL$5,$H199/$G199,$H199-SUM($I199:AK199)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AM$5,$H199/$G199,$H199-SUM($I199:AL199)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AN$5,$H199/$G199,$H199-SUM($I199:AM199)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AO$5,$H199/$G199,$H199-SUM($I199:AN199)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AP$5,$H199/$G199,$H199-SUM($I199:AO199)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AQ$5,$H199/$G199,$H199-SUM($I199:AP199)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AR$5,$H199/$G199,$H199-SUM($I199:AQ199)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AS$5,$H199/$G199,$H199-SUM($I199:AR199)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AT$5,$H199/$G199,$H199-SUM($I199:AS199)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AU$5,$H199/$G199,$H199-SUM($I199:AT199)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AV$5,$H199/$G199,$H199-SUM($I199:AU199)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AW$5,$H199/$G199,$H199-SUM($I199:AV199)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AX$5,$H199/$G199,$H199-SUM($I199:AW199)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AY$5,$H199/$G199,$H199-SUM($I199:AX199)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>AZ$5,$H199/$G199,$H199-SUM($I199:AY199)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BA$5,$H199/$G199,$H199-SUM($I199:AZ199)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BB$5,$H199/$G199,$H199-SUM($I199:BA199)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BC$5,$H199/$G199,$H199-SUM($I199:BB199)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BD$5,$H199/$G199,$H199-SUM($I199:BC199)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BE$5,$H199/$G199,$H199-SUM($I199:BD199)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BF$5,$H199/$G199,$H199-SUM($I199:BE199)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BG$5,$H199/$G199,$H199-SUM($I199:BF199)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BH$5,$H199/$G199,$H199-SUM($I199:BG199)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BI$5,$H199/$G199,$H199-SUM($I199:BH199)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BJ$5,$H199/$G199,$H199-SUM($I199:BI199)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BK$5,$H199/$G199,$H199-SUM($I199:BJ199)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BL$5,$H199/$G199,$H199-SUM($I199:BK199)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BM$5,$H199/$G199,$H199-SUM($I199:BL199)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BN$5,$H199/$G199,$H199-SUM($I199:BM199)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BO$5,$H199/$G199,$H199-SUM($I199:BN199)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BP$5,$H199/$G199,$H199-SUM($I199:BO199)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BQ$5,$H199/$G199,$H199-SUM($I199:BP199)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BR$5,$H199/$G199,$H199-SUM($I199:BQ199)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BS$5,$H199/$G199,$H199-SUM($I199:BR199)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BT$5,$H199/$G199,$H199-SUM($I199:BS199)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BU$5,$H199/$G199,$H199-SUM($I199:BT199)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BV$5,$H199/$G199,$H199-SUM($I199:BU199)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BW$5,$H199/$G199,$H199-SUM($I199:BV199)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BX$5,$H199/$G199,$H199-SUM($I199:BW199)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BY$5,$H199/$G199,$H199-SUM($I199:BX199)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>BZ$5,$H199/$G199,$H199-SUM($I199:BY199)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>CA$5,$H199/$G199,$H199-SUM($I199:BZ199)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>CB$5,$H199/$G199,$H199-SUM($I199:CA199)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D199,$G199=\"n/a\"),0,IF(SUM($D199,$G199+0.5)>CC$5,$H199/$G199,$H199-SUM($I199:CB199)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>J$5,$H200/$G200,$H200-SUM($I200:I200)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>K$5,$H200/$G200,$H200-SUM($I200:J200)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>L$5,$H200/$G200,$H200-SUM($I200:K200)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>M$5,$H200/$G200,$H200-SUM($I200:L200)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>N$5,$H200/$G200,$H200-SUM($I200:M200)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>O$5,$H200/$G200,$H200-SUM($I200:N200)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>P$5,$H200/$G200,$H200-SUM($I200:O200)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>Q$5,$H200/$G200,$H200-SUM($I200:P200)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>R$5,$H200/$G200,$H200-SUM($I200:Q200)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>S$5,$H200/$G200,$H200-SUM($I200:R200)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>T$5,$H200/$G200,$H200-SUM($I200:S200)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>U$5,$H200/$G200,$H200-SUM($I200:T200)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>V$5,$H200/$G200,$H200-SUM($I200:U200)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>W$5,$H200/$G200,$H200-SUM($I200:V200)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>X$5,$H200/$G200,$H200-SUM($I200:W200)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>Y$5,$H200/$G200,$H200-SUM($I200:X200)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>Z$5,$H200/$G200,$H200-SUM($I200:Y200)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AA$5,$H200/$G200,$H200-SUM($I200:Z200)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AB$5,$H200/$G200,$H200-SUM($I200:AA200)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AC$5,$H200/$G200,$H200-SUM($I200:AB200)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AD$5,$H200/$G200,$H200-SUM($I200:AC200)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AE$5,$H200/$G200,$H200-SUM($I200:AD200)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AF$5,$H200/$G200,$H200-SUM($I200:AE200)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AG$5,$H200/$G200,$H200-SUM($I200:AF200)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AH$5,$H200/$G200,$H200-SUM($I200:AG200)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AI$5,$H200/$G200,$H200-SUM($I200:AH200)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AJ$5,$H200/$G200,$H200-SUM($I200:AI200)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AK$5,$H200/$G200,$H200-SUM($I200:AJ200)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AL$5,$H200/$G200,$H200-SUM($I200:AK200)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AM$5,$H200/$G200,$H200-SUM($I200:AL200)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AN$5,$H200/$G200,$H200-SUM($I200:AM200)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AO$5,$H200/$G200,$H200-SUM($I200:AN200)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AP$5,$H200/$G200,$H200-SUM($I200:AO200)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AQ$5,$H200/$G200,$H200-SUM($I200:AP200)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AR$5,$H200/$G200,$H200-SUM($I200:AQ200)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AS$5,$H200/$G200,$H200-SUM($I200:AR200)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AT$5,$H200/$G200,$H200-SUM($I200:AS200)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AU$5,$H200/$G200,$H200-SUM($I200:AT200)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AV$5,$H200/$G200,$H200-SUM($I200:AU200)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AW$5,$H200/$G200,$H200-SUM($I200:AV200)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AX$5,$H200/$G200,$H200-SUM($I200:AW200)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AY$5,$H200/$G200,$H200-SUM($I200:AX200)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>AZ$5,$H200/$G200,$H200-SUM($I200:AY200)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BA$5,$H200/$G200,$H200-SUM($I200:AZ200)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BB$5,$H200/$G200,$H200-SUM($I200:BA200)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BC$5,$H200/$G200,$H200-SUM($I200:BB200)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BD$5,$H200/$G200,$H200-SUM($I200:BC200)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BE$5,$H200/$G200,$H200-SUM($I200:BD200)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BF$5,$H200/$G200,$H200-SUM($I200:BE200)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BG$5,$H200/$G200,$H200-SUM($I200:BF200)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BH$5,$H200/$G200,$H200-SUM($I200:BG200)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BI$5,$H200/$G200,$H200-SUM($I200:BH200)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BJ$5,$H200/$G200,$H200-SUM($I200:BI200)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BK$5,$H200/$G200,$H200-SUM($I200:BJ200)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BL$5,$H200/$G200,$H200-SUM($I200:BK200)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BM$5,$H200/$G200,$H200-SUM($I200:BL200)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BN$5,$H200/$G200,$H200-SUM($I200:BM200)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BO$5,$H200/$G200,$H200-SUM($I200:BN200)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BP$5,$H200/$G200,$H200-SUM($I200:BO200)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BQ$5,$H200/$G200,$H200-SUM($I200:BP200)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BR$5,$H200/$G200,$H200-SUM($I200:BQ200)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BS$5,$H200/$G200,$H200-SUM($I200:BR200)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BT$5,$H200/$G200,$H200-SUM($I200:BS200)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BU$5,$H200/$G200,$H200-SUM($I200:BT200)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BV$5,$H200/$G200,$H200-SUM($I200:BU200)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BW$5,$H200/$G200,$H200-SUM($I200:BV200)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BX$5,$H200/$G200,$H200-SUM($I200:BW200)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BY$5,$H200/$G200,$H200-SUM($I200:BX200)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>BZ$5,$H200/$G200,$H200-SUM($I200:BY200)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>CA$5,$H200/$G200,$H200-SUM($I200:BZ200)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>CB$5,$H200/$G200,$H200-SUM($I200:CA200)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D200,$G200=\"n/a\"),0,IF(SUM($D200,$G200+0.5)>CC$5,$H200/$G200,$H200-SUM($I200:CB200)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B144&\"Depn\"","v":"Standard meteringDepn"},null,null,null,{"$f":"SUM(J147,J153:J154,J158:J159,J162:J163,J171:J200)","v":12.367545628212776},{"$f":"SUM(K147,K153:K154,K158:K159,K162:K163,K171:K200)","v":12.367545628212776},12.367545628212776,12.367545628212776,12.367545628212776,11.758502623901975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW147,BW153:BW154,BW158:BW159,BW162:BW163,BW171:BW200)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J168-SUM(J171:J200)+I203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV168-SUM(BV171:BV200)+BU203","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B144","v":"Total Closing RAB - Standard metering"},"$m Real 2010",null,null,null,null,{"$f":"J148+J151+J156+J164+J203","v":59.514242256283062},47.146696628070288,34.779150999857514,22.41160537164474,11.758502623901981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV148+BV151+BV156+BV164+BV203","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B206,DepnInputs!$C$34:$C$54,0)","v":4},{"$f":"'2011_15'!$C$22","v":"Public lighting"},null,null,null,null,null," ",2010,{"$f":"I206+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU206+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A206)","v":13.11490672418803},{"$f":"INDEX('2011_15'!$H$19:$H$39, A206)","v":17.471073891621607},null,{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:I209))),(MAX($H209/$G209,$H209-SUM($I209:I209)))))*J$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:J209))),(MAX($H209/$G209,$H209-SUM($I209:J209)))))*K$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:K209))),(MAX($H209/$G209,$H209-SUM($I209:K209)))))*L$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:L209))),(MAX($H209/$G209,$H209-SUM($I209:L209)))))*M$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:M209))),(MAX($H209/$G209,$H209-SUM($I209:M209)))))*N$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:N209))),(MAX($H209/$G209,$H209-SUM($I209:N209)))))*O$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:O209))),(MAX($H209/$G209,$H209-SUM($I209:O209)))))*P$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:P209))),(MAX($H209/$G209,$H209-SUM($I209:P209)))))*Q$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:Q209))),(MAX($H209/$G209,$H209-SUM($I209:Q209)))))*R$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:R209))),(MAX($H209/$G209,$H209-SUM($I209:R209)))))*S$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:S209))),(MAX($H209/$G209,$H209-SUM($I209:S209)))))*T$14","v":0.66607694050158317},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:T209))),(MAX($H209/$G209,$H209-SUM($I209:T209)))))*U$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:U209))),(MAX($H209/$G209,$H209-SUM($I209:U209)))))*V$14","v":1.3321538810031663},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:V209))),(MAX($H209/$G209,$H209-SUM($I209:V209)))))*W$14","v":0.81915037908203203},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:W209))),(MAX($H209/$G209,$H209-SUM($I209:W209)))))*X$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:X209))),(MAX($H209/$G209,$H209-SUM($I209:X209)))))*Y$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:Y209))),(MAX($H209/$G209,$H209-SUM($I209:Y209)))))*Z$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:Z209))),(MAX($H209/$G209,$H209-SUM($I209:Z209)))))*AA$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AA209))),(MAX($H209/$G209,$H209-SUM($I209:AA209)))))*AB$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AB209))),(MAX($H209/$G209,$H209-SUM($I209:AB209)))))*AC$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AC209))),(MAX($H209/$G209,$H209-SUM($I209:AC209)))))*AD$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AD209))),(MAX($H209/$G209,$H209-SUM($I209:AD209)))))*AE$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AE209))),(MAX($H209/$G209,$H209-SUM($I209:AE209)))))*AF$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AF209))),(MAX($H209/$G209,$H209-SUM($I209:AF209)))))*AG$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AG209))),(MAX($H209/$G209,$H209-SUM($I209:AG209)))))*AH$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AH209))),(MAX($H209/$G209,$H209-SUM($I209:AH209)))))*AI$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AI209))),(MAX($H209/$G209,$H209-SUM($I209:AI209)))))*AJ$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AJ209))),(MAX($H209/$G209,$H209-SUM($I209:AJ209)))))*AK$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AK209))),(MAX($H209/$G209,$H209-SUM($I209:AK209)))))*AL$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AL209))),(MAX($H209/$G209,$H209-SUM($I209:AL209)))))*AM$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AM209))),(MAX($H209/$G209,$H209-SUM($I209:AM209)))))*AN$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AN209))),(MAX($H209/$G209,$H209-SUM($I209:AN209)))))*AO$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AO209))),(MAX($H209/$G209,$H209-SUM($I209:AO209)))))*AP$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AP209))),(MAX($H209/$G209,$H209-SUM($I209:AP209)))))*AQ$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AQ209))),(MAX($H209/$G209,$H209-SUM($I209:AQ209)))))*AR$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AR209))),(MAX($H209/$G209,$H209-SUM($I209:AR209)))))*AS$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AS209))),(MAX($H209/$G209,$H209-SUM($I209:AS209)))))*AT$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AT209))),(MAX($H209/$G209,$H209-SUM($I209:AT209)))))*AU$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AU209))),(MAX($H209/$G209,$H209-SUM($I209:AU209)))))*AV$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AV209))),(MAX($H209/$G209,$H209-SUM($I209:AV209)))))*AW$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AW209))),(MAX($H209/$G209,$H209-SUM($I209:AW209)))))*AX$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AX209))),(MAX($H209/$G209,$H209-SUM($I209:AX209)))))*AY$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AY209))),(MAX($H209/$G209,$H209-SUM($I209:AY209)))))*AZ$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:AZ209))),(MAX($H209/$G209,$H209-SUM($I209:AZ209)))))*BA$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BA209))),(MAX($H209/$G209,$H209-SUM($I209:BA209)))))*BB$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BB209))),(MAX($H209/$G209,$H209-SUM($I209:BB209)))))*BC$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BC209))),(MAX($H209/$G209,$H209-SUM($I209:BC209)))))*BD$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BD209))),(MAX($H209/$G209,$H209-SUM($I209:BD209)))))*BE$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BE209))),(MAX($H209/$G209,$H209-SUM($I209:BE209)))))*BF$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BF209))),(MAX($H209/$G209,$H209-SUM($I209:BF209)))))*BG$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BG209))),(MAX($H209/$G209,$H209-SUM($I209:BG209)))))*BH$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BH209))),(MAX($H209/$G209,$H209-SUM($I209:BH209)))))*BI$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BI209))),(MAX($H209/$G209,$H209-SUM($I209:BI209)))))*BJ$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BJ209))),(MAX($H209/$G209,$H209-SUM($I209:BJ209)))))*BK$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BK209))),(MAX($H209/$G209,$H209-SUM($I209:BK209)))))*BL$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BL209))),(MAX($H209/$G209,$H209-SUM($I209:BL209)))))*BM$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BM209))),(MAX($H209/$G209,$H209-SUM($I209:BM209)))))*BN$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BN209))),(MAX($H209/$G209,$H209-SUM($I209:BN209)))))*BO$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BO209))),(MAX($H209/$G209,$H209-SUM($I209:BO209)))))*BP$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BP209))),(MAX($H209/$G209,$H209-SUM($I209:BP209)))))*BQ$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BQ209))),(MAX($H209/$G209,$H209-SUM($I209:BQ209)))))*BR$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BR209))),(MAX($H209/$G209,$H209-SUM($I209:BR209)))))*BS$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BS209))),(MAX($H209/$G209,$H209-SUM($I209:BS209)))))*BT$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BT209))),(MAX($H209/$G209,$H209-SUM($I209:BT209)))))*BU$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BU209))),(MAX($H209/$G209,$H209-SUM($I209:BU209)))))*BV$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BV209))),(MAX($H209/$G209,$H209-SUM($I209:BV209)))))*BW$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BW209))),(MAX($H209/$G209,$H209-SUM($I209:BW209)))))*BX$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BX209))),(MAX($H209/$G209,$H209-SUM($I209:BX209)))))*BY$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BY209))),(MAX($H209/$G209,$H209-SUM($I209:BY209)))))*BZ$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:BZ209))),(MAX($H209/$G209,$H209-SUM($I209:BZ209)))))*CA$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:CA209))),(MAX($H209/$G209,$H209-SUM($I209:CA209)))))*CB$14","v":0},{"$f":"IF(OR($G209=0,$G209=\"n/a\"),0,IF($H209>0,(MIN($H209/$G209,$H209-SUM($I209:CB209))),(MAX($H209/$G209,$H209-SUM($I209:CB209)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H209-SUM($J209:$CC209),2)=0,G209=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H209,I210)-J209","v":16.138920010618442},14.806766129615276,13.474612248612111,12.142458367608945,10.81030448660578,9.4781506056026146,8.1459967245994491,6.8138428435962828,5.4816889625931164,4.1495350815899501,3.4834581410883669,2.1513042600852006,0.81915037908203425,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,{"$f":"IF(AO$5=first_reg_period, $H209,AO210)-AP209","v":2.2204460492503131E-15},2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,{"$f":"IF(BU$5=first_reg_period, $H209,BU210)-BV209","v":2.2204460492503131E-15},2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B206,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B206=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A206)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A206)))","v":5},{"$f":"INDEX($J213:$CC213, MATCH(VALUE(LEFT(D215,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((J$5-$D215)>($G215),$H215-SUM(I215:$J215),$H215/($G215-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((K$5-$D215)>($G215),$H215-SUM(J215:$J215),$H215/($G215-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((L$5-$D215)>($G215),$H215-SUM($J215:K215),$H215/($G215-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((M$5-$D215)>($G215),$H215-SUM($J215:L215),$H215/($G215-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((N$5-$D215)>($G215),$H215-SUM($J215:M215),$H215/($G215-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((O$5-$D215)>($G215),$H215-SUM($J215:N215),$H215/($G215-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((P$5-$D215)>($G215),$H215-SUM($J215:O215),$H215/($G215-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((Q$5-$D215)>($G215),$H215-SUM($J215:P215),$H215/($G215-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((R$5-$D215)>($G215),$H215-SUM($J215:Q215),$H215/($G215-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((S$5-$D215)>($G215),$H215-SUM($J215:R215),$H215/($G215-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((T$5-$D215)>($G215),$H215-SUM($J215:S215),$H215/($G215-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((U$5-$D215)>($G215),$H215-SUM($J215:T215),$H215/($G215-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((V$5-$D215)>($G215),$H215-SUM($J215:U215),$H215/($G215-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((W$5-$D215)>($G215),$H215-SUM($J215:V215),$H215/($G215-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((X$5-$D215)>($G215),$H215-SUM($J215:W215),$H215/($G215-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((Y$5-$D215)>($G215),$H215-SUM($J215:X215),$H215/($G215-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((Z$5-$D215)>($G215),$H215-SUM($J215:Y215),$H215/($G215-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AA$5-$D215)>($G215),$H215-SUM($J215:Z215),$H215/($G215-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AB$5-$D215)>($G215),$H215-SUM($J215:AA215),$H215/($G215-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AC$5-$D215)>($G215),$H215-SUM($J215:AB215),$H215/($G215-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AD$5-$D215)>($G215),$H215-SUM($J215:AC215),$H215/($G215-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AE$5-$D215)>($G215),$H215-SUM($J215:AD215),$H215/($G215-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AF$5-$D215)>($G215),$H215-SUM($J215:AE215),$H215/($G215-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AG$5-$D215)>($G215),$H215-SUM($J215:AF215),$H215/($G215-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AH$5-$D215)>($G215),$H215-SUM($J215:AG215),$H215/($G215-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AI$5-$D215)>($G215),$H215-SUM($J215:AH215),$H215/($G215-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AJ$5-$D215)>($G215),$H215-SUM($J215:AI215),$H215/($G215-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AK$5-$D215)>($G215),$H215-SUM($J215:AJ215),$H215/($G215-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AL$5-$D215)>($G215),$H215-SUM($J215:AK215),$H215/($G215-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AM$5-$D215)>($G215),$H215-SUM($J215:AL215),$H215/($G215-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AN$5-$D215)>($G215),$H215-SUM($J215:AM215),$H215/($G215-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AO$5-$D215)>($G215),$H215-SUM($J215:AN215),$H215/($G215-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AP$5-$D215)>($G215),$H215-SUM($J215:AO215),$H215/($G215-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AQ$5-$D215)>($G215),$H215-SUM($J215:AP215),$H215/($G215-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AR$5-$D215)>($G215),$H215-SUM($J215:AQ215),$H215/($G215-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AS$5-$D215)>($G215),$H215-SUM($J215:AR215),$H215/($G215-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AT$5-$D215)>($G215),$H215-SUM($J215:AS215),$H215/($G215-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AU$5-$D215)>($G215),$H215-SUM($J215:AT215),$H215/($G215-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AV$5-$D215)>($G215),$H215-SUM($J215:AU215),$H215/($G215-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AW$5-$D215)>($G215),$H215-SUM($J215:AV215),$H215/($G215-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AX$5-$D215)>($G215),$H215-SUM($J215:AW215),$H215/($G215-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AY$5-$D215)>($G215),$H215-SUM($J215:AX215),$H215/($G215-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((AZ$5-$D215)>($G215),$H215-SUM($J215:AY215),$H215/($G215-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BA$5-$D215)>($G215),$H215-SUM($J215:AZ215),$H215/($G215-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BB$5-$D215)>($G215),$H215-SUM($J215:BA215),$H215/($G215-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BC$5-$D215)>($G215),$H215-SUM($J215:BB215),$H215/($G215-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BD$5-$D215)>($G215),$H215-SUM($J215:BC215),$H215/($G215-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BE$5-$D215)>($G215),$H215-SUM($J215:BD215),$H215/($G215-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BF$5-$D215)>($G215),$H215-SUM($J215:BE215),$H215/($G215-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BG$5-$D215)>($G215),$H215-SUM($J215:BF215),$H215/($G215-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BH$5-$D215)>($G215),$H215-SUM($J215:BG215),$H215/($G215-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BI$5-$D215)>($G215),$H215-SUM($J215:BH215),$H215/($G215-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BJ$5-$D215)>($G215),$H215-SUM($J215:BI215),$H215/($G215-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BK$5-$D215)>($G215),$H215-SUM($J215:BJ215),$H215/($G215-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BL$5-$D215)>($G215),$H215-SUM($J215:BK215),$H215/($G215-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BM$5-$D215)>($G215),$H215-SUM($J215:BL215),$H215/($G215-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BN$5-$D215)>($G215),$H215-SUM($J215:BM215),$H215/($G215-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BO$5-$D215)>($G215),$H215-SUM($J215:BN215),$H215/($G215-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BP$5-$D215)>($G215),$H215-SUM($J215:BO215),$H215/($G215-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BQ$5-$D215)>($G215),$H215-SUM($J215:BP215),$H215/($G215-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BR$5-$D215)>($G215),$H215-SUM($J215:BQ215),$H215/($G215-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BS$5-$D215)>($G215),$H215-SUM($J215:BR215),$H215/($G215-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BT$5-$D215)>($G215),$H215-SUM($J215:BS215),$H215/($G215-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BU$5-$D215)>($G215),$H215-SUM($J215:BT215),$H215/($G215-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BV$5-$D215)>($G215),$H215-SUM($J215:BU215),$H215/($G215-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BW$5-$D215)>($G215),$H215-SUM($J215:BV215),$H215/($G215-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BX$5-$D215)>($G215),$H215-SUM($J215:BW215),$H215/($G215-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BY$5-$D215)>($G215),$H215-SUM($J215:BX215),$H215/($G215-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((BZ$5-$D215)>($G215),$H215-SUM($J215:BY215),$H215/($G215-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((CA$5-$D215)>($G215),$H215-SUM($J215:BZ215),$H215/($G215-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((CB$5-$D215)>($G215),$H215-SUM($J215:CA215),$H215/($G215-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D215+reg_period_length),$G215=\"n/a\"),0,IF((CC$5-$D215)>($G215),$H215-SUM($J215:CB215),$H215/($G215-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H215-SUM($J215:$CC215),2)=0,G215=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G215","v":5},{"$f":"INDEX($J213:$CC213, MATCH(VALUE(LEFT(D216,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((J$5-$D216)>($G216),$H216-SUM(I216:$J216),$H216/($G216-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((K$5-$D216)>($G216),$H216-SUM(J216:$J216),$H216/($G216-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((L$5-$D216)>($G216),$H216-SUM($J216:K216),$H216/($G216-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((M$5-$D216)>($G216),$H216-SUM($J216:L216),$H216/($G216-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((N$5-$D216)>($G216),$H216-SUM($J216:M216),$H216/($G216-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((O$5-$D216)>($G216),$H216-SUM($J216:N216),$H216/($G216-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((P$5-$D216)>($G216),$H216-SUM($J216:O216),$H216/($G216-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((Q$5-$D216)>($G216),$H216-SUM($J216:P216),$H216/($G216-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((R$5-$D216)>($G216),$H216-SUM($J216:Q216),$H216/($G216-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((S$5-$D216)>($G216),$H216-SUM($J216:R216),$H216/($G216-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D216+reg_period_length+0.5),$G216=\"n/a\"),0,IF((T$5-$D216)>($G216),$H216-SUM($J216:S216),$H216/($G216-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((U$5-$D216)>($G216),$H216-SUM($J216:T216),$H216/($G216-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((V$5-$D216)>($G216),$H216-SUM($J216:U216),$H216/($G216-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((W$5-$D216)>($G216),$H216-SUM($J216:V216),$H216/($G216-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((X$5-$D216)>($G216),$H216-SUM($J216:W216),$H216/($G216-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((Y$5-$D216)>($G216),$H216-SUM($J216:X216),$H216/($G216-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((Z$5-$D216)>($G216),$H216-SUM($J216:Y216),$H216/($G216-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AA$5-$D216)>($G216),$H216-SUM($J216:Z216),$H216/($G216-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AB$5-$D216)>($G216),$H216-SUM($J216:AA216),$H216/($G216-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AC$5-$D216)>($G216),$H216-SUM($J216:AB216),$H216/($G216-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AD$5-$D216)>($G216),$H216-SUM($J216:AC216),$H216/($G216-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AE$5-$D216)>($G216),$H216-SUM($J216:AD216),$H216/($G216-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AF$5-$D216)>($G216),$H216-SUM($J216:AE216),$H216/($G216-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AG$5-$D216)>($G216),$H216-SUM($J216:AF216),$H216/($G216-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AH$5-$D216)>($G216),$H216-SUM($J216:AG216),$H216/($G216-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AI$5-$D216)>($G216),$H216-SUM($J216:AH216),$H216/($G216-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AJ$5-$D216)>($G216),$H216-SUM($J216:AI216),$H216/($G216-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AK$5-$D216)>($G216),$H216-SUM($J216:AJ216),$H216/($G216-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AL$5-$D216)>($G216),$H216-SUM($J216:AK216),$H216/($G216-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AM$5-$D216)>($G216),$H216-SUM($J216:AL216),$H216/($G216-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AN$5-$D216)>($G216),$H216-SUM($J216:AM216),$H216/($G216-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AO$5-$D216)>($G216),$H216-SUM($J216:AN216),$H216/($G216-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AP$5-$D216)>($G216),$H216-SUM($J216:AO216),$H216/($G216-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AQ$5-$D216)>($G216),$H216-SUM($J216:AP216),$H216/($G216-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AR$5-$D216)>($G216),$H216-SUM($J216:AQ216),$H216/($G216-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AS$5-$D216)>($G216),$H216-SUM($J216:AR216),$H216/($G216-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AT$5-$D216)>($G216),$H216-SUM($J216:AS216),$H216/($G216-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AU$5-$D216)>($G216),$H216-SUM($J216:AT216),$H216/($G216-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AV$5-$D216)>($G216),$H216-SUM($J216:AU216),$H216/($G216-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AW$5-$D216)>($G216),$H216-SUM($J216:AV216),$H216/($G216-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AX$5-$D216)>($G216),$H216-SUM($J216:AW216),$H216/($G216-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AY$5-$D216)>($G216),$H216-SUM($J216:AX216),$H216/($G216-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((AZ$5-$D216)>($G216),$H216-SUM($J216:AY216),$H216/($G216-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BA$5-$D216)>($G216),$H216-SUM($J216:AZ216),$H216/($G216-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BB$5-$D216)>($G216),$H216-SUM($J216:BA216),$H216/($G216-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BC$5-$D216)>($G216),$H216-SUM($J216:BB216),$H216/($G216-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BD$5-$D216)>($G216),$H216-SUM($J216:BC216),$H216/($G216-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BE$5-$D216)>($G216),$H216-SUM($J216:BD216),$H216/($G216-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BF$5-$D216)>($G216),$H216-SUM($J216:BE216),$H216/($G216-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BG$5-$D216)>($G216),$H216-SUM($J216:BF216),$H216/($G216-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BH$5-$D216)>($G216),$H216-SUM($J216:BG216),$H216/($G216-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BI$5-$D216)>($G216),$H216-SUM($J216:BH216),$H216/($G216-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BJ$5-$D216)>($G216),$H216-SUM($J216:BI216),$H216/($G216-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BK$5-$D216)>($G216),$H216-SUM($J216:BJ216),$H216/($G216-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BL$5-$D216)>($G216),$H216-SUM($J216:BK216),$H216/($G216-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BM$5-$D216)>($G216),$H216-SUM($J216:BL216),$H216/($G216-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BN$5-$D216)>($G216),$H216-SUM($J216:BM216),$H216/($G216-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BO$5-$D216)>($G216),$H216-SUM($J216:BN216),$H216/($G216-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BP$5-$D216)>($G216),$H216-SUM($J216:BO216),$H216/($G216-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BQ$5-$D216)>($G216),$H216-SUM($J216:BP216),$H216/($G216-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BR$5-$D216)>($G216),$H216-SUM($J216:BQ216),$H216/($G216-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BS$5-$D216)>($G216),$H216-SUM($J216:BR216),$H216/($G216-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BT$5-$D216)>($G216),$H216-SUM($J216:BS216),$H216/($G216-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BU$5-$D216)>($G216),$H216-SUM($J216:BT216),$H216/($G216-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BV$5-$D216)>($G216),$H216-SUM($J216:BU216),$H216/($G216-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BW$5-$D216)>($G216),$H216-SUM($J216:BV216),$H216/($G216-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BX$5-$D216)>($G216),$H216-SUM($J216:BW216),$H216/($G216-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BY$5-$D216)>($G216),$H216-SUM($J216:BX216),$H216/($G216-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((BZ$5-$D216)>($G216),$H216-SUM($J216:BY216),$H216/($G216-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((CA$5-$D216)>($G216),$H216-SUM($J216:BZ216),$H216/($G216-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((CB$5-$D216)>($G216),$H216-SUM($J216:CA216),$H216/($G216-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D216+reg_period_length),$G216=\"n/a\"),0,IF((CC$5-$D216)>($G216),$H216-SUM($J216:CB216),$H216/($G216-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H216-SUM($J216:$CC216),2)=0,G216=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0.33970250028744431},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B206,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G208","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G209","v":13.11490672418803},{"$f":"INDEX($J218:$CC218, MATCH(VALUE(LEFT(D220,4))+5, $J$5:$CC$5,0))","v":0.33970250028744431},null,{"$f":"IF(OR(J$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((J$5-$D220)>($G220),$H220-SUM(I220:$J220),$H220/($G220-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((K$5-$D220)>($G220),$H220-SUM(J220:$J220),$H220/($G220-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((L$5-$D220)>($G220),$H220-SUM($J220:K220),$H220/($G220-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((M$5-$D220)>($G220),$H220-SUM($J220:L220),$H220/($G220-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((N$5-$D220)>($G220),$H220-SUM($J220:M220),$H220/($G220-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((O$5-$D220)>($G220),$H220-SUM($J220:N220),$H220/($G220-reg_period_length)))*O$14","v":4.1861540968166168E-2},{"$f":"IF(OR(P$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((P$5-$D220)>($G220),$H220-SUM($J220:O220),$H220/($G220-reg_period_length)))*P$14","v":4.1861540968166168E-2},{"$f":"IF(OR(Q$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((Q$5-$D220)>($G220),$H220-SUM($J220:P220),$H220/($G220-reg_period_length)))*Q$14","v":4.1861540968166168E-2},{"$f":"IF(OR(R$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((R$5-$D220)>($G220),$H220-SUM($J220:Q220),$H220/($G220-reg_period_length)))*R$14","v":4.1861540968166168E-2},{"$f":"IF(OR(S$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((S$5-$D220)>($G220),$H220-SUM($J220:R220),$H220/($G220-reg_period_length)))*S$14","v":4.1861540968166168E-2},{"$f":"IF(OR(T$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((T$5-$D220)>($G220),$H220-SUM($J220:S220),$H220/($G220-reg_period_length)))*T$14","v":2.0930770484083084E-2},{"$f":"IF(OR(U$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((U$5-$D220)>($G220),$H220-SUM($J220:T220),$H220/($G220-reg_period_length)))*U$14","v":4.1861540968166168E-2},{"$f":"IF(OR(V$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((V$5-$D220)>($G220),$H220-SUM($J220:U220),$H220/($G220-reg_period_length)))*V$14","v":4.1861540968166168E-2},{"$f":"IF(OR(W$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((W$5-$D220)>($G220),$H220-SUM($J220:V220),$H220/($G220-reg_period_length)))*W$14","v":2.5740943026198004E-2},{"$f":"IF(OR(X$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((X$5-$D220)>($G220),$H220-SUM($J220:W220),$H220/($G220-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((Y$5-$D220)>($G220),$H220-SUM($J220:X220),$H220/($G220-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((Z$5-$D220)>($G220),$H220-SUM($J220:Y220),$H220/($G220-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AA$5-$D220)>($G220),$H220-SUM($J220:Z220),$H220/($G220-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AB$5-$D220)>($G220),$H220-SUM($J220:AA220),$H220/($G220-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AC$5-$D220)>($G220),$H220-SUM($J220:AB220),$H220/($G220-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AD$5-$D220)>($G220),$H220-SUM($J220:AC220),$H220/($G220-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AE$5-$D220)>($G220),$H220-SUM($J220:AD220),$H220/($G220-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AF$5-$D220)>($G220),$H220-SUM($J220:AE220),$H220/($G220-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AG$5-$D220)>($G220),$H220-SUM($J220:AF220),$H220/($G220-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AH$5-$D220)>($G220),$H220-SUM($J220:AG220),$H220/($G220-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AI$5-$D220)>($G220),$H220-SUM($J220:AH220),$H220/($G220-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AJ$5-$D220)>($G220),$H220-SUM($J220:AI220),$H220/($G220-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AK$5-$D220)>($G220),$H220-SUM($J220:AJ220),$H220/($G220-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AL$5-$D220)>($G220),$H220-SUM($J220:AK220),$H220/($G220-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AM$5-$D220)>($G220),$H220-SUM($J220:AL220),$H220/($G220-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AN$5-$D220)>($G220),$H220-SUM($J220:AM220),$H220/($G220-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AO$5-$D220)>($G220),$H220-SUM($J220:AN220),$H220/($G220-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AP$5-$D220)>($G220),$H220-SUM($J220:AO220),$H220/($G220-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AQ$5-$D220)>($G220),$H220-SUM($J220:AP220),$H220/($G220-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AR$5-$D220)>($G220),$H220-SUM($J220:AQ220),$H220/($G220-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AS$5-$D220)>($G220),$H220-SUM($J220:AR220),$H220/($G220-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AT$5-$D220)>($G220),$H220-SUM($J220:AS220),$H220/($G220-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AU$5-$D220)>($G220),$H220-SUM($J220:AT220),$H220/($G220-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AV$5-$D220)>($G220),$H220-SUM($J220:AU220),$H220/($G220-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AW$5-$D220)>($G220),$H220-SUM($J220:AV220),$H220/($G220-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AX$5-$D220)>($G220),$H220-SUM($J220:AW220),$H220/($G220-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AY$5-$D220)>($G220),$H220-SUM($J220:AX220),$H220/($G220-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((AZ$5-$D220)>($G220),$H220-SUM($J220:AY220),$H220/($G220-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BA$5-$D220)>($G220),$H220-SUM($J220:AZ220),$H220/($G220-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BB$5-$D220)>($G220),$H220-SUM($J220:BA220),$H220/($G220-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BC$5-$D220)>($G220),$H220-SUM($J220:BB220),$H220/($G220-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BD$5-$D220)>($G220),$H220-SUM($J220:BC220),$H220/($G220-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BE$5-$D220)>($G220),$H220-SUM($J220:BD220),$H220/($G220-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BF$5-$D220)>($G220),$H220-SUM($J220:BE220),$H220/($G220-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BG$5-$D220)>($G220),$H220-SUM($J220:BF220),$H220/($G220-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BH$5-$D220)>($G220),$H220-SUM($J220:BG220),$H220/($G220-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BI$5-$D220)>($G220),$H220-SUM($J220:BH220),$H220/($G220-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BJ$5-$D220)>($G220),$H220-SUM($J220:BI220),$H220/($G220-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BK$5-$D220)>($G220),$H220-SUM($J220:BJ220),$H220/($G220-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BL$5-$D220)>($G220),$H220-SUM($J220:BK220),$H220/($G220-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BM$5-$D220)>($G220),$H220-SUM($J220:BL220),$H220/($G220-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BN$5-$D220)>($G220),$H220-SUM($J220:BM220),$H220/($G220-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BO$5-$D220)>($G220),$H220-SUM($J220:BN220),$H220/($G220-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BP$5-$D220)>($G220),$H220-SUM($J220:BO220),$H220/($G220-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BQ$5-$D220)>($G220),$H220-SUM($J220:BP220),$H220/($G220-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BR$5-$D220)>($G220),$H220-SUM($J220:BQ220),$H220/($G220-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BS$5-$D220)>($G220),$H220-SUM($J220:BR220),$H220/($G220-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BT$5-$D220)>($G220),$H220-SUM($J220:BS220),$H220/($G220-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BU$5-$D220)>($G220),$H220-SUM($J220:BT220),$H220/($G220-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BV$5-$D220)>($G220),$H220-SUM($J220:BU220),$H220/($G220-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BW$5-$D220)>($G220),$H220-SUM($J220:BV220),$H220/($G220-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BX$5-$D220)>($G220),$H220-SUM($J220:BW220),$H220/($G220-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BY$5-$D220)>($G220),$H220-SUM($J220:BX220),$H220/($G220-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((BZ$5-$D220)>($G220),$H220-SUM($J220:BY220),$H220/($G220-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((CA$5-$D220)>($G220),$H220-SUM($J220:BZ220),$H220/($G220-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((CB$5-$D220)>($G220),$H220-SUM($J220:CA220),$H220/($G220-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D220+reg_period_length),$G220=\"n/a\"),0,IF((CC$5-$D220)>($G220),$H220-SUM($J220:CB220),$H220/($G220-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H220-SUM($J220:$CC220),2)=0,G220=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G220=\"n/a\",\"n/a\",MAX(G220-5,1))","v":8.1149067241880299},{"$f":"INDEX($J218:$CC218, MATCH(VALUE(LEFT(D221,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((J$5-$D221)>($G221),$H221-SUM(I221:$J221),$H221/($G221-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((K$5-$D221)>($G221),$H221-SUM(J221:$J221),$H221/($G221-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((L$5-$D221)>($G221),$H221-SUM($J221:K221),$H221/($G221-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((M$5-$D221)>($G221),$H221-SUM($J221:L221),$H221/($G221-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((N$5-$D221)>($G221),$H221-SUM($J221:M221),$H221/($G221-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((O$5-$D221)>($G221),$H221-SUM($J221:N221),$H221/($G221-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((P$5-$D221)>($G221),$H221-SUM($J221:O221),$H221/($G221-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((Q$5-$D221)>($G221),$H221-SUM($J221:P221),$H221/($G221-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((R$5-$D221)>($G221),$H221-SUM($J221:Q221),$H221/($G221-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((S$5-$D221)>($G221),$H221-SUM($J221:R221),$H221/($G221-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((T$5-$D221)>($G221),$H221-SUM($J221:S221),$H221/($G221-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((U$5-$D221)>($G221),$H221-SUM($J221:T221),$H221/($G221-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((V$5-$D221)>($G221),$H221-SUM($J221:U221),$H221/($G221-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((W$5-$D221)>($G221),$H221-SUM($J221:V221),$H221/($G221-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((X$5-$D221)>($G221),$H221-SUM($J221:W221),$H221/($G221-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((Y$5-$D221)>($G221),$H221-SUM($J221:X221),$H221/($G221-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((Z$5-$D221)>($G221),$H221-SUM($J221:Y221),$H221/($G221-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AA$5-$D221)>($G221),$H221-SUM($J221:Z221),$H221/($G221-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AB$5-$D221)>($G221),$H221-SUM($J221:AA221),$H221/($G221-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AC$5-$D221)>($G221),$H221-SUM($J221:AB221),$H221/($G221-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AD$5-$D221)>($G221),$H221-SUM($J221:AC221),$H221/($G221-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AE$5-$D221)>($G221),$H221-SUM($J221:AD221),$H221/($G221-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AF$5-$D221)>($G221),$H221-SUM($J221:AE221),$H221/($G221-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AG$5-$D221)>($G221),$H221-SUM($J221:AF221),$H221/($G221-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AH$5-$D221)>($G221),$H221-SUM($J221:AG221),$H221/($G221-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AI$5-$D221)>($G221),$H221-SUM($J221:AH221),$H221/($G221-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AJ$5-$D221)>($G221),$H221-SUM($J221:AI221),$H221/($G221-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AK$5-$D221)>($G221),$H221-SUM($J221:AJ221),$H221/($G221-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AL$5-$D221)>($G221),$H221-SUM($J221:AK221),$H221/($G221-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AM$5-$D221)>($G221),$H221-SUM($J221:AL221),$H221/($G221-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AN$5-$D221)>($G221),$H221-SUM($J221:AM221),$H221/($G221-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AO$5-$D221)>($G221),$H221-SUM($J221:AN221),$H221/($G221-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AP$5-$D221)>($G221),$H221-SUM($J221:AO221),$H221/($G221-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AQ$5-$D221)>($G221),$H221-SUM($J221:AP221),$H221/($G221-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AR$5-$D221)>($G221),$H221-SUM($J221:AQ221),$H221/($G221-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AS$5-$D221)>($G221),$H221-SUM($J221:AR221),$H221/($G221-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AT$5-$D221)>($G221),$H221-SUM($J221:AS221),$H221/($G221-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AU$5-$D221)>($G221),$H221-SUM($J221:AT221),$H221/($G221-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AV$5-$D221)>($G221),$H221-SUM($J221:AU221),$H221/($G221-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AW$5-$D221)>($G221),$H221-SUM($J221:AV221),$H221/($G221-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AX$5-$D221)>($G221),$H221-SUM($J221:AW221),$H221/($G221-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AY$5-$D221)>($G221),$H221-SUM($J221:AX221),$H221/($G221-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((AZ$5-$D221)>($G221),$H221-SUM($J221:AY221),$H221/($G221-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BA$5-$D221)>($G221),$H221-SUM($J221:AZ221),$H221/($G221-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BB$5-$D221)>($G221),$H221-SUM($J221:BA221),$H221/($G221-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BC$5-$D221)>($G221),$H221-SUM($J221:BB221),$H221/($G221-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BD$5-$D221)>($G221),$H221-SUM($J221:BC221),$H221/($G221-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BE$5-$D221)>($G221),$H221-SUM($J221:BD221),$H221/($G221-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BF$5-$D221)>($G221),$H221-SUM($J221:BE221),$H221/($G221-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BG$5-$D221)>($G221),$H221-SUM($J221:BF221),$H221/($G221-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BH$5-$D221)>($G221),$H221-SUM($J221:BG221),$H221/($G221-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BI$5-$D221)>($G221),$H221-SUM($J221:BH221),$H221/($G221-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BJ$5-$D221)>($G221),$H221-SUM($J221:BI221),$H221/($G221-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BK$5-$D221)>($G221),$H221-SUM($J221:BJ221),$H221/($G221-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BL$5-$D221)>($G221),$H221-SUM($J221:BK221),$H221/($G221-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BM$5-$D221)>($G221),$H221-SUM($J221:BL221),$H221/($G221-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BN$5-$D221)>($G221),$H221-SUM($J221:BM221),$H221/($G221-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BO$5-$D221)>($G221),$H221-SUM($J221:BN221),$H221/($G221-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BP$5-$D221)>($G221),$H221-SUM($J221:BO221),$H221/($G221-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BQ$5-$D221)>($G221),$H221-SUM($J221:BP221),$H221/($G221-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BR$5-$D221)>($G221),$H221-SUM($J221:BQ221),$H221/($G221-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BS$5-$D221)>($G221),$H221-SUM($J221:BR221),$H221/($G221-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BT$5-$D221)>($G221),$H221-SUM($J221:BS221),$H221/($G221-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BU$5-$D221)>($G221),$H221-SUM($J221:BT221),$H221/($G221-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BV$5-$D221)>($G221),$H221-SUM($J221:BU221),$H221/($G221-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BW$5-$D221)>($G221),$H221-SUM($J221:BV221),$H221/($G221-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BX$5-$D221)>($G221),$H221-SUM($J221:BW221),$H221/($G221-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BY$5-$D221)>($G221),$H221-SUM($J221:BX221),$H221/($G221-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((BZ$5-$D221)>($G221),$H221-SUM($J221:BY221),$H221/($G221-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((CA$5-$D221)>($G221),$H221-SUM($J221:BZ221),$H221/($G221-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((CB$5-$D221)>($G221),$H221-SUM($J221:CA221),$H221/($G221-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D221+reg_period_length),$G221=\"n/a\"),0,IF((CC$5-$D221)>($G221),$H221-SUM($J221:CB221),$H221/($G221-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H221-SUM($J221:$CC221),2)=0,G221=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J225:CC225)-SUM(J226:CC226),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE233:$CE262)=COUNTIF($CE233:$CE262,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B206,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A206)","v":"n/a"},{"$f":"TRANSPOSE(J230:AM230)","v":0},null,{"$f":"IF(OR(J$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>J$5,$H233/$G233,$H233-SUM($I233:I233)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>K$5,$H233/$G233,$H233-SUM($I233:J233)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>L$5,$H233/$G233,$H233-SUM($I233:K233)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>M$5,$H233/$G233,$H233-SUM($I233:L233)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>N$5,$H233/$G233,$H233-SUM($I233:M233)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>O$5,$H233/$G233,$H233-SUM($I233:N233)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>P$5,$H233/$G233,$H233-SUM($I233:O233)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>Q$5,$H233/$G233,$H233-SUM($I233:P233)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>R$5,$H233/$G233,$H233-SUM($I233:Q233)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>S$5,$H233/$G233,$H233-SUM($I233:R233)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>T$5,$H233/$G233,$H233-SUM($I233:S233)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>U$5,$H233/$G233,$H233-SUM($I233:T233)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>V$5,$H233/$G233,$H233-SUM($I233:U233)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>W$5,$H233/$G233,$H233-SUM($I233:V233)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>X$5,$H233/$G233,$H233-SUM($I233:W233)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>Y$5,$H233/$G233,$H233-SUM($I233:X233)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>Z$5,$H233/$G233,$H233-SUM($I233:Y233)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AA$5,$H233/$G233,$H233-SUM($I233:Z233)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AB$5,$H233/$G233,$H233-SUM($I233:AA233)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AC$5,$H233/$G233,$H233-SUM($I233:AB233)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AD$5,$H233/$G233,$H233-SUM($I233:AC233)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AE$5,$H233/$G233,$H233-SUM($I233:AD233)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AF$5,$H233/$G233,$H233-SUM($I233:AE233)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AG$5,$H233/$G233,$H233-SUM($I233:AF233)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AH$5,$H233/$G233,$H233-SUM($I233:AG233)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AI$5,$H233/$G233,$H233-SUM($I233:AH233)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AJ$5,$H233/$G233,$H233-SUM($I233:AI233)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AK$5,$H233/$G233,$H233-SUM($I233:AJ233)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AL$5,$H233/$G233,$H233-SUM($I233:AK233)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AM$5,$H233/$G233,$H233-SUM($I233:AL233)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AN$5,$H233/$G233,$H233-SUM($I233:AM233)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AO$5,$H233/$G233,$H233-SUM($I233:AN233)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AP$5,$H233/$G233,$H233-SUM($I233:AO233)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AQ$5,$H233/$G233,$H233-SUM($I233:AP233)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AR$5,$H233/$G233,$H233-SUM($I233:AQ233)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AS$5,$H233/$G233,$H233-SUM($I233:AR233)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AT$5,$H233/$G233,$H233-SUM($I233:AS233)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AU$5,$H233/$G233,$H233-SUM($I233:AT233)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AV$5,$H233/$G233,$H233-SUM($I233:AU233)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AW$5,$H233/$G233,$H233-SUM($I233:AV233)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AX$5,$H233/$G233,$H233-SUM($I233:AW233)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AY$5,$H233/$G233,$H233-SUM($I233:AX233)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>AZ$5,$H233/$G233,$H233-SUM($I233:AY233)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BA$5,$H233/$G233,$H233-SUM($I233:AZ233)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BB$5,$H233/$G233,$H233-SUM($I233:BA233)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BC$5,$H233/$G233,$H233-SUM($I233:BB233)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BD$5,$H233/$G233,$H233-SUM($I233:BC233)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BE$5,$H233/$G233,$H233-SUM($I233:BD233)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BF$5,$H233/$G233,$H233-SUM($I233:BE233)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BG$5,$H233/$G233,$H233-SUM($I233:BF233)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BH$5,$H233/$G233,$H233-SUM($I233:BG233)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BI$5,$H233/$G233,$H233-SUM($I233:BH233)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BJ$5,$H233/$G233,$H233-SUM($I233:BI233)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BK$5,$H233/$G233,$H233-SUM($I233:BJ233)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BL$5,$H233/$G233,$H233-SUM($I233:BK233)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BM$5,$H233/$G233,$H233-SUM($I233:BL233)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BN$5,$H233/$G233,$H233-SUM($I233:BM233)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BO$5,$H233/$G233,$H233-SUM($I233:BN233)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BP$5,$H233/$G233,$H233-SUM($I233:BO233)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BQ$5,$H233/$G233,$H233-SUM($I233:BP233)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BR$5,$H233/$G233,$H233-SUM($I233:BQ233)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BS$5,$H233/$G233,$H233-SUM($I233:BR233)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BT$5,$H233/$G233,$H233-SUM($I233:BS233)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BU$5,$H233/$G233,$H233-SUM($I233:BT233)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BV$5,$H233/$G233,$H233-SUM($I233:BU233)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BW$5,$H233/$G233,$H233-SUM($I233:BV233)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BX$5,$H233/$G233,$H233-SUM($I233:BW233)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BY$5,$H233/$G233,$H233-SUM($I233:BX233)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>BZ$5,$H233/$G233,$H233-SUM($I233:BY233)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>CA$5,$H233/$G233,$H233-SUM($I233:BZ233)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>CB$5,$H233/$G233,$H233-SUM($I233:CA233)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D233,$G233=\"n/a\"),0,IF(SUM($D233,$G233+0.5)>CC$5,$H233/$G233,$H233-SUM($I233:CB233)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H233-SUM($J233:$CC233),2)=0,G233=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D233+1","v":2012},"$m Real 2010",null,{"$f":"G233","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>J$5,$H234/$G234,$H234-SUM($I234:I234)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>K$5,$H234/$G234,$H234-SUM($I234:J234)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>L$5,$H234/$G234,$H234-SUM($I234:K234)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>M$5,$H234/$G234,$H234-SUM($I234:L234)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>N$5,$H234/$G234,$H234-SUM($I234:M234)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>O$5,$H234/$G234,$H234-SUM($I234:N234)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>P$5,$H234/$G234,$H234-SUM($I234:O234)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>Q$5,$H234/$G234,$H234-SUM($I234:P234)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>R$5,$H234/$G234,$H234-SUM($I234:Q234)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>S$5,$H234/$G234,$H234-SUM($I234:R234)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>T$5,$H234/$G234,$H234-SUM($I234:S234)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>U$5,$H234/$G234,$H234-SUM($I234:T234)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>V$5,$H234/$G234,$H234-SUM($I234:U234)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>W$5,$H234/$G234,$H234-SUM($I234:V234)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>X$5,$H234/$G234,$H234-SUM($I234:W234)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>Y$5,$H234/$G234,$H234-SUM($I234:X234)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>Z$5,$H234/$G234,$H234-SUM($I234:Y234)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AA$5,$H234/$G234,$H234-SUM($I234:Z234)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AB$5,$H234/$G234,$H234-SUM($I234:AA234)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AC$5,$H234/$G234,$H234-SUM($I234:AB234)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AD$5,$H234/$G234,$H234-SUM($I234:AC234)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AE$5,$H234/$G234,$H234-SUM($I234:AD234)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AF$5,$H234/$G234,$H234-SUM($I234:AE234)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AG$5,$H234/$G234,$H234-SUM($I234:AF234)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AH$5,$H234/$G234,$H234-SUM($I234:AG234)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AI$5,$H234/$G234,$H234-SUM($I234:AH234)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AJ$5,$H234/$G234,$H234-SUM($I234:AI234)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AK$5,$H234/$G234,$H234-SUM($I234:AJ234)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AL$5,$H234/$G234,$H234-SUM($I234:AK234)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AM$5,$H234/$G234,$H234-SUM($I234:AL234)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AN$5,$H234/$G234,$H234-SUM($I234:AM234)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AO$5,$H234/$G234,$H234-SUM($I234:AN234)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AP$5,$H234/$G234,$H234-SUM($I234:AO234)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AQ$5,$H234/$G234,$H234-SUM($I234:AP234)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AR$5,$H234/$G234,$H234-SUM($I234:AQ234)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AS$5,$H234/$G234,$H234-SUM($I234:AR234)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AT$5,$H234/$G234,$H234-SUM($I234:AS234)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AU$5,$H234/$G234,$H234-SUM($I234:AT234)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AV$5,$H234/$G234,$H234-SUM($I234:AU234)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AW$5,$H234/$G234,$H234-SUM($I234:AV234)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AX$5,$H234/$G234,$H234-SUM($I234:AW234)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AY$5,$H234/$G234,$H234-SUM($I234:AX234)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>AZ$5,$H234/$G234,$H234-SUM($I234:AY234)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BA$5,$H234/$G234,$H234-SUM($I234:AZ234)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BB$5,$H234/$G234,$H234-SUM($I234:BA234)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BC$5,$H234/$G234,$H234-SUM($I234:BB234)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BD$5,$H234/$G234,$H234-SUM($I234:BC234)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BE$5,$H234/$G234,$H234-SUM($I234:BD234)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BF$5,$H234/$G234,$H234-SUM($I234:BE234)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BG$5,$H234/$G234,$H234-SUM($I234:BF234)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BH$5,$H234/$G234,$H234-SUM($I234:BG234)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BI$5,$H234/$G234,$H234-SUM($I234:BH234)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BJ$5,$H234/$G234,$H234-SUM($I234:BI234)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BK$5,$H234/$G234,$H234-SUM($I234:BJ234)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BL$5,$H234/$G234,$H234-SUM($I234:BK234)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BM$5,$H234/$G234,$H234-SUM($I234:BL234)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BN$5,$H234/$G234,$H234-SUM($I234:BM234)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BO$5,$H234/$G234,$H234-SUM($I234:BN234)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BP$5,$H234/$G234,$H234-SUM($I234:BO234)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BQ$5,$H234/$G234,$H234-SUM($I234:BP234)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BR$5,$H234/$G234,$H234-SUM($I234:BQ234)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BS$5,$H234/$G234,$H234-SUM($I234:BR234)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BT$5,$H234/$G234,$H234-SUM($I234:BS234)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BU$5,$H234/$G234,$H234-SUM($I234:BT234)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BV$5,$H234/$G234,$H234-SUM($I234:BU234)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BW$5,$H234/$G234,$H234-SUM($I234:BV234)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BX$5,$H234/$G234,$H234-SUM($I234:BW234)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BY$5,$H234/$G234,$H234-SUM($I234:BX234)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>BZ$5,$H234/$G234,$H234-SUM($I234:BY234)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>CA$5,$H234/$G234,$H234-SUM($I234:BZ234)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>CB$5,$H234/$G234,$H234-SUM($I234:CA234)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D234,$G234=\"n/a\"),0,IF(SUM($D234,$G234+0.5)>CC$5,$H234/$G234,$H234-SUM($I234:CB234)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D234+1","v":2013},"$m Real 2010",null,{"$f":"G234","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>J$5,$H235/$G235,$H235-SUM($I235:I235)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>K$5,$H235/$G235,$H235-SUM($I235:J235)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>L$5,$H235/$G235,$H235-SUM($I235:K235)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>M$5,$H235/$G235,$H235-SUM($I235:L235)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>N$5,$H235/$G235,$H235-SUM($I235:M235)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>O$5,$H235/$G235,$H235-SUM($I235:N235)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>P$5,$H235/$G235,$H235-SUM($I235:O235)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>Q$5,$H235/$G235,$H235-SUM($I235:P235)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>R$5,$H235/$G235,$H235-SUM($I235:Q235)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>S$5,$H235/$G235,$H235-SUM($I235:R235)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>T$5,$H235/$G235,$H235-SUM($I235:S235)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>U$5,$H235/$G235,$H235-SUM($I235:T235)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>V$5,$H235/$G235,$H235-SUM($I235:U235)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>W$5,$H235/$G235,$H235-SUM($I235:V235)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>X$5,$H235/$G235,$H235-SUM($I235:W235)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>Y$5,$H235/$G235,$H235-SUM($I235:X235)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>Z$5,$H235/$G235,$H235-SUM($I235:Y235)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AA$5,$H235/$G235,$H235-SUM($I235:Z235)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AB$5,$H235/$G235,$H235-SUM($I235:AA235)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AC$5,$H235/$G235,$H235-SUM($I235:AB235)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AD$5,$H235/$G235,$H235-SUM($I235:AC235)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AE$5,$H235/$G235,$H235-SUM($I235:AD235)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AF$5,$H235/$G235,$H235-SUM($I235:AE235)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AG$5,$H235/$G235,$H235-SUM($I235:AF235)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AH$5,$H235/$G235,$H235-SUM($I235:AG235)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AI$5,$H235/$G235,$H235-SUM($I235:AH235)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AJ$5,$H235/$G235,$H235-SUM($I235:AI235)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AK$5,$H235/$G235,$H235-SUM($I235:AJ235)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AL$5,$H235/$G235,$H235-SUM($I235:AK235)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AM$5,$H235/$G235,$H235-SUM($I235:AL235)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AN$5,$H235/$G235,$H235-SUM($I235:AM235)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AO$5,$H235/$G235,$H235-SUM($I235:AN235)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AP$5,$H235/$G235,$H235-SUM($I235:AO235)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AQ$5,$H235/$G235,$H235-SUM($I235:AP235)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AR$5,$H235/$G235,$H235-SUM($I235:AQ235)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AS$5,$H235/$G235,$H235-SUM($I235:AR235)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AT$5,$H235/$G235,$H235-SUM($I235:AS235)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AU$5,$H235/$G235,$H235-SUM($I235:AT235)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AV$5,$H235/$G235,$H235-SUM($I235:AU235)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AW$5,$H235/$G235,$H235-SUM($I235:AV235)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AX$5,$H235/$G235,$H235-SUM($I235:AW235)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AY$5,$H235/$G235,$H235-SUM($I235:AX235)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>AZ$5,$H235/$G235,$H235-SUM($I235:AY235)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BA$5,$H235/$G235,$H235-SUM($I235:AZ235)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BB$5,$H235/$G235,$H235-SUM($I235:BA235)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BC$5,$H235/$G235,$H235-SUM($I235:BB235)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BD$5,$H235/$G235,$H235-SUM($I235:BC235)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BE$5,$H235/$G235,$H235-SUM($I235:BD235)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BF$5,$H235/$G235,$H235-SUM($I235:BE235)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BG$5,$H235/$G235,$H235-SUM($I235:BF235)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BH$5,$H235/$G235,$H235-SUM($I235:BG235)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BI$5,$H235/$G235,$H235-SUM($I235:BH235)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BJ$5,$H235/$G235,$H235-SUM($I235:BI235)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BK$5,$H235/$G235,$H235-SUM($I235:BJ235)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BL$5,$H235/$G235,$H235-SUM($I235:BK235)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BM$5,$H235/$G235,$H235-SUM($I235:BL235)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BN$5,$H235/$G235,$H235-SUM($I235:BM235)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BO$5,$H235/$G235,$H235-SUM($I235:BN235)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BP$5,$H235/$G235,$H235-SUM($I235:BO235)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BQ$5,$H235/$G235,$H235-SUM($I235:BP235)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BR$5,$H235/$G235,$H235-SUM($I235:BQ235)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BS$5,$H235/$G235,$H235-SUM($I235:BR235)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BT$5,$H235/$G235,$H235-SUM($I235:BS235)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BU$5,$H235/$G235,$H235-SUM($I235:BT235)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BV$5,$H235/$G235,$H235-SUM($I235:BU235)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BW$5,$H235/$G235,$H235-SUM($I235:BV235)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BX$5,$H235/$G235,$H235-SUM($I235:BW235)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BY$5,$H235/$G235,$H235-SUM($I235:BX235)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>BZ$5,$H235/$G235,$H235-SUM($I235:BY235)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>CA$5,$H235/$G235,$H235-SUM($I235:BZ235)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>CB$5,$H235/$G235,$H235-SUM($I235:CA235)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D235,$G235=\"n/a\"),0,IF(SUM($D235,$G235+0.5)>CC$5,$H235/$G235,$H235-SUM($I235:CB235)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>J$5,$H236/$G236,$H236-SUM($I236:I236)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>K$5,$H236/$G236,$H236-SUM($I236:J236)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>L$5,$H236/$G236,$H236-SUM($I236:K236)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>M$5,$H236/$G236,$H236-SUM($I236:L236)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>N$5,$H236/$G236,$H236-SUM($I236:M236)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>O$5,$H236/$G236,$H236-SUM($I236:N236)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>P$5,$H236/$G236,$H236-SUM($I236:O236)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>Q$5,$H236/$G236,$H236-SUM($I236:P236)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>R$5,$H236/$G236,$H236-SUM($I236:Q236)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>S$5,$H236/$G236,$H236-SUM($I236:R236)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>T$5,$H236/$G236,$H236-SUM($I236:S236)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>U$5,$H236/$G236,$H236-SUM($I236:T236)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>V$5,$H236/$G236,$H236-SUM($I236:U236)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>W$5,$H236/$G236,$H236-SUM($I236:V236)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>X$5,$H236/$G236,$H236-SUM($I236:W236)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>Y$5,$H236/$G236,$H236-SUM($I236:X236)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>Z$5,$H236/$G236,$H236-SUM($I236:Y236)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AA$5,$H236/$G236,$H236-SUM($I236:Z236)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AB$5,$H236/$G236,$H236-SUM($I236:AA236)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AC$5,$H236/$G236,$H236-SUM($I236:AB236)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AD$5,$H236/$G236,$H236-SUM($I236:AC236)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AE$5,$H236/$G236,$H236-SUM($I236:AD236)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AF$5,$H236/$G236,$H236-SUM($I236:AE236)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AG$5,$H236/$G236,$H236-SUM($I236:AF236)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AH$5,$H236/$G236,$H236-SUM($I236:AG236)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AI$5,$H236/$G236,$H236-SUM($I236:AH236)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AJ$5,$H236/$G236,$H236-SUM($I236:AI236)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AK$5,$H236/$G236,$H236-SUM($I236:AJ236)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AL$5,$H236/$G236,$H236-SUM($I236:AK236)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AM$5,$H236/$G236,$H236-SUM($I236:AL236)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AN$5,$H236/$G236,$H236-SUM($I236:AM236)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AO$5,$H236/$G236,$H236-SUM($I236:AN236)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AP$5,$H236/$G236,$H236-SUM($I236:AO236)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AQ$5,$H236/$G236,$H236-SUM($I236:AP236)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AR$5,$H236/$G236,$H236-SUM($I236:AQ236)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AS$5,$H236/$G236,$H236-SUM($I236:AR236)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AT$5,$H236/$G236,$H236-SUM($I236:AS236)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AU$5,$H236/$G236,$H236-SUM($I236:AT236)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AV$5,$H236/$G236,$H236-SUM($I236:AU236)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AW$5,$H236/$G236,$H236-SUM($I236:AV236)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AX$5,$H236/$G236,$H236-SUM($I236:AW236)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AY$5,$H236/$G236,$H236-SUM($I236:AX236)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>AZ$5,$H236/$G236,$H236-SUM($I236:AY236)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BA$5,$H236/$G236,$H236-SUM($I236:AZ236)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BB$5,$H236/$G236,$H236-SUM($I236:BA236)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BC$5,$H236/$G236,$H236-SUM($I236:BB236)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BD$5,$H236/$G236,$H236-SUM($I236:BC236)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BE$5,$H236/$G236,$H236-SUM($I236:BD236)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BF$5,$H236/$G236,$H236-SUM($I236:BE236)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BG$5,$H236/$G236,$H236-SUM($I236:BF236)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BH$5,$H236/$G236,$H236-SUM($I236:BG236)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BI$5,$H236/$G236,$H236-SUM($I236:BH236)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BJ$5,$H236/$G236,$H236-SUM($I236:BI236)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BK$5,$H236/$G236,$H236-SUM($I236:BJ236)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BL$5,$H236/$G236,$H236-SUM($I236:BK236)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BM$5,$H236/$G236,$H236-SUM($I236:BL236)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BN$5,$H236/$G236,$H236-SUM($I236:BM236)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BO$5,$H236/$G236,$H236-SUM($I236:BN236)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BP$5,$H236/$G236,$H236-SUM($I236:BO236)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BQ$5,$H236/$G236,$H236-SUM($I236:BP236)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BR$5,$H236/$G236,$H236-SUM($I236:BQ236)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BS$5,$H236/$G236,$H236-SUM($I236:BR236)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BT$5,$H236/$G236,$H236-SUM($I236:BS236)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BU$5,$H236/$G236,$H236-SUM($I236:BT236)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BV$5,$H236/$G236,$H236-SUM($I236:BU236)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BW$5,$H236/$G236,$H236-SUM($I236:BV236)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BX$5,$H236/$G236,$H236-SUM($I236:BW236)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BY$5,$H236/$G236,$H236-SUM($I236:BX236)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>BZ$5,$H236/$G236,$H236-SUM($I236:BY236)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>CA$5,$H236/$G236,$H236-SUM($I236:BZ236)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>CB$5,$H236/$G236,$H236-SUM($I236:CA236)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D236,$G236=\"n/a\"),0,IF(SUM($D236,$G236+0.5)>CC$5,$H236/$G236,$H236-SUM($I236:CB236)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>J$5,$H237/$G237,$H237-SUM($I237:I237)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>K$5,$H237/$G237,$H237-SUM($I237:J237)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>L$5,$H237/$G237,$H237-SUM($I237:K237)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>M$5,$H237/$G237,$H237-SUM($I237:L237)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>N$5,$H237/$G237,$H237-SUM($I237:M237)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>O$5,$H237/$G237,$H237-SUM($I237:N237)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>P$5,$H237/$G237,$H237-SUM($I237:O237)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>Q$5,$H237/$G237,$H237-SUM($I237:P237)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>R$5,$H237/$G237,$H237-SUM($I237:Q237)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>S$5,$H237/$G237,$H237-SUM($I237:R237)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>T$5,$H237/$G237,$H237-SUM($I237:S237)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>U$5,$H237/$G237,$H237-SUM($I237:T237)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>V$5,$H237/$G237,$H237-SUM($I237:U237)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>W$5,$H237/$G237,$H237-SUM($I237:V237)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>X$5,$H237/$G237,$H237-SUM($I237:W237)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>Y$5,$H237/$G237,$H237-SUM($I237:X237)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>Z$5,$H237/$G237,$H237-SUM($I237:Y237)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AA$5,$H237/$G237,$H237-SUM($I237:Z237)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AB$5,$H237/$G237,$H237-SUM($I237:AA237)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AC$5,$H237/$G237,$H237-SUM($I237:AB237)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AD$5,$H237/$G237,$H237-SUM($I237:AC237)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AE$5,$H237/$G237,$H237-SUM($I237:AD237)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AF$5,$H237/$G237,$H237-SUM($I237:AE237)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AG$5,$H237/$G237,$H237-SUM($I237:AF237)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AH$5,$H237/$G237,$H237-SUM($I237:AG237)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AI$5,$H237/$G237,$H237-SUM($I237:AH237)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AJ$5,$H237/$G237,$H237-SUM($I237:AI237)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AK$5,$H237/$G237,$H237-SUM($I237:AJ237)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AL$5,$H237/$G237,$H237-SUM($I237:AK237)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AM$5,$H237/$G237,$H237-SUM($I237:AL237)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AN$5,$H237/$G237,$H237-SUM($I237:AM237)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AO$5,$H237/$G237,$H237-SUM($I237:AN237)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AP$5,$H237/$G237,$H237-SUM($I237:AO237)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AQ$5,$H237/$G237,$H237-SUM($I237:AP237)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AR$5,$H237/$G237,$H237-SUM($I237:AQ237)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AS$5,$H237/$G237,$H237-SUM($I237:AR237)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AT$5,$H237/$G237,$H237-SUM($I237:AS237)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AU$5,$H237/$G237,$H237-SUM($I237:AT237)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AV$5,$H237/$G237,$H237-SUM($I237:AU237)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AW$5,$H237/$G237,$H237-SUM($I237:AV237)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AX$5,$H237/$G237,$H237-SUM($I237:AW237)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AY$5,$H237/$G237,$H237-SUM($I237:AX237)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>AZ$5,$H237/$G237,$H237-SUM($I237:AY237)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BA$5,$H237/$G237,$H237-SUM($I237:AZ237)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BB$5,$H237/$G237,$H237-SUM($I237:BA237)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BC$5,$H237/$G237,$H237-SUM($I237:BB237)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BD$5,$H237/$G237,$H237-SUM($I237:BC237)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BE$5,$H237/$G237,$H237-SUM($I237:BD237)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BF$5,$H237/$G237,$H237-SUM($I237:BE237)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BG$5,$H237/$G237,$H237-SUM($I237:BF237)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BH$5,$H237/$G237,$H237-SUM($I237:BG237)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BI$5,$H237/$G237,$H237-SUM($I237:BH237)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BJ$5,$H237/$G237,$H237-SUM($I237:BI237)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BK$5,$H237/$G237,$H237-SUM($I237:BJ237)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BL$5,$H237/$G237,$H237-SUM($I237:BK237)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BM$5,$H237/$G237,$H237-SUM($I237:BL237)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BN$5,$H237/$G237,$H237-SUM($I237:BM237)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BO$5,$H237/$G237,$H237-SUM($I237:BN237)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BP$5,$H237/$G237,$H237-SUM($I237:BO237)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BQ$5,$H237/$G237,$H237-SUM($I237:BP237)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BR$5,$H237/$G237,$H237-SUM($I237:BQ237)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BS$5,$H237/$G237,$H237-SUM($I237:BR237)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BT$5,$H237/$G237,$H237-SUM($I237:BS237)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BU$5,$H237/$G237,$H237-SUM($I237:BT237)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BV$5,$H237/$G237,$H237-SUM($I237:BU237)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BW$5,$H237/$G237,$H237-SUM($I237:BV237)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BX$5,$H237/$G237,$H237-SUM($I237:BW237)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BY$5,$H237/$G237,$H237-SUM($I237:BX237)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>BZ$5,$H237/$G237,$H237-SUM($I237:BY237)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>CA$5,$H237/$G237,$H237-SUM($I237:BZ237)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>CB$5,$H237/$G237,$H237-SUM($I237:CA237)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D237,$G237=\"n/a\"),0,IF(SUM($D237,$G237+0.5)>CC$5,$H237/$G237,$H237-SUM($I237:CB237)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>J$5,$H238/$G238,$H238-SUM($I238:I238)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>K$5,$H238/$G238,$H238-SUM($I238:J238)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>L$5,$H238/$G238,$H238-SUM($I238:K238)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>M$5,$H238/$G238,$H238-SUM($I238:L238)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>N$5,$H238/$G238,$H238-SUM($I238:M238)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>O$5,$H238/$G238,$H238-SUM($I238:N238)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>P$5,$H238/$G238,$H238-SUM($I238:O238)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>Q$5,$H238/$G238,$H238-SUM($I238:P238)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>R$5,$H238/$G238,$H238-SUM($I238:Q238)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>S$5,$H238/$G238,$H238-SUM($I238:R238)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>T$5,$H238/$G238,$H238-SUM($I238:S238)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>U$5,$H238/$G238,$H238-SUM($I238:T238)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>V$5,$H238/$G238,$H238-SUM($I238:U238)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>W$5,$H238/$G238,$H238-SUM($I238:V238)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>X$5,$H238/$G238,$H238-SUM($I238:W238)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>Y$5,$H238/$G238,$H238-SUM($I238:X238)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>Z$5,$H238/$G238,$H238-SUM($I238:Y238)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AA$5,$H238/$G238,$H238-SUM($I238:Z238)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AB$5,$H238/$G238,$H238-SUM($I238:AA238)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AC$5,$H238/$G238,$H238-SUM($I238:AB238)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AD$5,$H238/$G238,$H238-SUM($I238:AC238)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AE$5,$H238/$G238,$H238-SUM($I238:AD238)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AF$5,$H238/$G238,$H238-SUM($I238:AE238)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AG$5,$H238/$G238,$H238-SUM($I238:AF238)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AH$5,$H238/$G238,$H238-SUM($I238:AG238)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AI$5,$H238/$G238,$H238-SUM($I238:AH238)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AJ$5,$H238/$G238,$H238-SUM($I238:AI238)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AK$5,$H238/$G238,$H238-SUM($I238:AJ238)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AL$5,$H238/$G238,$H238-SUM($I238:AK238)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AM$5,$H238/$G238,$H238-SUM($I238:AL238)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AN$5,$H238/$G238,$H238-SUM($I238:AM238)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AO$5,$H238/$G238,$H238-SUM($I238:AN238)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AP$5,$H238/$G238,$H238-SUM($I238:AO238)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AQ$5,$H238/$G238,$H238-SUM($I238:AP238)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AR$5,$H238/$G238,$H238-SUM($I238:AQ238)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AS$5,$H238/$G238,$H238-SUM($I238:AR238)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AT$5,$H238/$G238,$H238-SUM($I238:AS238)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AU$5,$H238/$G238,$H238-SUM($I238:AT238)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AV$5,$H238/$G238,$H238-SUM($I238:AU238)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AW$5,$H238/$G238,$H238-SUM($I238:AV238)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AX$5,$H238/$G238,$H238-SUM($I238:AW238)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AY$5,$H238/$G238,$H238-SUM($I238:AX238)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>AZ$5,$H238/$G238,$H238-SUM($I238:AY238)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BA$5,$H238/$G238,$H238-SUM($I238:AZ238)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BB$5,$H238/$G238,$H238-SUM($I238:BA238)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BC$5,$H238/$G238,$H238-SUM($I238:BB238)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BD$5,$H238/$G238,$H238-SUM($I238:BC238)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BE$5,$H238/$G238,$H238-SUM($I238:BD238)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BF$5,$H238/$G238,$H238-SUM($I238:BE238)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BG$5,$H238/$G238,$H238-SUM($I238:BF238)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BH$5,$H238/$G238,$H238-SUM($I238:BG238)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BI$5,$H238/$G238,$H238-SUM($I238:BH238)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BJ$5,$H238/$G238,$H238-SUM($I238:BI238)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BK$5,$H238/$G238,$H238-SUM($I238:BJ238)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BL$5,$H238/$G238,$H238-SUM($I238:BK238)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BM$5,$H238/$G238,$H238-SUM($I238:BL238)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BN$5,$H238/$G238,$H238-SUM($I238:BM238)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BO$5,$H238/$G238,$H238-SUM($I238:BN238)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BP$5,$H238/$G238,$H238-SUM($I238:BO238)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BQ$5,$H238/$G238,$H238-SUM($I238:BP238)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BR$5,$H238/$G238,$H238-SUM($I238:BQ238)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BS$5,$H238/$G238,$H238-SUM($I238:BR238)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BT$5,$H238/$G238,$H238-SUM($I238:BS238)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BU$5,$H238/$G238,$H238-SUM($I238:BT238)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BV$5,$H238/$G238,$H238-SUM($I238:BU238)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BW$5,$H238/$G238,$H238-SUM($I238:BV238)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BX$5,$H238/$G238,$H238-SUM($I238:BW238)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BY$5,$H238/$G238,$H238-SUM($I238:BX238)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>BZ$5,$H238/$G238,$H238-SUM($I238:BY238)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>CA$5,$H238/$G238,$H238-SUM($I238:BZ238)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>CB$5,$H238/$G238,$H238-SUM($I238:CA238)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D238,$G238=\"n/a\"),0,IF(SUM($D238,$G238+0.5)>CC$5,$H238/$G238,$H238-SUM($I238:CB238)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>J$5,$H239/$G239,$H239-SUM($I239:I239)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>K$5,$H239/$G239,$H239-SUM($I239:J239)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>L$5,$H239/$G239,$H239-SUM($I239:K239)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>M$5,$H239/$G239,$H239-SUM($I239:L239)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>N$5,$H239/$G239,$H239-SUM($I239:M239)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>O$5,$H239/$G239,$H239-SUM($I239:N239)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>P$5,$H239/$G239,$H239-SUM($I239:O239)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>Q$5,$H239/$G239,$H239-SUM($I239:P239)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>R$5,$H239/$G239,$H239-SUM($I239:Q239)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>S$5,$H239/$G239,$H239-SUM($I239:R239)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>T$5,$H239/$G239,$H239-SUM($I239:S239)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>U$5,$H239/$G239,$H239-SUM($I239:T239)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>V$5,$H239/$G239,$H239-SUM($I239:U239)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>W$5,$H239/$G239,$H239-SUM($I239:V239)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>X$5,$H239/$G239,$H239-SUM($I239:W239)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>Y$5,$H239/$G239,$H239-SUM($I239:X239)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>Z$5,$H239/$G239,$H239-SUM($I239:Y239)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AA$5,$H239/$G239,$H239-SUM($I239:Z239)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AB$5,$H239/$G239,$H239-SUM($I239:AA239)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AC$5,$H239/$G239,$H239-SUM($I239:AB239)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AD$5,$H239/$G239,$H239-SUM($I239:AC239)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AE$5,$H239/$G239,$H239-SUM($I239:AD239)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AF$5,$H239/$G239,$H239-SUM($I239:AE239)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AG$5,$H239/$G239,$H239-SUM($I239:AF239)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AH$5,$H239/$G239,$H239-SUM($I239:AG239)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AI$5,$H239/$G239,$H239-SUM($I239:AH239)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AJ$5,$H239/$G239,$H239-SUM($I239:AI239)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AK$5,$H239/$G239,$H239-SUM($I239:AJ239)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AL$5,$H239/$G239,$H239-SUM($I239:AK239)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AM$5,$H239/$G239,$H239-SUM($I239:AL239)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AN$5,$H239/$G239,$H239-SUM($I239:AM239)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AO$5,$H239/$G239,$H239-SUM($I239:AN239)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AP$5,$H239/$G239,$H239-SUM($I239:AO239)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AQ$5,$H239/$G239,$H239-SUM($I239:AP239)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AR$5,$H239/$G239,$H239-SUM($I239:AQ239)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AS$5,$H239/$G239,$H239-SUM($I239:AR239)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AT$5,$H239/$G239,$H239-SUM($I239:AS239)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AU$5,$H239/$G239,$H239-SUM($I239:AT239)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AV$5,$H239/$G239,$H239-SUM($I239:AU239)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AW$5,$H239/$G239,$H239-SUM($I239:AV239)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AX$5,$H239/$G239,$H239-SUM($I239:AW239)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AY$5,$H239/$G239,$H239-SUM($I239:AX239)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>AZ$5,$H239/$G239,$H239-SUM($I239:AY239)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BA$5,$H239/$G239,$H239-SUM($I239:AZ239)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BB$5,$H239/$G239,$H239-SUM($I239:BA239)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BC$5,$H239/$G239,$H239-SUM($I239:BB239)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BD$5,$H239/$G239,$H239-SUM($I239:BC239)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BE$5,$H239/$G239,$H239-SUM($I239:BD239)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BF$5,$H239/$G239,$H239-SUM($I239:BE239)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BG$5,$H239/$G239,$H239-SUM($I239:BF239)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BH$5,$H239/$G239,$H239-SUM($I239:BG239)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BI$5,$H239/$G239,$H239-SUM($I239:BH239)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BJ$5,$H239/$G239,$H239-SUM($I239:BI239)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BK$5,$H239/$G239,$H239-SUM($I239:BJ239)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BL$5,$H239/$G239,$H239-SUM($I239:BK239)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BM$5,$H239/$G239,$H239-SUM($I239:BL239)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BN$5,$H239/$G239,$H239-SUM($I239:BM239)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BO$5,$H239/$G239,$H239-SUM($I239:BN239)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BP$5,$H239/$G239,$H239-SUM($I239:BO239)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BQ$5,$H239/$G239,$H239-SUM($I239:BP239)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BR$5,$H239/$G239,$H239-SUM($I239:BQ239)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BS$5,$H239/$G239,$H239-SUM($I239:BR239)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BT$5,$H239/$G239,$H239-SUM($I239:BS239)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BU$5,$H239/$G239,$H239-SUM($I239:BT239)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BV$5,$H239/$G239,$H239-SUM($I239:BU239)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BW$5,$H239/$G239,$H239-SUM($I239:BV239)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BX$5,$H239/$G239,$H239-SUM($I239:BW239)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BY$5,$H239/$G239,$H239-SUM($I239:BX239)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>BZ$5,$H239/$G239,$H239-SUM($I239:BY239)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>CA$5,$H239/$G239,$H239-SUM($I239:BZ239)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>CB$5,$H239/$G239,$H239-SUM($I239:CA239)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D239,$G239=\"n/a\"),0,IF(SUM($D239,$G239+0.5)>CC$5,$H239/$G239,$H239-SUM($I239:CB239)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>J$5,$H240/$G240,$H240-SUM($I240:I240)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>K$5,$H240/$G240,$H240-SUM($I240:J240)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>L$5,$H240/$G240,$H240-SUM($I240:K240)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>M$5,$H240/$G240,$H240-SUM($I240:L240)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>N$5,$H240/$G240,$H240-SUM($I240:M240)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>O$5,$H240/$G240,$H240-SUM($I240:N240)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>P$5,$H240/$G240,$H240-SUM($I240:O240)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>Q$5,$H240/$G240,$H240-SUM($I240:P240)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>R$5,$H240/$G240,$H240-SUM($I240:Q240)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>S$5,$H240/$G240,$H240-SUM($I240:R240)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>T$5,$H240/$G240,$H240-SUM($I240:S240)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>U$5,$H240/$G240,$H240-SUM($I240:T240)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>V$5,$H240/$G240,$H240-SUM($I240:U240)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>W$5,$H240/$G240,$H240-SUM($I240:V240)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>X$5,$H240/$G240,$H240-SUM($I240:W240)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>Y$5,$H240/$G240,$H240-SUM($I240:X240)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>Z$5,$H240/$G240,$H240-SUM($I240:Y240)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AA$5,$H240/$G240,$H240-SUM($I240:Z240)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AB$5,$H240/$G240,$H240-SUM($I240:AA240)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AC$5,$H240/$G240,$H240-SUM($I240:AB240)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AD$5,$H240/$G240,$H240-SUM($I240:AC240)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AE$5,$H240/$G240,$H240-SUM($I240:AD240)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AF$5,$H240/$G240,$H240-SUM($I240:AE240)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AG$5,$H240/$G240,$H240-SUM($I240:AF240)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AH$5,$H240/$G240,$H240-SUM($I240:AG240)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AI$5,$H240/$G240,$H240-SUM($I240:AH240)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AJ$5,$H240/$G240,$H240-SUM($I240:AI240)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AK$5,$H240/$G240,$H240-SUM($I240:AJ240)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AL$5,$H240/$G240,$H240-SUM($I240:AK240)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AM$5,$H240/$G240,$H240-SUM($I240:AL240)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AN$5,$H240/$G240,$H240-SUM($I240:AM240)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AO$5,$H240/$G240,$H240-SUM($I240:AN240)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AP$5,$H240/$G240,$H240-SUM($I240:AO240)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AQ$5,$H240/$G240,$H240-SUM($I240:AP240)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AR$5,$H240/$G240,$H240-SUM($I240:AQ240)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AS$5,$H240/$G240,$H240-SUM($I240:AR240)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AT$5,$H240/$G240,$H240-SUM($I240:AS240)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AU$5,$H240/$G240,$H240-SUM($I240:AT240)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AV$5,$H240/$G240,$H240-SUM($I240:AU240)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AW$5,$H240/$G240,$H240-SUM($I240:AV240)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AX$5,$H240/$G240,$H240-SUM($I240:AW240)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AY$5,$H240/$G240,$H240-SUM($I240:AX240)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>AZ$5,$H240/$G240,$H240-SUM($I240:AY240)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BA$5,$H240/$G240,$H240-SUM($I240:AZ240)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BB$5,$H240/$G240,$H240-SUM($I240:BA240)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BC$5,$H240/$G240,$H240-SUM($I240:BB240)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BD$5,$H240/$G240,$H240-SUM($I240:BC240)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BE$5,$H240/$G240,$H240-SUM($I240:BD240)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BF$5,$H240/$G240,$H240-SUM($I240:BE240)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BG$5,$H240/$G240,$H240-SUM($I240:BF240)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BH$5,$H240/$G240,$H240-SUM($I240:BG240)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BI$5,$H240/$G240,$H240-SUM($I240:BH240)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BJ$5,$H240/$G240,$H240-SUM($I240:BI240)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BK$5,$H240/$G240,$H240-SUM($I240:BJ240)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BL$5,$H240/$G240,$H240-SUM($I240:BK240)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BM$5,$H240/$G240,$H240-SUM($I240:BL240)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BN$5,$H240/$G240,$H240-SUM($I240:BM240)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BO$5,$H240/$G240,$H240-SUM($I240:BN240)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BP$5,$H240/$G240,$H240-SUM($I240:BO240)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BQ$5,$H240/$G240,$H240-SUM($I240:BP240)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BR$5,$H240/$G240,$H240-SUM($I240:BQ240)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BS$5,$H240/$G240,$H240-SUM($I240:BR240)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BT$5,$H240/$G240,$H240-SUM($I240:BS240)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BU$5,$H240/$G240,$H240-SUM($I240:BT240)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BV$5,$H240/$G240,$H240-SUM($I240:BU240)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BW$5,$H240/$G240,$H240-SUM($I240:BV240)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BX$5,$H240/$G240,$H240-SUM($I240:BW240)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BY$5,$H240/$G240,$H240-SUM($I240:BX240)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>BZ$5,$H240/$G240,$H240-SUM($I240:BY240)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>CA$5,$H240/$G240,$H240-SUM($I240:BZ240)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>CB$5,$H240/$G240,$H240-SUM($I240:CA240)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D240,$G240=\"n/a\"),0,IF(SUM($D240,$G240+0.5)>CC$5,$H240/$G240,$H240-SUM($I240:CB240)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>J$5,$H241/$G241,$H241-SUM($I241:I241)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>K$5,$H241/$G241,$H241-SUM($I241:J241)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>L$5,$H241/$G241,$H241-SUM($I241:K241)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>M$5,$H241/$G241,$H241-SUM($I241:L241)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>N$5,$H241/$G241,$H241-SUM($I241:M241)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>O$5,$H241/$G241,$H241-SUM($I241:N241)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>P$5,$H241/$G241,$H241-SUM($I241:O241)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>Q$5,$H241/$G241,$H241-SUM($I241:P241)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>R$5,$H241/$G241,$H241-SUM($I241:Q241)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>S$5,$H241/$G241,$H241-SUM($I241:R241)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>T$5,$H241/$G241,$H241-SUM($I241:S241)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>U$5,$H241/$G241,$H241-SUM($I241:T241)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>V$5,$H241/$G241,$H241-SUM($I241:U241)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>W$5,$H241/$G241,$H241-SUM($I241:V241)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>X$5,$H241/$G241,$H241-SUM($I241:W241)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>Y$5,$H241/$G241,$H241-SUM($I241:X241)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>Z$5,$H241/$G241,$H241-SUM($I241:Y241)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AA$5,$H241/$G241,$H241-SUM($I241:Z241)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AB$5,$H241/$G241,$H241-SUM($I241:AA241)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AC$5,$H241/$G241,$H241-SUM($I241:AB241)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AD$5,$H241/$G241,$H241-SUM($I241:AC241)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AE$5,$H241/$G241,$H241-SUM($I241:AD241)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AF$5,$H241/$G241,$H241-SUM($I241:AE241)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AG$5,$H241/$G241,$H241-SUM($I241:AF241)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AH$5,$H241/$G241,$H241-SUM($I241:AG241)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AI$5,$H241/$G241,$H241-SUM($I241:AH241)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AJ$5,$H241/$G241,$H241-SUM($I241:AI241)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AK$5,$H241/$G241,$H241-SUM($I241:AJ241)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AL$5,$H241/$G241,$H241-SUM($I241:AK241)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AM$5,$H241/$G241,$H241-SUM($I241:AL241)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AN$5,$H241/$G241,$H241-SUM($I241:AM241)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AO$5,$H241/$G241,$H241-SUM($I241:AN241)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AP$5,$H241/$G241,$H241-SUM($I241:AO241)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AQ$5,$H241/$G241,$H241-SUM($I241:AP241)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AR$5,$H241/$G241,$H241-SUM($I241:AQ241)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AS$5,$H241/$G241,$H241-SUM($I241:AR241)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AT$5,$H241/$G241,$H241-SUM($I241:AS241)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AU$5,$H241/$G241,$H241-SUM($I241:AT241)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AV$5,$H241/$G241,$H241-SUM($I241:AU241)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AW$5,$H241/$G241,$H241-SUM($I241:AV241)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AX$5,$H241/$G241,$H241-SUM($I241:AW241)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AY$5,$H241/$G241,$H241-SUM($I241:AX241)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>AZ$5,$H241/$G241,$H241-SUM($I241:AY241)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BA$5,$H241/$G241,$H241-SUM($I241:AZ241)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BB$5,$H241/$G241,$H241-SUM($I241:BA241)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BC$5,$H241/$G241,$H241-SUM($I241:BB241)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BD$5,$H241/$G241,$H241-SUM($I241:BC241)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BE$5,$H241/$G241,$H241-SUM($I241:BD241)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BF$5,$H241/$G241,$H241-SUM($I241:BE241)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BG$5,$H241/$G241,$H241-SUM($I241:BF241)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BH$5,$H241/$G241,$H241-SUM($I241:BG241)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BI$5,$H241/$G241,$H241-SUM($I241:BH241)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BJ$5,$H241/$G241,$H241-SUM($I241:BI241)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BK$5,$H241/$G241,$H241-SUM($I241:BJ241)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BL$5,$H241/$G241,$H241-SUM($I241:BK241)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BM$5,$H241/$G241,$H241-SUM($I241:BL241)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BN$5,$H241/$G241,$H241-SUM($I241:BM241)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BO$5,$H241/$G241,$H241-SUM($I241:BN241)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BP$5,$H241/$G241,$H241-SUM($I241:BO241)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BQ$5,$H241/$G241,$H241-SUM($I241:BP241)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BR$5,$H241/$G241,$H241-SUM($I241:BQ241)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BS$5,$H241/$G241,$H241-SUM($I241:BR241)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BT$5,$H241/$G241,$H241-SUM($I241:BS241)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BU$5,$H241/$G241,$H241-SUM($I241:BT241)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BV$5,$H241/$G241,$H241-SUM($I241:BU241)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BW$5,$H241/$G241,$H241-SUM($I241:BV241)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BX$5,$H241/$G241,$H241-SUM($I241:BW241)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BY$5,$H241/$G241,$H241-SUM($I241:BX241)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>BZ$5,$H241/$G241,$H241-SUM($I241:BY241)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>CA$5,$H241/$G241,$H241-SUM($I241:BZ241)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>CB$5,$H241/$G241,$H241-SUM($I241:CA241)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D241,$G241=\"n/a\"),0,IF(SUM($D241,$G241+0.5)>CC$5,$H241/$G241,$H241-SUM($I241:CB241)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>J$5,$H242/$G242,$H242-SUM($I242:I242)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>K$5,$H242/$G242,$H242-SUM($I242:J242)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>L$5,$H242/$G242,$H242-SUM($I242:K242)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>M$5,$H242/$G242,$H242-SUM($I242:L242)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>N$5,$H242/$G242,$H242-SUM($I242:M242)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>O$5,$H242/$G242,$H242-SUM($I242:N242)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>P$5,$H242/$G242,$H242-SUM($I242:O242)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>Q$5,$H242/$G242,$H242-SUM($I242:P242)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>R$5,$H242/$G242,$H242-SUM($I242:Q242)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>S$5,$H242/$G242,$H242-SUM($I242:R242)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>T$5,$H242/$G242,$H242-SUM($I242:S242)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>U$5,$H242/$G242,$H242-SUM($I242:T242)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>V$5,$H242/$G242,$H242-SUM($I242:U242)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>W$5,$H242/$G242,$H242-SUM($I242:V242)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>X$5,$H242/$G242,$H242-SUM($I242:W242)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>Y$5,$H242/$G242,$H242-SUM($I242:X242)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>Z$5,$H242/$G242,$H242-SUM($I242:Y242)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AA$5,$H242/$G242,$H242-SUM($I242:Z242)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AB$5,$H242/$G242,$H242-SUM($I242:AA242)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AC$5,$H242/$G242,$H242-SUM($I242:AB242)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AD$5,$H242/$G242,$H242-SUM($I242:AC242)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AE$5,$H242/$G242,$H242-SUM($I242:AD242)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AF$5,$H242/$G242,$H242-SUM($I242:AE242)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AG$5,$H242/$G242,$H242-SUM($I242:AF242)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AH$5,$H242/$G242,$H242-SUM($I242:AG242)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AI$5,$H242/$G242,$H242-SUM($I242:AH242)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AJ$5,$H242/$G242,$H242-SUM($I242:AI242)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AK$5,$H242/$G242,$H242-SUM($I242:AJ242)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AL$5,$H242/$G242,$H242-SUM($I242:AK242)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AM$5,$H242/$G242,$H242-SUM($I242:AL242)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AN$5,$H242/$G242,$H242-SUM($I242:AM242)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AO$5,$H242/$G242,$H242-SUM($I242:AN242)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AP$5,$H242/$G242,$H242-SUM($I242:AO242)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AQ$5,$H242/$G242,$H242-SUM($I242:AP242)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AR$5,$H242/$G242,$H242-SUM($I242:AQ242)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AS$5,$H242/$G242,$H242-SUM($I242:AR242)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AT$5,$H242/$G242,$H242-SUM($I242:AS242)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AU$5,$H242/$G242,$H242-SUM($I242:AT242)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AV$5,$H242/$G242,$H242-SUM($I242:AU242)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AW$5,$H242/$G242,$H242-SUM($I242:AV242)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AX$5,$H242/$G242,$H242-SUM($I242:AW242)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AY$5,$H242/$G242,$H242-SUM($I242:AX242)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>AZ$5,$H242/$G242,$H242-SUM($I242:AY242)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BA$5,$H242/$G242,$H242-SUM($I242:AZ242)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BB$5,$H242/$G242,$H242-SUM($I242:BA242)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BC$5,$H242/$G242,$H242-SUM($I242:BB242)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BD$5,$H242/$G242,$H242-SUM($I242:BC242)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BE$5,$H242/$G242,$H242-SUM($I242:BD242)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BF$5,$H242/$G242,$H242-SUM($I242:BE242)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BG$5,$H242/$G242,$H242-SUM($I242:BF242)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BH$5,$H242/$G242,$H242-SUM($I242:BG242)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BI$5,$H242/$G242,$H242-SUM($I242:BH242)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BJ$5,$H242/$G242,$H242-SUM($I242:BI242)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BK$5,$H242/$G242,$H242-SUM($I242:BJ242)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BL$5,$H242/$G242,$H242-SUM($I242:BK242)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BM$5,$H242/$G242,$H242-SUM($I242:BL242)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BN$5,$H242/$G242,$H242-SUM($I242:BM242)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BO$5,$H242/$G242,$H242-SUM($I242:BN242)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BP$5,$H242/$G242,$H242-SUM($I242:BO242)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BQ$5,$H242/$G242,$H242-SUM($I242:BP242)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BR$5,$H242/$G242,$H242-SUM($I242:BQ242)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BS$5,$H242/$G242,$H242-SUM($I242:BR242)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BT$5,$H242/$G242,$H242-SUM($I242:BS242)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BU$5,$H242/$G242,$H242-SUM($I242:BT242)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BV$5,$H242/$G242,$H242-SUM($I242:BU242)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BW$5,$H242/$G242,$H242-SUM($I242:BV242)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BX$5,$H242/$G242,$H242-SUM($I242:BW242)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BY$5,$H242/$G242,$H242-SUM($I242:BX242)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>BZ$5,$H242/$G242,$H242-SUM($I242:BY242)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>CA$5,$H242/$G242,$H242-SUM($I242:BZ242)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>CB$5,$H242/$G242,$H242-SUM($I242:CA242)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D242,$G242=\"n/a\"),0,IF(SUM($D242,$G242+0.5)>CC$5,$H242/$G242,$H242-SUM($I242:CB242)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>J$5,$H243/$G243,$H243-SUM($I243:I243)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>K$5,$H243/$G243,$H243-SUM($I243:J243)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>L$5,$H243/$G243,$H243-SUM($I243:K243)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>M$5,$H243/$G243,$H243-SUM($I243:L243)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>N$5,$H243/$G243,$H243-SUM($I243:M243)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>O$5,$H243/$G243,$H243-SUM($I243:N243)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>P$5,$H243/$G243,$H243-SUM($I243:O243)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>Q$5,$H243/$G243,$H243-SUM($I243:P243)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>R$5,$H243/$G243,$H243-SUM($I243:Q243)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>S$5,$H243/$G243,$H243-SUM($I243:R243)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>T$5,$H243/$G243,$H243-SUM($I243:S243)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>U$5,$H243/$G243,$H243-SUM($I243:T243)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>V$5,$H243/$G243,$H243-SUM($I243:U243)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>W$5,$H243/$G243,$H243-SUM($I243:V243)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>X$5,$H243/$G243,$H243-SUM($I243:W243)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>Y$5,$H243/$G243,$H243-SUM($I243:X243)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>Z$5,$H243/$G243,$H243-SUM($I243:Y243)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AA$5,$H243/$G243,$H243-SUM($I243:Z243)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AB$5,$H243/$G243,$H243-SUM($I243:AA243)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AC$5,$H243/$G243,$H243-SUM($I243:AB243)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AD$5,$H243/$G243,$H243-SUM($I243:AC243)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AE$5,$H243/$G243,$H243-SUM($I243:AD243)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AF$5,$H243/$G243,$H243-SUM($I243:AE243)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AG$5,$H243/$G243,$H243-SUM($I243:AF243)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AH$5,$H243/$G243,$H243-SUM($I243:AG243)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AI$5,$H243/$G243,$H243-SUM($I243:AH243)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AJ$5,$H243/$G243,$H243-SUM($I243:AI243)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AK$5,$H243/$G243,$H243-SUM($I243:AJ243)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AL$5,$H243/$G243,$H243-SUM($I243:AK243)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AM$5,$H243/$G243,$H243-SUM($I243:AL243)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AN$5,$H243/$G243,$H243-SUM($I243:AM243)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AO$5,$H243/$G243,$H243-SUM($I243:AN243)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AP$5,$H243/$G243,$H243-SUM($I243:AO243)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AQ$5,$H243/$G243,$H243-SUM($I243:AP243)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AR$5,$H243/$G243,$H243-SUM($I243:AQ243)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AS$5,$H243/$G243,$H243-SUM($I243:AR243)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AT$5,$H243/$G243,$H243-SUM($I243:AS243)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AU$5,$H243/$G243,$H243-SUM($I243:AT243)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AV$5,$H243/$G243,$H243-SUM($I243:AU243)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AW$5,$H243/$G243,$H243-SUM($I243:AV243)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AX$5,$H243/$G243,$H243-SUM($I243:AW243)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AY$5,$H243/$G243,$H243-SUM($I243:AX243)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>AZ$5,$H243/$G243,$H243-SUM($I243:AY243)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BA$5,$H243/$G243,$H243-SUM($I243:AZ243)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BB$5,$H243/$G243,$H243-SUM($I243:BA243)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BC$5,$H243/$G243,$H243-SUM($I243:BB243)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BD$5,$H243/$G243,$H243-SUM($I243:BC243)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BE$5,$H243/$G243,$H243-SUM($I243:BD243)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BF$5,$H243/$G243,$H243-SUM($I243:BE243)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BG$5,$H243/$G243,$H243-SUM($I243:BF243)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BH$5,$H243/$G243,$H243-SUM($I243:BG243)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BI$5,$H243/$G243,$H243-SUM($I243:BH243)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BJ$5,$H243/$G243,$H243-SUM($I243:BI243)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BK$5,$H243/$G243,$H243-SUM($I243:BJ243)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BL$5,$H243/$G243,$H243-SUM($I243:BK243)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BM$5,$H243/$G243,$H243-SUM($I243:BL243)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BN$5,$H243/$G243,$H243-SUM($I243:BM243)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BO$5,$H243/$G243,$H243-SUM($I243:BN243)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BP$5,$H243/$G243,$H243-SUM($I243:BO243)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BQ$5,$H243/$G243,$H243-SUM($I243:BP243)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BR$5,$H243/$G243,$H243-SUM($I243:BQ243)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BS$5,$H243/$G243,$H243-SUM($I243:BR243)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BT$5,$H243/$G243,$H243-SUM($I243:BS243)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BU$5,$H243/$G243,$H243-SUM($I243:BT243)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BV$5,$H243/$G243,$H243-SUM($I243:BU243)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BW$5,$H243/$G243,$H243-SUM($I243:BV243)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BX$5,$H243/$G243,$H243-SUM($I243:BW243)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BY$5,$H243/$G243,$H243-SUM($I243:BX243)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>BZ$5,$H243/$G243,$H243-SUM($I243:BY243)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>CA$5,$H243/$G243,$H243-SUM($I243:BZ243)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>CB$5,$H243/$G243,$H243-SUM($I243:CA243)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D243,$G243=\"n/a\"),0,IF(SUM($D243,$G243+0.5)>CC$5,$H243/$G243,$H243-SUM($I243:CB243)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>J$5,$H244/$G244,$H244-SUM($I244:I244)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>K$5,$H244/$G244,$H244-SUM($I244:J244)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>L$5,$H244/$G244,$H244-SUM($I244:K244)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>M$5,$H244/$G244,$H244-SUM($I244:L244)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>N$5,$H244/$G244,$H244-SUM($I244:M244)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>O$5,$H244/$G244,$H244-SUM($I244:N244)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>P$5,$H244/$G244,$H244-SUM($I244:O244)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>Q$5,$H244/$G244,$H244-SUM($I244:P244)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>R$5,$H244/$G244,$H244-SUM($I244:Q244)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>S$5,$H244/$G244,$H244-SUM($I244:R244)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>T$5,$H244/$G244,$H244-SUM($I244:S244)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>U$5,$H244/$G244,$H244-SUM($I244:T244)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>V$5,$H244/$G244,$H244-SUM($I244:U244)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>W$5,$H244/$G244,$H244-SUM($I244:V244)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>X$5,$H244/$G244,$H244-SUM($I244:W244)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>Y$5,$H244/$G244,$H244-SUM($I244:X244)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>Z$5,$H244/$G244,$H244-SUM($I244:Y244)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AA$5,$H244/$G244,$H244-SUM($I244:Z244)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AB$5,$H244/$G244,$H244-SUM($I244:AA244)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AC$5,$H244/$G244,$H244-SUM($I244:AB244)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AD$5,$H244/$G244,$H244-SUM($I244:AC244)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AE$5,$H244/$G244,$H244-SUM($I244:AD244)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AF$5,$H244/$G244,$H244-SUM($I244:AE244)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AG$5,$H244/$G244,$H244-SUM($I244:AF244)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AH$5,$H244/$G244,$H244-SUM($I244:AG244)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AI$5,$H244/$G244,$H244-SUM($I244:AH244)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AJ$5,$H244/$G244,$H244-SUM($I244:AI244)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AK$5,$H244/$G244,$H244-SUM($I244:AJ244)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AL$5,$H244/$G244,$H244-SUM($I244:AK244)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AM$5,$H244/$G244,$H244-SUM($I244:AL244)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AN$5,$H244/$G244,$H244-SUM($I244:AM244)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AO$5,$H244/$G244,$H244-SUM($I244:AN244)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AP$5,$H244/$G244,$H244-SUM($I244:AO244)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AQ$5,$H244/$G244,$H244-SUM($I244:AP244)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AR$5,$H244/$G244,$H244-SUM($I244:AQ244)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AS$5,$H244/$G244,$H244-SUM($I244:AR244)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AT$5,$H244/$G244,$H244-SUM($I244:AS244)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AU$5,$H244/$G244,$H244-SUM($I244:AT244)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AV$5,$H244/$G244,$H244-SUM($I244:AU244)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AW$5,$H244/$G244,$H244-SUM($I244:AV244)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AX$5,$H244/$G244,$H244-SUM($I244:AW244)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AY$5,$H244/$G244,$H244-SUM($I244:AX244)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>AZ$5,$H244/$G244,$H244-SUM($I244:AY244)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BA$5,$H244/$G244,$H244-SUM($I244:AZ244)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BB$5,$H244/$G244,$H244-SUM($I244:BA244)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BC$5,$H244/$G244,$H244-SUM($I244:BB244)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BD$5,$H244/$G244,$H244-SUM($I244:BC244)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BE$5,$H244/$G244,$H244-SUM($I244:BD244)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BF$5,$H244/$G244,$H244-SUM($I244:BE244)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BG$5,$H244/$G244,$H244-SUM($I244:BF244)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BH$5,$H244/$G244,$H244-SUM($I244:BG244)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BI$5,$H244/$G244,$H244-SUM($I244:BH244)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BJ$5,$H244/$G244,$H244-SUM($I244:BI244)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BK$5,$H244/$G244,$H244-SUM($I244:BJ244)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BL$5,$H244/$G244,$H244-SUM($I244:BK244)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BM$5,$H244/$G244,$H244-SUM($I244:BL244)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BN$5,$H244/$G244,$H244-SUM($I244:BM244)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BO$5,$H244/$G244,$H244-SUM($I244:BN244)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BP$5,$H244/$G244,$H244-SUM($I244:BO244)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BQ$5,$H244/$G244,$H244-SUM($I244:BP244)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BR$5,$H244/$G244,$H244-SUM($I244:BQ244)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BS$5,$H244/$G244,$H244-SUM($I244:BR244)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BT$5,$H244/$G244,$H244-SUM($I244:BS244)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BU$5,$H244/$G244,$H244-SUM($I244:BT244)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BV$5,$H244/$G244,$H244-SUM($I244:BU244)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BW$5,$H244/$G244,$H244-SUM($I244:BV244)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BX$5,$H244/$G244,$H244-SUM($I244:BW244)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BY$5,$H244/$G244,$H244-SUM($I244:BX244)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>BZ$5,$H244/$G244,$H244-SUM($I244:BY244)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>CA$5,$H244/$G244,$H244-SUM($I244:BZ244)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>CB$5,$H244/$G244,$H244-SUM($I244:CA244)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D244,$G244=\"n/a\"),0,IF(SUM($D244,$G244+0.5)>CC$5,$H244/$G244,$H244-SUM($I244:CB244)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>J$5,$H245/$G245,$H245-SUM($I245:I245)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>K$5,$H245/$G245,$H245-SUM($I245:J245)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>L$5,$H245/$G245,$H245-SUM($I245:K245)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>M$5,$H245/$G245,$H245-SUM($I245:L245)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>N$5,$H245/$G245,$H245-SUM($I245:M245)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>O$5,$H245/$G245,$H245-SUM($I245:N245)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>P$5,$H245/$G245,$H245-SUM($I245:O245)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>Q$5,$H245/$G245,$H245-SUM($I245:P245)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>R$5,$H245/$G245,$H245-SUM($I245:Q245)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>S$5,$H245/$G245,$H245-SUM($I245:R245)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>T$5,$H245/$G245,$H245-SUM($I245:S245)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>U$5,$H245/$G245,$H245-SUM($I245:T245)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>V$5,$H245/$G245,$H245-SUM($I245:U245)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>W$5,$H245/$G245,$H245-SUM($I245:V245)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>X$5,$H245/$G245,$H245-SUM($I245:W245)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>Y$5,$H245/$G245,$H245-SUM($I245:X245)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>Z$5,$H245/$G245,$H245-SUM($I245:Y245)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AA$5,$H245/$G245,$H245-SUM($I245:Z245)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AB$5,$H245/$G245,$H245-SUM($I245:AA245)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AC$5,$H245/$G245,$H245-SUM($I245:AB245)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AD$5,$H245/$G245,$H245-SUM($I245:AC245)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AE$5,$H245/$G245,$H245-SUM($I245:AD245)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AF$5,$H245/$G245,$H245-SUM($I245:AE245)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AG$5,$H245/$G245,$H245-SUM($I245:AF245)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AH$5,$H245/$G245,$H245-SUM($I245:AG245)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AI$5,$H245/$G245,$H245-SUM($I245:AH245)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AJ$5,$H245/$G245,$H245-SUM($I245:AI245)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AK$5,$H245/$G245,$H245-SUM($I245:AJ245)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AL$5,$H245/$G245,$H245-SUM($I245:AK245)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AM$5,$H245/$G245,$H245-SUM($I245:AL245)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AN$5,$H245/$G245,$H245-SUM($I245:AM245)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AO$5,$H245/$G245,$H245-SUM($I245:AN245)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AP$5,$H245/$G245,$H245-SUM($I245:AO245)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AQ$5,$H245/$G245,$H245-SUM($I245:AP245)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AR$5,$H245/$G245,$H245-SUM($I245:AQ245)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AS$5,$H245/$G245,$H245-SUM($I245:AR245)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AT$5,$H245/$G245,$H245-SUM($I245:AS245)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AU$5,$H245/$G245,$H245-SUM($I245:AT245)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AV$5,$H245/$G245,$H245-SUM($I245:AU245)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AW$5,$H245/$G245,$H245-SUM($I245:AV245)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AX$5,$H245/$G245,$H245-SUM($I245:AW245)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AY$5,$H245/$G245,$H245-SUM($I245:AX245)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>AZ$5,$H245/$G245,$H245-SUM($I245:AY245)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BA$5,$H245/$G245,$H245-SUM($I245:AZ245)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BB$5,$H245/$G245,$H245-SUM($I245:BA245)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BC$5,$H245/$G245,$H245-SUM($I245:BB245)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BD$5,$H245/$G245,$H245-SUM($I245:BC245)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BE$5,$H245/$G245,$H245-SUM($I245:BD245)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BF$5,$H245/$G245,$H245-SUM($I245:BE245)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BG$5,$H245/$G245,$H245-SUM($I245:BF245)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BH$5,$H245/$G245,$H245-SUM($I245:BG245)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BI$5,$H245/$G245,$H245-SUM($I245:BH245)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BJ$5,$H245/$G245,$H245-SUM($I245:BI245)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BK$5,$H245/$G245,$H245-SUM($I245:BJ245)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BL$5,$H245/$G245,$H245-SUM($I245:BK245)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BM$5,$H245/$G245,$H245-SUM($I245:BL245)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BN$5,$H245/$G245,$H245-SUM($I245:BM245)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BO$5,$H245/$G245,$H245-SUM($I245:BN245)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BP$5,$H245/$G245,$H245-SUM($I245:BO245)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BQ$5,$H245/$G245,$H245-SUM($I245:BP245)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BR$5,$H245/$G245,$H245-SUM($I245:BQ245)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BS$5,$H245/$G245,$H245-SUM($I245:BR245)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BT$5,$H245/$G245,$H245-SUM($I245:BS245)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BU$5,$H245/$G245,$H245-SUM($I245:BT245)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BV$5,$H245/$G245,$H245-SUM($I245:BU245)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BW$5,$H245/$G245,$H245-SUM($I245:BV245)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BX$5,$H245/$G245,$H245-SUM($I245:BW245)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BY$5,$H245/$G245,$H245-SUM($I245:BX245)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>BZ$5,$H245/$G245,$H245-SUM($I245:BY245)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>CA$5,$H245/$G245,$H245-SUM($I245:BZ245)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>CB$5,$H245/$G245,$H245-SUM($I245:CA245)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D245,$G245=\"n/a\"),0,IF(SUM($D245,$G245+0.5)>CC$5,$H245/$G245,$H245-SUM($I245:CB245)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>J$5,$H246/$G246,$H246-SUM($I246:I246)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>K$5,$H246/$G246,$H246-SUM($I246:J246)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>L$5,$H246/$G246,$H246-SUM($I246:K246)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>M$5,$H246/$G246,$H246-SUM($I246:L246)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>N$5,$H246/$G246,$H246-SUM($I246:M246)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>O$5,$H246/$G246,$H246-SUM($I246:N246)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>P$5,$H246/$G246,$H246-SUM($I246:O246)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>Q$5,$H246/$G246,$H246-SUM($I246:P246)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>R$5,$H246/$G246,$H246-SUM($I246:Q246)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>S$5,$H246/$G246,$H246-SUM($I246:R246)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>T$5,$H246/$G246,$H246-SUM($I246:S246)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>U$5,$H246/$G246,$H246-SUM($I246:T246)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>V$5,$H246/$G246,$H246-SUM($I246:U246)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>W$5,$H246/$G246,$H246-SUM($I246:V246)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>X$5,$H246/$G246,$H246-SUM($I246:W246)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>Y$5,$H246/$G246,$H246-SUM($I246:X246)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>Z$5,$H246/$G246,$H246-SUM($I246:Y246)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AA$5,$H246/$G246,$H246-SUM($I246:Z246)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AB$5,$H246/$G246,$H246-SUM($I246:AA246)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AC$5,$H246/$G246,$H246-SUM($I246:AB246)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AD$5,$H246/$G246,$H246-SUM($I246:AC246)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AE$5,$H246/$G246,$H246-SUM($I246:AD246)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AF$5,$H246/$G246,$H246-SUM($I246:AE246)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AG$5,$H246/$G246,$H246-SUM($I246:AF246)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AH$5,$H246/$G246,$H246-SUM($I246:AG246)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AI$5,$H246/$G246,$H246-SUM($I246:AH246)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AJ$5,$H246/$G246,$H246-SUM($I246:AI246)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AK$5,$H246/$G246,$H246-SUM($I246:AJ246)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AL$5,$H246/$G246,$H246-SUM($I246:AK246)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AM$5,$H246/$G246,$H246-SUM($I246:AL246)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AN$5,$H246/$G246,$H246-SUM($I246:AM246)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AO$5,$H246/$G246,$H246-SUM($I246:AN246)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AP$5,$H246/$G246,$H246-SUM($I246:AO246)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AQ$5,$H246/$G246,$H246-SUM($I246:AP246)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AR$5,$H246/$G246,$H246-SUM($I246:AQ246)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AS$5,$H246/$G246,$H246-SUM($I246:AR246)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AT$5,$H246/$G246,$H246-SUM($I246:AS246)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AU$5,$H246/$G246,$H246-SUM($I246:AT246)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AV$5,$H246/$G246,$H246-SUM($I246:AU246)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AW$5,$H246/$G246,$H246-SUM($I246:AV246)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AX$5,$H246/$G246,$H246-SUM($I246:AW246)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AY$5,$H246/$G246,$H246-SUM($I246:AX246)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>AZ$5,$H246/$G246,$H246-SUM($I246:AY246)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BA$5,$H246/$G246,$H246-SUM($I246:AZ246)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BB$5,$H246/$G246,$H246-SUM($I246:BA246)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BC$5,$H246/$G246,$H246-SUM($I246:BB246)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BD$5,$H246/$G246,$H246-SUM($I246:BC246)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BE$5,$H246/$G246,$H246-SUM($I246:BD246)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BF$5,$H246/$G246,$H246-SUM($I246:BE246)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BG$5,$H246/$G246,$H246-SUM($I246:BF246)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BH$5,$H246/$G246,$H246-SUM($I246:BG246)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BI$5,$H246/$G246,$H246-SUM($I246:BH246)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BJ$5,$H246/$G246,$H246-SUM($I246:BI246)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BK$5,$H246/$G246,$H246-SUM($I246:BJ246)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BL$5,$H246/$G246,$H246-SUM($I246:BK246)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BM$5,$H246/$G246,$H246-SUM($I246:BL246)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BN$5,$H246/$G246,$H246-SUM($I246:BM246)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BO$5,$H246/$G246,$H246-SUM($I246:BN246)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BP$5,$H246/$G246,$H246-SUM($I246:BO246)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BQ$5,$H246/$G246,$H246-SUM($I246:BP246)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BR$5,$H246/$G246,$H246-SUM($I246:BQ246)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BS$5,$H246/$G246,$H246-SUM($I246:BR246)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BT$5,$H246/$G246,$H246-SUM($I246:BS246)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BU$5,$H246/$G246,$H246-SUM($I246:BT246)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BV$5,$H246/$G246,$H246-SUM($I246:BU246)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BW$5,$H246/$G246,$H246-SUM($I246:BV246)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BX$5,$H246/$G246,$H246-SUM($I246:BW246)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BY$5,$H246/$G246,$H246-SUM($I246:BX246)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>BZ$5,$H246/$G246,$H246-SUM($I246:BY246)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>CA$5,$H246/$G246,$H246-SUM($I246:BZ246)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>CB$5,$H246/$G246,$H246-SUM($I246:CA246)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D246,$G246=\"n/a\"),0,IF(SUM($D246,$G246+0.5)>CC$5,$H246/$G246,$H246-SUM($I246:CB246)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>J$5,$H247/$G247,$H247-SUM($I247:I247)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>K$5,$H247/$G247,$H247-SUM($I247:J247)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>L$5,$H247/$G247,$H247-SUM($I247:K247)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>M$5,$H247/$G247,$H247-SUM($I247:L247)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>N$5,$H247/$G247,$H247-SUM($I247:M247)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>O$5,$H247/$G247,$H247-SUM($I247:N247)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>P$5,$H247/$G247,$H247-SUM($I247:O247)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>Q$5,$H247/$G247,$H247-SUM($I247:P247)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>R$5,$H247/$G247,$H247-SUM($I247:Q247)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>S$5,$H247/$G247,$H247-SUM($I247:R247)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>T$5,$H247/$G247,$H247-SUM($I247:S247)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>U$5,$H247/$G247,$H247-SUM($I247:T247)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>V$5,$H247/$G247,$H247-SUM($I247:U247)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>W$5,$H247/$G247,$H247-SUM($I247:V247)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>X$5,$H247/$G247,$H247-SUM($I247:W247)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>Y$5,$H247/$G247,$H247-SUM($I247:X247)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>Z$5,$H247/$G247,$H247-SUM($I247:Y247)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AA$5,$H247/$G247,$H247-SUM($I247:Z247)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AB$5,$H247/$G247,$H247-SUM($I247:AA247)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AC$5,$H247/$G247,$H247-SUM($I247:AB247)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AD$5,$H247/$G247,$H247-SUM($I247:AC247)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AE$5,$H247/$G247,$H247-SUM($I247:AD247)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AF$5,$H247/$G247,$H247-SUM($I247:AE247)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AG$5,$H247/$G247,$H247-SUM($I247:AF247)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AH$5,$H247/$G247,$H247-SUM($I247:AG247)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AI$5,$H247/$G247,$H247-SUM($I247:AH247)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AJ$5,$H247/$G247,$H247-SUM($I247:AI247)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AK$5,$H247/$G247,$H247-SUM($I247:AJ247)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AL$5,$H247/$G247,$H247-SUM($I247:AK247)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AM$5,$H247/$G247,$H247-SUM($I247:AL247)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AN$5,$H247/$G247,$H247-SUM($I247:AM247)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AO$5,$H247/$G247,$H247-SUM($I247:AN247)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AP$5,$H247/$G247,$H247-SUM($I247:AO247)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AQ$5,$H247/$G247,$H247-SUM($I247:AP247)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AR$5,$H247/$G247,$H247-SUM($I247:AQ247)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AS$5,$H247/$G247,$H247-SUM($I247:AR247)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AT$5,$H247/$G247,$H247-SUM($I247:AS247)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AU$5,$H247/$G247,$H247-SUM($I247:AT247)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AV$5,$H247/$G247,$H247-SUM($I247:AU247)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AW$5,$H247/$G247,$H247-SUM($I247:AV247)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AX$5,$H247/$G247,$H247-SUM($I247:AW247)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AY$5,$H247/$G247,$H247-SUM($I247:AX247)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>AZ$5,$H247/$G247,$H247-SUM($I247:AY247)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BA$5,$H247/$G247,$H247-SUM($I247:AZ247)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BB$5,$H247/$G247,$H247-SUM($I247:BA247)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BC$5,$H247/$G247,$H247-SUM($I247:BB247)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BD$5,$H247/$G247,$H247-SUM($I247:BC247)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BE$5,$H247/$G247,$H247-SUM($I247:BD247)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BF$5,$H247/$G247,$H247-SUM($I247:BE247)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BG$5,$H247/$G247,$H247-SUM($I247:BF247)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BH$5,$H247/$G247,$H247-SUM($I247:BG247)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BI$5,$H247/$G247,$H247-SUM($I247:BH247)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BJ$5,$H247/$G247,$H247-SUM($I247:BI247)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BK$5,$H247/$G247,$H247-SUM($I247:BJ247)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BL$5,$H247/$G247,$H247-SUM($I247:BK247)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BM$5,$H247/$G247,$H247-SUM($I247:BL247)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BN$5,$H247/$G247,$H247-SUM($I247:BM247)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BO$5,$H247/$G247,$H247-SUM($I247:BN247)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BP$5,$H247/$G247,$H247-SUM($I247:BO247)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BQ$5,$H247/$G247,$H247-SUM($I247:BP247)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BR$5,$H247/$G247,$H247-SUM($I247:BQ247)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BS$5,$H247/$G247,$H247-SUM($I247:BR247)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BT$5,$H247/$G247,$H247-SUM($I247:BS247)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BU$5,$H247/$G247,$H247-SUM($I247:BT247)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BV$5,$H247/$G247,$H247-SUM($I247:BU247)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BW$5,$H247/$G247,$H247-SUM($I247:BV247)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BX$5,$H247/$G247,$H247-SUM($I247:BW247)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BY$5,$H247/$G247,$H247-SUM($I247:BX247)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>BZ$5,$H247/$G247,$H247-SUM($I247:BY247)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>CA$5,$H247/$G247,$H247-SUM($I247:BZ247)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>CB$5,$H247/$G247,$H247-SUM($I247:CA247)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D247,$G247=\"n/a\"),0,IF(SUM($D247,$G247+0.5)>CC$5,$H247/$G247,$H247-SUM($I247:CB247)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>J$5,$H248/$G248,$H248-SUM($I248:I248)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>K$5,$H248/$G248,$H248-SUM($I248:J248)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>L$5,$H248/$G248,$H248-SUM($I248:K248)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>M$5,$H248/$G248,$H248-SUM($I248:L248)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>N$5,$H248/$G248,$H248-SUM($I248:M248)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>O$5,$H248/$G248,$H248-SUM($I248:N248)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>P$5,$H248/$G248,$H248-SUM($I248:O248)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>Q$5,$H248/$G248,$H248-SUM($I248:P248)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>R$5,$H248/$G248,$H248-SUM($I248:Q248)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>S$5,$H248/$G248,$H248-SUM($I248:R248)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>T$5,$H248/$G248,$H248-SUM($I248:S248)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>U$5,$H248/$G248,$H248-SUM($I248:T248)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>V$5,$H248/$G248,$H248-SUM($I248:U248)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>W$5,$H248/$G248,$H248-SUM($I248:V248)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>X$5,$H248/$G248,$H248-SUM($I248:W248)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>Y$5,$H248/$G248,$H248-SUM($I248:X248)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>Z$5,$H248/$G248,$H248-SUM($I248:Y248)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AA$5,$H248/$G248,$H248-SUM($I248:Z248)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AB$5,$H248/$G248,$H248-SUM($I248:AA248)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AC$5,$H248/$G248,$H248-SUM($I248:AB248)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AD$5,$H248/$G248,$H248-SUM($I248:AC248)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AE$5,$H248/$G248,$H248-SUM($I248:AD248)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AF$5,$H248/$G248,$H248-SUM($I248:AE248)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AG$5,$H248/$G248,$H248-SUM($I248:AF248)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AH$5,$H248/$G248,$H248-SUM($I248:AG248)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AI$5,$H248/$G248,$H248-SUM($I248:AH248)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AJ$5,$H248/$G248,$H248-SUM($I248:AI248)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AK$5,$H248/$G248,$H248-SUM($I248:AJ248)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AL$5,$H248/$G248,$H248-SUM($I248:AK248)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AM$5,$H248/$G248,$H248-SUM($I248:AL248)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AN$5,$H248/$G248,$H248-SUM($I248:AM248)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AO$5,$H248/$G248,$H248-SUM($I248:AN248)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AP$5,$H248/$G248,$H248-SUM($I248:AO248)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AQ$5,$H248/$G248,$H248-SUM($I248:AP248)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AR$5,$H248/$G248,$H248-SUM($I248:AQ248)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AS$5,$H248/$G248,$H248-SUM($I248:AR248)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AT$5,$H248/$G248,$H248-SUM($I248:AS248)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AU$5,$H248/$G248,$H248-SUM($I248:AT248)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AV$5,$H248/$G248,$H248-SUM($I248:AU248)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AW$5,$H248/$G248,$H248-SUM($I248:AV248)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AX$5,$H248/$G248,$H248-SUM($I248:AW248)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AY$5,$H248/$G248,$H248-SUM($I248:AX248)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>AZ$5,$H248/$G248,$H248-SUM($I248:AY248)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BA$5,$H248/$G248,$H248-SUM($I248:AZ248)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BB$5,$H248/$G248,$H248-SUM($I248:BA248)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BC$5,$H248/$G248,$H248-SUM($I248:BB248)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BD$5,$H248/$G248,$H248-SUM($I248:BC248)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BE$5,$H248/$G248,$H248-SUM($I248:BD248)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BF$5,$H248/$G248,$H248-SUM($I248:BE248)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BG$5,$H248/$G248,$H248-SUM($I248:BF248)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BH$5,$H248/$G248,$H248-SUM($I248:BG248)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BI$5,$H248/$G248,$H248-SUM($I248:BH248)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BJ$5,$H248/$G248,$H248-SUM($I248:BI248)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BK$5,$H248/$G248,$H248-SUM($I248:BJ248)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BL$5,$H248/$G248,$H248-SUM($I248:BK248)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BM$5,$H248/$G248,$H248-SUM($I248:BL248)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BN$5,$H248/$G248,$H248-SUM($I248:BM248)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BO$5,$H248/$G248,$H248-SUM($I248:BN248)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BP$5,$H248/$G248,$H248-SUM($I248:BO248)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BQ$5,$H248/$G248,$H248-SUM($I248:BP248)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BR$5,$H248/$G248,$H248-SUM($I248:BQ248)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BS$5,$H248/$G248,$H248-SUM($I248:BR248)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BT$5,$H248/$G248,$H248-SUM($I248:BS248)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BU$5,$H248/$G248,$H248-SUM($I248:BT248)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BV$5,$H248/$G248,$H248-SUM($I248:BU248)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BW$5,$H248/$G248,$H248-SUM($I248:BV248)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BX$5,$H248/$G248,$H248-SUM($I248:BW248)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BY$5,$H248/$G248,$H248-SUM($I248:BX248)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>BZ$5,$H248/$G248,$H248-SUM($I248:BY248)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>CA$5,$H248/$G248,$H248-SUM($I248:BZ248)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>CB$5,$H248/$G248,$H248-SUM($I248:CA248)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D248,$G248=\"n/a\"),0,IF(SUM($D248,$G248+0.5)>CC$5,$H248/$G248,$H248-SUM($I248:CB248)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>J$5,$H249/$G249,$H249-SUM($I249:I249)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>K$5,$H249/$G249,$H249-SUM($I249:J249)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>L$5,$H249/$G249,$H249-SUM($I249:K249)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>M$5,$H249/$G249,$H249-SUM($I249:L249)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>N$5,$H249/$G249,$H249-SUM($I249:M249)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>O$5,$H249/$G249,$H249-SUM($I249:N249)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>P$5,$H249/$G249,$H249-SUM($I249:O249)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>Q$5,$H249/$G249,$H249-SUM($I249:P249)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>R$5,$H249/$G249,$H249-SUM($I249:Q249)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>S$5,$H249/$G249,$H249-SUM($I249:R249)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>T$5,$H249/$G249,$H249-SUM($I249:S249)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>U$5,$H249/$G249,$H249-SUM($I249:T249)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>V$5,$H249/$G249,$H249-SUM($I249:U249)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>W$5,$H249/$G249,$H249-SUM($I249:V249)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>X$5,$H249/$G249,$H249-SUM($I249:W249)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>Y$5,$H249/$G249,$H249-SUM($I249:X249)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>Z$5,$H249/$G249,$H249-SUM($I249:Y249)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AA$5,$H249/$G249,$H249-SUM($I249:Z249)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AB$5,$H249/$G249,$H249-SUM($I249:AA249)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AC$5,$H249/$G249,$H249-SUM($I249:AB249)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AD$5,$H249/$G249,$H249-SUM($I249:AC249)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AE$5,$H249/$G249,$H249-SUM($I249:AD249)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AF$5,$H249/$G249,$H249-SUM($I249:AE249)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AG$5,$H249/$G249,$H249-SUM($I249:AF249)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AH$5,$H249/$G249,$H249-SUM($I249:AG249)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AI$5,$H249/$G249,$H249-SUM($I249:AH249)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AJ$5,$H249/$G249,$H249-SUM($I249:AI249)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AK$5,$H249/$G249,$H249-SUM($I249:AJ249)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AL$5,$H249/$G249,$H249-SUM($I249:AK249)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AM$5,$H249/$G249,$H249-SUM($I249:AL249)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AN$5,$H249/$G249,$H249-SUM($I249:AM249)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AO$5,$H249/$G249,$H249-SUM($I249:AN249)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AP$5,$H249/$G249,$H249-SUM($I249:AO249)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AQ$5,$H249/$G249,$H249-SUM($I249:AP249)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AR$5,$H249/$G249,$H249-SUM($I249:AQ249)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AS$5,$H249/$G249,$H249-SUM($I249:AR249)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AT$5,$H249/$G249,$H249-SUM($I249:AS249)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AU$5,$H249/$G249,$H249-SUM($I249:AT249)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AV$5,$H249/$G249,$H249-SUM($I249:AU249)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AW$5,$H249/$G249,$H249-SUM($I249:AV249)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AX$5,$H249/$G249,$H249-SUM($I249:AW249)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AY$5,$H249/$G249,$H249-SUM($I249:AX249)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>AZ$5,$H249/$G249,$H249-SUM($I249:AY249)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BA$5,$H249/$G249,$H249-SUM($I249:AZ249)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BB$5,$H249/$G249,$H249-SUM($I249:BA249)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BC$5,$H249/$G249,$H249-SUM($I249:BB249)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BD$5,$H249/$G249,$H249-SUM($I249:BC249)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BE$5,$H249/$G249,$H249-SUM($I249:BD249)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BF$5,$H249/$G249,$H249-SUM($I249:BE249)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BG$5,$H249/$G249,$H249-SUM($I249:BF249)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BH$5,$H249/$G249,$H249-SUM($I249:BG249)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BI$5,$H249/$G249,$H249-SUM($I249:BH249)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BJ$5,$H249/$G249,$H249-SUM($I249:BI249)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BK$5,$H249/$G249,$H249-SUM($I249:BJ249)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BL$5,$H249/$G249,$H249-SUM($I249:BK249)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BM$5,$H249/$G249,$H249-SUM($I249:BL249)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BN$5,$H249/$G249,$H249-SUM($I249:BM249)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BO$5,$H249/$G249,$H249-SUM($I249:BN249)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BP$5,$H249/$G249,$H249-SUM($I249:BO249)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BQ$5,$H249/$G249,$H249-SUM($I249:BP249)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BR$5,$H249/$G249,$H249-SUM($I249:BQ249)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BS$5,$H249/$G249,$H249-SUM($I249:BR249)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BT$5,$H249/$G249,$H249-SUM($I249:BS249)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BU$5,$H249/$G249,$H249-SUM($I249:BT249)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BV$5,$H249/$G249,$H249-SUM($I249:BU249)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BW$5,$H249/$G249,$H249-SUM($I249:BV249)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BX$5,$H249/$G249,$H249-SUM($I249:BW249)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BY$5,$H249/$G249,$H249-SUM($I249:BX249)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>BZ$5,$H249/$G249,$H249-SUM($I249:BY249)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>CA$5,$H249/$G249,$H249-SUM($I249:BZ249)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>CB$5,$H249/$G249,$H249-SUM($I249:CA249)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D249,$G249=\"n/a\"),0,IF(SUM($D249,$G249+0.5)>CC$5,$H249/$G249,$H249-SUM($I249:CB249)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>J$5,$H250/$G250,$H250-SUM($I250:I250)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>K$5,$H250/$G250,$H250-SUM($I250:J250)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>L$5,$H250/$G250,$H250-SUM($I250:K250)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>M$5,$H250/$G250,$H250-SUM($I250:L250)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>N$5,$H250/$G250,$H250-SUM($I250:M250)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>O$5,$H250/$G250,$H250-SUM($I250:N250)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>P$5,$H250/$G250,$H250-SUM($I250:O250)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>Q$5,$H250/$G250,$H250-SUM($I250:P250)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>R$5,$H250/$G250,$H250-SUM($I250:Q250)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>S$5,$H250/$G250,$H250-SUM($I250:R250)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>T$5,$H250/$G250,$H250-SUM($I250:S250)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>U$5,$H250/$G250,$H250-SUM($I250:T250)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>V$5,$H250/$G250,$H250-SUM($I250:U250)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>W$5,$H250/$G250,$H250-SUM($I250:V250)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>X$5,$H250/$G250,$H250-SUM($I250:W250)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>Y$5,$H250/$G250,$H250-SUM($I250:X250)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>Z$5,$H250/$G250,$H250-SUM($I250:Y250)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AA$5,$H250/$G250,$H250-SUM($I250:Z250)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AB$5,$H250/$G250,$H250-SUM($I250:AA250)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AC$5,$H250/$G250,$H250-SUM($I250:AB250)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AD$5,$H250/$G250,$H250-SUM($I250:AC250)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AE$5,$H250/$G250,$H250-SUM($I250:AD250)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AF$5,$H250/$G250,$H250-SUM($I250:AE250)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AG$5,$H250/$G250,$H250-SUM($I250:AF250)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AH$5,$H250/$G250,$H250-SUM($I250:AG250)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AI$5,$H250/$G250,$H250-SUM($I250:AH250)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AJ$5,$H250/$G250,$H250-SUM($I250:AI250)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AK$5,$H250/$G250,$H250-SUM($I250:AJ250)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AL$5,$H250/$G250,$H250-SUM($I250:AK250)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AM$5,$H250/$G250,$H250-SUM($I250:AL250)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AN$5,$H250/$G250,$H250-SUM($I250:AM250)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AO$5,$H250/$G250,$H250-SUM($I250:AN250)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AP$5,$H250/$G250,$H250-SUM($I250:AO250)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AQ$5,$H250/$G250,$H250-SUM($I250:AP250)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AR$5,$H250/$G250,$H250-SUM($I250:AQ250)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AS$5,$H250/$G250,$H250-SUM($I250:AR250)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AT$5,$H250/$G250,$H250-SUM($I250:AS250)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AU$5,$H250/$G250,$H250-SUM($I250:AT250)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AV$5,$H250/$G250,$H250-SUM($I250:AU250)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AW$5,$H250/$G250,$H250-SUM($I250:AV250)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AX$5,$H250/$G250,$H250-SUM($I250:AW250)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AY$5,$H250/$G250,$H250-SUM($I250:AX250)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>AZ$5,$H250/$G250,$H250-SUM($I250:AY250)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BA$5,$H250/$G250,$H250-SUM($I250:AZ250)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BB$5,$H250/$G250,$H250-SUM($I250:BA250)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BC$5,$H250/$G250,$H250-SUM($I250:BB250)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BD$5,$H250/$G250,$H250-SUM($I250:BC250)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BE$5,$H250/$G250,$H250-SUM($I250:BD250)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BF$5,$H250/$G250,$H250-SUM($I250:BE250)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BG$5,$H250/$G250,$H250-SUM($I250:BF250)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BH$5,$H250/$G250,$H250-SUM($I250:BG250)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BI$5,$H250/$G250,$H250-SUM($I250:BH250)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BJ$5,$H250/$G250,$H250-SUM($I250:BI250)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BK$5,$H250/$G250,$H250-SUM($I250:BJ250)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BL$5,$H250/$G250,$H250-SUM($I250:BK250)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BM$5,$H250/$G250,$H250-SUM($I250:BL250)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BN$5,$H250/$G250,$H250-SUM($I250:BM250)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BO$5,$H250/$G250,$H250-SUM($I250:BN250)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BP$5,$H250/$G250,$H250-SUM($I250:BO250)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BQ$5,$H250/$G250,$H250-SUM($I250:BP250)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BR$5,$H250/$G250,$H250-SUM($I250:BQ250)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BS$5,$H250/$G250,$H250-SUM($I250:BR250)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BT$5,$H250/$G250,$H250-SUM($I250:BS250)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BU$5,$H250/$G250,$H250-SUM($I250:BT250)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BV$5,$H250/$G250,$H250-SUM($I250:BU250)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BW$5,$H250/$G250,$H250-SUM($I250:BV250)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BX$5,$H250/$G250,$H250-SUM($I250:BW250)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BY$5,$H250/$G250,$H250-SUM($I250:BX250)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>BZ$5,$H250/$G250,$H250-SUM($I250:BY250)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>CA$5,$H250/$G250,$H250-SUM($I250:BZ250)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>CB$5,$H250/$G250,$H250-SUM($I250:CA250)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D250,$G250=\"n/a\"),0,IF(SUM($D250,$G250+0.5)>CC$5,$H250/$G250,$H250-SUM($I250:CB250)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>J$5,$H251/$G251,$H251-SUM($I251:I251)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>K$5,$H251/$G251,$H251-SUM($I251:J251)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>L$5,$H251/$G251,$H251-SUM($I251:K251)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>M$5,$H251/$G251,$H251-SUM($I251:L251)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>N$5,$H251/$G251,$H251-SUM($I251:M251)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>O$5,$H251/$G251,$H251-SUM($I251:N251)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>P$5,$H251/$G251,$H251-SUM($I251:O251)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>Q$5,$H251/$G251,$H251-SUM($I251:P251)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>R$5,$H251/$G251,$H251-SUM($I251:Q251)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>S$5,$H251/$G251,$H251-SUM($I251:R251)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>T$5,$H251/$G251,$H251-SUM($I251:S251)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>U$5,$H251/$G251,$H251-SUM($I251:T251)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>V$5,$H251/$G251,$H251-SUM($I251:U251)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>W$5,$H251/$G251,$H251-SUM($I251:V251)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>X$5,$H251/$G251,$H251-SUM($I251:W251)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>Y$5,$H251/$G251,$H251-SUM($I251:X251)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>Z$5,$H251/$G251,$H251-SUM($I251:Y251)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AA$5,$H251/$G251,$H251-SUM($I251:Z251)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AB$5,$H251/$G251,$H251-SUM($I251:AA251)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AC$5,$H251/$G251,$H251-SUM($I251:AB251)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AD$5,$H251/$G251,$H251-SUM($I251:AC251)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AE$5,$H251/$G251,$H251-SUM($I251:AD251)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AF$5,$H251/$G251,$H251-SUM($I251:AE251)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AG$5,$H251/$G251,$H251-SUM($I251:AF251)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AH$5,$H251/$G251,$H251-SUM($I251:AG251)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AI$5,$H251/$G251,$H251-SUM($I251:AH251)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AJ$5,$H251/$G251,$H251-SUM($I251:AI251)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AK$5,$H251/$G251,$H251-SUM($I251:AJ251)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AL$5,$H251/$G251,$H251-SUM($I251:AK251)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AM$5,$H251/$G251,$H251-SUM($I251:AL251)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AN$5,$H251/$G251,$H251-SUM($I251:AM251)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AO$5,$H251/$G251,$H251-SUM($I251:AN251)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AP$5,$H251/$G251,$H251-SUM($I251:AO251)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AQ$5,$H251/$G251,$H251-SUM($I251:AP251)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AR$5,$H251/$G251,$H251-SUM($I251:AQ251)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AS$5,$H251/$G251,$H251-SUM($I251:AR251)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AT$5,$H251/$G251,$H251-SUM($I251:AS251)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AU$5,$H251/$G251,$H251-SUM($I251:AT251)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AV$5,$H251/$G251,$H251-SUM($I251:AU251)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AW$5,$H251/$G251,$H251-SUM($I251:AV251)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AX$5,$H251/$G251,$H251-SUM($I251:AW251)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AY$5,$H251/$G251,$H251-SUM($I251:AX251)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>AZ$5,$H251/$G251,$H251-SUM($I251:AY251)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BA$5,$H251/$G251,$H251-SUM($I251:AZ251)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BB$5,$H251/$G251,$H251-SUM($I251:BA251)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BC$5,$H251/$G251,$H251-SUM($I251:BB251)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BD$5,$H251/$G251,$H251-SUM($I251:BC251)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BE$5,$H251/$G251,$H251-SUM($I251:BD251)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BF$5,$H251/$G251,$H251-SUM($I251:BE251)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BG$5,$H251/$G251,$H251-SUM($I251:BF251)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BH$5,$H251/$G251,$H251-SUM($I251:BG251)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BI$5,$H251/$G251,$H251-SUM($I251:BH251)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BJ$5,$H251/$G251,$H251-SUM($I251:BI251)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BK$5,$H251/$G251,$H251-SUM($I251:BJ251)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BL$5,$H251/$G251,$H251-SUM($I251:BK251)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BM$5,$H251/$G251,$H251-SUM($I251:BL251)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BN$5,$H251/$G251,$H251-SUM($I251:BM251)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BO$5,$H251/$G251,$H251-SUM($I251:BN251)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BP$5,$H251/$G251,$H251-SUM($I251:BO251)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BQ$5,$H251/$G251,$H251-SUM($I251:BP251)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BR$5,$H251/$G251,$H251-SUM($I251:BQ251)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BS$5,$H251/$G251,$H251-SUM($I251:BR251)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BT$5,$H251/$G251,$H251-SUM($I251:BS251)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BU$5,$H251/$G251,$H251-SUM($I251:BT251)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BV$5,$H251/$G251,$H251-SUM($I251:BU251)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BW$5,$H251/$G251,$H251-SUM($I251:BV251)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BX$5,$H251/$G251,$H251-SUM($I251:BW251)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BY$5,$H251/$G251,$H251-SUM($I251:BX251)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>BZ$5,$H251/$G251,$H251-SUM($I251:BY251)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>CA$5,$H251/$G251,$H251-SUM($I251:BZ251)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>CB$5,$H251/$G251,$H251-SUM($I251:CA251)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D251,$G251=\"n/a\"),0,IF(SUM($D251,$G251+0.5)>CC$5,$H251/$G251,$H251-SUM($I251:CB251)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>J$5,$H252/$G252,$H252-SUM($I252:I252)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>K$5,$H252/$G252,$H252-SUM($I252:J252)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>L$5,$H252/$G252,$H252-SUM($I252:K252)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>M$5,$H252/$G252,$H252-SUM($I252:L252)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>N$5,$H252/$G252,$H252-SUM($I252:M252)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>O$5,$H252/$G252,$H252-SUM($I252:N252)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>P$5,$H252/$G252,$H252-SUM($I252:O252)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>Q$5,$H252/$G252,$H252-SUM($I252:P252)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>R$5,$H252/$G252,$H252-SUM($I252:Q252)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>S$5,$H252/$G252,$H252-SUM($I252:R252)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>T$5,$H252/$G252,$H252-SUM($I252:S252)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>U$5,$H252/$G252,$H252-SUM($I252:T252)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>V$5,$H252/$G252,$H252-SUM($I252:U252)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>W$5,$H252/$G252,$H252-SUM($I252:V252)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>X$5,$H252/$G252,$H252-SUM($I252:W252)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>Y$5,$H252/$G252,$H252-SUM($I252:X252)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>Z$5,$H252/$G252,$H252-SUM($I252:Y252)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AA$5,$H252/$G252,$H252-SUM($I252:Z252)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AB$5,$H252/$G252,$H252-SUM($I252:AA252)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AC$5,$H252/$G252,$H252-SUM($I252:AB252)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AD$5,$H252/$G252,$H252-SUM($I252:AC252)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AE$5,$H252/$G252,$H252-SUM($I252:AD252)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AF$5,$H252/$G252,$H252-SUM($I252:AE252)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AG$5,$H252/$G252,$H252-SUM($I252:AF252)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AH$5,$H252/$G252,$H252-SUM($I252:AG252)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AI$5,$H252/$G252,$H252-SUM($I252:AH252)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AJ$5,$H252/$G252,$H252-SUM($I252:AI252)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AK$5,$H252/$G252,$H252-SUM($I252:AJ252)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AL$5,$H252/$G252,$H252-SUM($I252:AK252)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AM$5,$H252/$G252,$H252-SUM($I252:AL252)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AN$5,$H252/$G252,$H252-SUM($I252:AM252)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AO$5,$H252/$G252,$H252-SUM($I252:AN252)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AP$5,$H252/$G252,$H252-SUM($I252:AO252)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AQ$5,$H252/$G252,$H252-SUM($I252:AP252)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AR$5,$H252/$G252,$H252-SUM($I252:AQ252)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AS$5,$H252/$G252,$H252-SUM($I252:AR252)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AT$5,$H252/$G252,$H252-SUM($I252:AS252)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AU$5,$H252/$G252,$H252-SUM($I252:AT252)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AV$5,$H252/$G252,$H252-SUM($I252:AU252)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AW$5,$H252/$G252,$H252-SUM($I252:AV252)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AX$5,$H252/$G252,$H252-SUM($I252:AW252)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AY$5,$H252/$G252,$H252-SUM($I252:AX252)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>AZ$5,$H252/$G252,$H252-SUM($I252:AY252)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BA$5,$H252/$G252,$H252-SUM($I252:AZ252)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BB$5,$H252/$G252,$H252-SUM($I252:BA252)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BC$5,$H252/$G252,$H252-SUM($I252:BB252)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BD$5,$H252/$G252,$H252-SUM($I252:BC252)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BE$5,$H252/$G252,$H252-SUM($I252:BD252)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BF$5,$H252/$G252,$H252-SUM($I252:BE252)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BG$5,$H252/$G252,$H252-SUM($I252:BF252)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BH$5,$H252/$G252,$H252-SUM($I252:BG252)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BI$5,$H252/$G252,$H252-SUM($I252:BH252)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BJ$5,$H252/$G252,$H252-SUM($I252:BI252)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BK$5,$H252/$G252,$H252-SUM($I252:BJ252)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BL$5,$H252/$G252,$H252-SUM($I252:BK252)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BM$5,$H252/$G252,$H252-SUM($I252:BL252)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BN$5,$H252/$G252,$H252-SUM($I252:BM252)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BO$5,$H252/$G252,$H252-SUM($I252:BN252)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BP$5,$H252/$G252,$H252-SUM($I252:BO252)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BQ$5,$H252/$G252,$H252-SUM($I252:BP252)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BR$5,$H252/$G252,$H252-SUM($I252:BQ252)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BS$5,$H252/$G252,$H252-SUM($I252:BR252)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BT$5,$H252/$G252,$H252-SUM($I252:BS252)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BU$5,$H252/$G252,$H252-SUM($I252:BT252)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BV$5,$H252/$G252,$H252-SUM($I252:BU252)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BW$5,$H252/$G252,$H252-SUM($I252:BV252)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BX$5,$H252/$G252,$H252-SUM($I252:BW252)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BY$5,$H252/$G252,$H252-SUM($I252:BX252)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>BZ$5,$H252/$G252,$H252-SUM($I252:BY252)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>CA$5,$H252/$G252,$H252-SUM($I252:BZ252)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>CB$5,$H252/$G252,$H252-SUM($I252:CA252)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D252,$G252=\"n/a\"),0,IF(SUM($D252,$G252+0.5)>CC$5,$H252/$G252,$H252-SUM($I252:CB252)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>J$5,$H253/$G253,$H253-SUM($I253:I253)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>K$5,$H253/$G253,$H253-SUM($I253:J253)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>L$5,$H253/$G253,$H253-SUM($I253:K253)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>M$5,$H253/$G253,$H253-SUM($I253:L253)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>N$5,$H253/$G253,$H253-SUM($I253:M253)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>O$5,$H253/$G253,$H253-SUM($I253:N253)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>P$5,$H253/$G253,$H253-SUM($I253:O253)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>Q$5,$H253/$G253,$H253-SUM($I253:P253)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>R$5,$H253/$G253,$H253-SUM($I253:Q253)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>S$5,$H253/$G253,$H253-SUM($I253:R253)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>T$5,$H253/$G253,$H253-SUM($I253:S253)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>U$5,$H253/$G253,$H253-SUM($I253:T253)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>V$5,$H253/$G253,$H253-SUM($I253:U253)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>W$5,$H253/$G253,$H253-SUM($I253:V253)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>X$5,$H253/$G253,$H253-SUM($I253:W253)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>Y$5,$H253/$G253,$H253-SUM($I253:X253)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>Z$5,$H253/$G253,$H253-SUM($I253:Y253)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AA$5,$H253/$G253,$H253-SUM($I253:Z253)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AB$5,$H253/$G253,$H253-SUM($I253:AA253)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AC$5,$H253/$G253,$H253-SUM($I253:AB253)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AD$5,$H253/$G253,$H253-SUM($I253:AC253)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AE$5,$H253/$G253,$H253-SUM($I253:AD253)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AF$5,$H253/$G253,$H253-SUM($I253:AE253)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AG$5,$H253/$G253,$H253-SUM($I253:AF253)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AH$5,$H253/$G253,$H253-SUM($I253:AG253)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AI$5,$H253/$G253,$H253-SUM($I253:AH253)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AJ$5,$H253/$G253,$H253-SUM($I253:AI253)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AK$5,$H253/$G253,$H253-SUM($I253:AJ253)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AL$5,$H253/$G253,$H253-SUM($I253:AK253)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AM$5,$H253/$G253,$H253-SUM($I253:AL253)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AN$5,$H253/$G253,$H253-SUM($I253:AM253)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AO$5,$H253/$G253,$H253-SUM($I253:AN253)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AP$5,$H253/$G253,$H253-SUM($I253:AO253)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AQ$5,$H253/$G253,$H253-SUM($I253:AP253)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AR$5,$H253/$G253,$H253-SUM($I253:AQ253)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AS$5,$H253/$G253,$H253-SUM($I253:AR253)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AT$5,$H253/$G253,$H253-SUM($I253:AS253)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AU$5,$H253/$G253,$H253-SUM($I253:AT253)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AV$5,$H253/$G253,$H253-SUM($I253:AU253)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AW$5,$H253/$G253,$H253-SUM($I253:AV253)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AX$5,$H253/$G253,$H253-SUM($I253:AW253)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AY$5,$H253/$G253,$H253-SUM($I253:AX253)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>AZ$5,$H253/$G253,$H253-SUM($I253:AY253)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BA$5,$H253/$G253,$H253-SUM($I253:AZ253)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BB$5,$H253/$G253,$H253-SUM($I253:BA253)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BC$5,$H253/$G253,$H253-SUM($I253:BB253)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BD$5,$H253/$G253,$H253-SUM($I253:BC253)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BE$5,$H253/$G253,$H253-SUM($I253:BD253)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BF$5,$H253/$G253,$H253-SUM($I253:BE253)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BG$5,$H253/$G253,$H253-SUM($I253:BF253)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BH$5,$H253/$G253,$H253-SUM($I253:BG253)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BI$5,$H253/$G253,$H253-SUM($I253:BH253)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BJ$5,$H253/$G253,$H253-SUM($I253:BI253)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BK$5,$H253/$G253,$H253-SUM($I253:BJ253)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BL$5,$H253/$G253,$H253-SUM($I253:BK253)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BM$5,$H253/$G253,$H253-SUM($I253:BL253)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BN$5,$H253/$G253,$H253-SUM($I253:BM253)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BO$5,$H253/$G253,$H253-SUM($I253:BN253)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BP$5,$H253/$G253,$H253-SUM($I253:BO253)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BQ$5,$H253/$G253,$H253-SUM($I253:BP253)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BR$5,$H253/$G253,$H253-SUM($I253:BQ253)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BS$5,$H253/$G253,$H253-SUM($I253:BR253)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BT$5,$H253/$G253,$H253-SUM($I253:BS253)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BU$5,$H253/$G253,$H253-SUM($I253:BT253)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BV$5,$H253/$G253,$H253-SUM($I253:BU253)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BW$5,$H253/$G253,$H253-SUM($I253:BV253)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BX$5,$H253/$G253,$H253-SUM($I253:BW253)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BY$5,$H253/$G253,$H253-SUM($I253:BX253)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>BZ$5,$H253/$G253,$H253-SUM($I253:BY253)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>CA$5,$H253/$G253,$H253-SUM($I253:BZ253)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>CB$5,$H253/$G253,$H253-SUM($I253:CA253)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D253,$G253=\"n/a\"),0,IF(SUM($D253,$G253+0.5)>CC$5,$H253/$G253,$H253-SUM($I253:CB253)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>J$5,$H254/$G254,$H254-SUM($I254:I254)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>K$5,$H254/$G254,$H254-SUM($I254:J254)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>L$5,$H254/$G254,$H254-SUM($I254:K254)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>M$5,$H254/$G254,$H254-SUM($I254:L254)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>N$5,$H254/$G254,$H254-SUM($I254:M254)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>O$5,$H254/$G254,$H254-SUM($I254:N254)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>P$5,$H254/$G254,$H254-SUM($I254:O254)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>Q$5,$H254/$G254,$H254-SUM($I254:P254)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>R$5,$H254/$G254,$H254-SUM($I254:Q254)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>S$5,$H254/$G254,$H254-SUM($I254:R254)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>T$5,$H254/$G254,$H254-SUM($I254:S254)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>U$5,$H254/$G254,$H254-SUM($I254:T254)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>V$5,$H254/$G254,$H254-SUM($I254:U254)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>W$5,$H254/$G254,$H254-SUM($I254:V254)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>X$5,$H254/$G254,$H254-SUM($I254:W254)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>Y$5,$H254/$G254,$H254-SUM($I254:X254)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>Z$5,$H254/$G254,$H254-SUM($I254:Y254)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AA$5,$H254/$G254,$H254-SUM($I254:Z254)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AB$5,$H254/$G254,$H254-SUM($I254:AA254)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AC$5,$H254/$G254,$H254-SUM($I254:AB254)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AD$5,$H254/$G254,$H254-SUM($I254:AC254)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AE$5,$H254/$G254,$H254-SUM($I254:AD254)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AF$5,$H254/$G254,$H254-SUM($I254:AE254)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AG$5,$H254/$G254,$H254-SUM($I254:AF254)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AH$5,$H254/$G254,$H254-SUM($I254:AG254)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AI$5,$H254/$G254,$H254-SUM($I254:AH254)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AJ$5,$H254/$G254,$H254-SUM($I254:AI254)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AK$5,$H254/$G254,$H254-SUM($I254:AJ254)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AL$5,$H254/$G254,$H254-SUM($I254:AK254)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AM$5,$H254/$G254,$H254-SUM($I254:AL254)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AN$5,$H254/$G254,$H254-SUM($I254:AM254)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AO$5,$H254/$G254,$H254-SUM($I254:AN254)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AP$5,$H254/$G254,$H254-SUM($I254:AO254)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AQ$5,$H254/$G254,$H254-SUM($I254:AP254)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AR$5,$H254/$G254,$H254-SUM($I254:AQ254)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AS$5,$H254/$G254,$H254-SUM($I254:AR254)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AT$5,$H254/$G254,$H254-SUM($I254:AS254)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AU$5,$H254/$G254,$H254-SUM($I254:AT254)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AV$5,$H254/$G254,$H254-SUM($I254:AU254)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AW$5,$H254/$G254,$H254-SUM($I254:AV254)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AX$5,$H254/$G254,$H254-SUM($I254:AW254)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AY$5,$H254/$G254,$H254-SUM($I254:AX254)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>AZ$5,$H254/$G254,$H254-SUM($I254:AY254)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BA$5,$H254/$G254,$H254-SUM($I254:AZ254)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BB$5,$H254/$G254,$H254-SUM($I254:BA254)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BC$5,$H254/$G254,$H254-SUM($I254:BB254)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BD$5,$H254/$G254,$H254-SUM($I254:BC254)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BE$5,$H254/$G254,$H254-SUM($I254:BD254)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BF$5,$H254/$G254,$H254-SUM($I254:BE254)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BG$5,$H254/$G254,$H254-SUM($I254:BF254)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BH$5,$H254/$G254,$H254-SUM($I254:BG254)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BI$5,$H254/$G254,$H254-SUM($I254:BH254)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BJ$5,$H254/$G254,$H254-SUM($I254:BI254)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BK$5,$H254/$G254,$H254-SUM($I254:BJ254)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BL$5,$H254/$G254,$H254-SUM($I254:BK254)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BM$5,$H254/$G254,$H254-SUM($I254:BL254)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BN$5,$H254/$G254,$H254-SUM($I254:BM254)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BO$5,$H254/$G254,$H254-SUM($I254:BN254)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BP$5,$H254/$G254,$H254-SUM($I254:BO254)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BQ$5,$H254/$G254,$H254-SUM($I254:BP254)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BR$5,$H254/$G254,$H254-SUM($I254:BQ254)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BS$5,$H254/$G254,$H254-SUM($I254:BR254)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BT$5,$H254/$G254,$H254-SUM($I254:BS254)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BU$5,$H254/$G254,$H254-SUM($I254:BT254)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BV$5,$H254/$G254,$H254-SUM($I254:BU254)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BW$5,$H254/$G254,$H254-SUM($I254:BV254)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BX$5,$H254/$G254,$H254-SUM($I254:BW254)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BY$5,$H254/$G254,$H254-SUM($I254:BX254)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>BZ$5,$H254/$G254,$H254-SUM($I254:BY254)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>CA$5,$H254/$G254,$H254-SUM($I254:BZ254)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>CB$5,$H254/$G254,$H254-SUM($I254:CA254)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D254,$G254=\"n/a\"),0,IF(SUM($D254,$G254+0.5)>CC$5,$H254/$G254,$H254-SUM($I254:CB254)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>J$5,$H255/$G255,$H255-SUM($I255:I255)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>K$5,$H255/$G255,$H255-SUM($I255:J255)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>L$5,$H255/$G255,$H255-SUM($I255:K255)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>M$5,$H255/$G255,$H255-SUM($I255:L255)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>N$5,$H255/$G255,$H255-SUM($I255:M255)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>O$5,$H255/$G255,$H255-SUM($I255:N255)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>P$5,$H255/$G255,$H255-SUM($I255:O255)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>Q$5,$H255/$G255,$H255-SUM($I255:P255)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>R$5,$H255/$G255,$H255-SUM($I255:Q255)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>S$5,$H255/$G255,$H255-SUM($I255:R255)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>T$5,$H255/$G255,$H255-SUM($I255:S255)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>U$5,$H255/$G255,$H255-SUM($I255:T255)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>V$5,$H255/$G255,$H255-SUM($I255:U255)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>W$5,$H255/$G255,$H255-SUM($I255:V255)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>X$5,$H255/$G255,$H255-SUM($I255:W255)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>Y$5,$H255/$G255,$H255-SUM($I255:X255)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>Z$5,$H255/$G255,$H255-SUM($I255:Y255)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AA$5,$H255/$G255,$H255-SUM($I255:Z255)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AB$5,$H255/$G255,$H255-SUM($I255:AA255)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AC$5,$H255/$G255,$H255-SUM($I255:AB255)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AD$5,$H255/$G255,$H255-SUM($I255:AC255)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AE$5,$H255/$G255,$H255-SUM($I255:AD255)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AF$5,$H255/$G255,$H255-SUM($I255:AE255)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AG$5,$H255/$G255,$H255-SUM($I255:AF255)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AH$5,$H255/$G255,$H255-SUM($I255:AG255)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AI$5,$H255/$G255,$H255-SUM($I255:AH255)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AJ$5,$H255/$G255,$H255-SUM($I255:AI255)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AK$5,$H255/$G255,$H255-SUM($I255:AJ255)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AL$5,$H255/$G255,$H255-SUM($I255:AK255)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AM$5,$H255/$G255,$H255-SUM($I255:AL255)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AN$5,$H255/$G255,$H255-SUM($I255:AM255)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AO$5,$H255/$G255,$H255-SUM($I255:AN255)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AP$5,$H255/$G255,$H255-SUM($I255:AO255)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AQ$5,$H255/$G255,$H255-SUM($I255:AP255)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AR$5,$H255/$G255,$H255-SUM($I255:AQ255)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AS$5,$H255/$G255,$H255-SUM($I255:AR255)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AT$5,$H255/$G255,$H255-SUM($I255:AS255)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AU$5,$H255/$G255,$H255-SUM($I255:AT255)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AV$5,$H255/$G255,$H255-SUM($I255:AU255)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AW$5,$H255/$G255,$H255-SUM($I255:AV255)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AX$5,$H255/$G255,$H255-SUM($I255:AW255)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AY$5,$H255/$G255,$H255-SUM($I255:AX255)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>AZ$5,$H255/$G255,$H255-SUM($I255:AY255)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BA$5,$H255/$G255,$H255-SUM($I255:AZ255)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BB$5,$H255/$G255,$H255-SUM($I255:BA255)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BC$5,$H255/$G255,$H255-SUM($I255:BB255)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BD$5,$H255/$G255,$H255-SUM($I255:BC255)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BE$5,$H255/$G255,$H255-SUM($I255:BD255)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BF$5,$H255/$G255,$H255-SUM($I255:BE255)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BG$5,$H255/$G255,$H255-SUM($I255:BF255)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BH$5,$H255/$G255,$H255-SUM($I255:BG255)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BI$5,$H255/$G255,$H255-SUM($I255:BH255)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BJ$5,$H255/$G255,$H255-SUM($I255:BI255)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BK$5,$H255/$G255,$H255-SUM($I255:BJ255)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BL$5,$H255/$G255,$H255-SUM($I255:BK255)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BM$5,$H255/$G255,$H255-SUM($I255:BL255)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BN$5,$H255/$G255,$H255-SUM($I255:BM255)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BO$5,$H255/$G255,$H255-SUM($I255:BN255)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BP$5,$H255/$G255,$H255-SUM($I255:BO255)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BQ$5,$H255/$G255,$H255-SUM($I255:BP255)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BR$5,$H255/$G255,$H255-SUM($I255:BQ255)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BS$5,$H255/$G255,$H255-SUM($I255:BR255)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BT$5,$H255/$G255,$H255-SUM($I255:BS255)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BU$5,$H255/$G255,$H255-SUM($I255:BT255)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BV$5,$H255/$G255,$H255-SUM($I255:BU255)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BW$5,$H255/$G255,$H255-SUM($I255:BV255)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BX$5,$H255/$G255,$H255-SUM($I255:BW255)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BY$5,$H255/$G255,$H255-SUM($I255:BX255)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>BZ$5,$H255/$G255,$H255-SUM($I255:BY255)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>CA$5,$H255/$G255,$H255-SUM($I255:BZ255)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>CB$5,$H255/$G255,$H255-SUM($I255:CA255)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D255,$G255=\"n/a\"),0,IF(SUM($D255,$G255+0.5)>CC$5,$H255/$G255,$H255-SUM($I255:CB255)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>J$5,$H256/$G256,$H256-SUM($I256:I256)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>K$5,$H256/$G256,$H256-SUM($I256:J256)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>L$5,$H256/$G256,$H256-SUM($I256:K256)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>M$5,$H256/$G256,$H256-SUM($I256:L256)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>N$5,$H256/$G256,$H256-SUM($I256:M256)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>O$5,$H256/$G256,$H256-SUM($I256:N256)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>P$5,$H256/$G256,$H256-SUM($I256:O256)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>Q$5,$H256/$G256,$H256-SUM($I256:P256)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>R$5,$H256/$G256,$H256-SUM($I256:Q256)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>S$5,$H256/$G256,$H256-SUM($I256:R256)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>T$5,$H256/$G256,$H256-SUM($I256:S256)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>U$5,$H256/$G256,$H256-SUM($I256:T256)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>V$5,$H256/$G256,$H256-SUM($I256:U256)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>W$5,$H256/$G256,$H256-SUM($I256:V256)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>X$5,$H256/$G256,$H256-SUM($I256:W256)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>Y$5,$H256/$G256,$H256-SUM($I256:X256)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>Z$5,$H256/$G256,$H256-SUM($I256:Y256)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AA$5,$H256/$G256,$H256-SUM($I256:Z256)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AB$5,$H256/$G256,$H256-SUM($I256:AA256)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AC$5,$H256/$G256,$H256-SUM($I256:AB256)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AD$5,$H256/$G256,$H256-SUM($I256:AC256)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AE$5,$H256/$G256,$H256-SUM($I256:AD256)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AF$5,$H256/$G256,$H256-SUM($I256:AE256)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AG$5,$H256/$G256,$H256-SUM($I256:AF256)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AH$5,$H256/$G256,$H256-SUM($I256:AG256)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AI$5,$H256/$G256,$H256-SUM($I256:AH256)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AJ$5,$H256/$G256,$H256-SUM($I256:AI256)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AK$5,$H256/$G256,$H256-SUM($I256:AJ256)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AL$5,$H256/$G256,$H256-SUM($I256:AK256)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AM$5,$H256/$G256,$H256-SUM($I256:AL256)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AN$5,$H256/$G256,$H256-SUM($I256:AM256)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AO$5,$H256/$G256,$H256-SUM($I256:AN256)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AP$5,$H256/$G256,$H256-SUM($I256:AO256)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AQ$5,$H256/$G256,$H256-SUM($I256:AP256)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AR$5,$H256/$G256,$H256-SUM($I256:AQ256)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AS$5,$H256/$G256,$H256-SUM($I256:AR256)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AT$5,$H256/$G256,$H256-SUM($I256:AS256)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AU$5,$H256/$G256,$H256-SUM($I256:AT256)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AV$5,$H256/$G256,$H256-SUM($I256:AU256)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AW$5,$H256/$G256,$H256-SUM($I256:AV256)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AX$5,$H256/$G256,$H256-SUM($I256:AW256)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AY$5,$H256/$G256,$H256-SUM($I256:AX256)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>AZ$5,$H256/$G256,$H256-SUM($I256:AY256)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BA$5,$H256/$G256,$H256-SUM($I256:AZ256)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BB$5,$H256/$G256,$H256-SUM($I256:BA256)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BC$5,$H256/$G256,$H256-SUM($I256:BB256)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BD$5,$H256/$G256,$H256-SUM($I256:BC256)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BE$5,$H256/$G256,$H256-SUM($I256:BD256)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BF$5,$H256/$G256,$H256-SUM($I256:BE256)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BG$5,$H256/$G256,$H256-SUM($I256:BF256)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BH$5,$H256/$G256,$H256-SUM($I256:BG256)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BI$5,$H256/$G256,$H256-SUM($I256:BH256)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BJ$5,$H256/$G256,$H256-SUM($I256:BI256)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BK$5,$H256/$G256,$H256-SUM($I256:BJ256)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BL$5,$H256/$G256,$H256-SUM($I256:BK256)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BM$5,$H256/$G256,$H256-SUM($I256:BL256)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BN$5,$H256/$G256,$H256-SUM($I256:BM256)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BO$5,$H256/$G256,$H256-SUM($I256:BN256)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BP$5,$H256/$G256,$H256-SUM($I256:BO256)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BQ$5,$H256/$G256,$H256-SUM($I256:BP256)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BR$5,$H256/$G256,$H256-SUM($I256:BQ256)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BS$5,$H256/$G256,$H256-SUM($I256:BR256)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BT$5,$H256/$G256,$H256-SUM($I256:BS256)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BU$5,$H256/$G256,$H256-SUM($I256:BT256)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BV$5,$H256/$G256,$H256-SUM($I256:BU256)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BW$5,$H256/$G256,$H256-SUM($I256:BV256)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BX$5,$H256/$G256,$H256-SUM($I256:BW256)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BY$5,$H256/$G256,$H256-SUM($I256:BX256)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>BZ$5,$H256/$G256,$H256-SUM($I256:BY256)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>CA$5,$H256/$G256,$H256-SUM($I256:BZ256)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>CB$5,$H256/$G256,$H256-SUM($I256:CA256)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D256,$G256=\"n/a\"),0,IF(SUM($D256,$G256+0.5)>CC$5,$H256/$G256,$H256-SUM($I256:CB256)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>J$5,$H257/$G257,$H257-SUM($I257:I257)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>K$5,$H257/$G257,$H257-SUM($I257:J257)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>L$5,$H257/$G257,$H257-SUM($I257:K257)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>M$5,$H257/$G257,$H257-SUM($I257:L257)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>N$5,$H257/$G257,$H257-SUM($I257:M257)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>O$5,$H257/$G257,$H257-SUM($I257:N257)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>P$5,$H257/$G257,$H257-SUM($I257:O257)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>Q$5,$H257/$G257,$H257-SUM($I257:P257)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>R$5,$H257/$G257,$H257-SUM($I257:Q257)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>S$5,$H257/$G257,$H257-SUM($I257:R257)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>T$5,$H257/$G257,$H257-SUM($I257:S257)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>U$5,$H257/$G257,$H257-SUM($I257:T257)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>V$5,$H257/$G257,$H257-SUM($I257:U257)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>W$5,$H257/$G257,$H257-SUM($I257:V257)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>X$5,$H257/$G257,$H257-SUM($I257:W257)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>Y$5,$H257/$G257,$H257-SUM($I257:X257)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>Z$5,$H257/$G257,$H257-SUM($I257:Y257)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AA$5,$H257/$G257,$H257-SUM($I257:Z257)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AB$5,$H257/$G257,$H257-SUM($I257:AA257)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AC$5,$H257/$G257,$H257-SUM($I257:AB257)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AD$5,$H257/$G257,$H257-SUM($I257:AC257)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AE$5,$H257/$G257,$H257-SUM($I257:AD257)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AF$5,$H257/$G257,$H257-SUM($I257:AE257)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AG$5,$H257/$G257,$H257-SUM($I257:AF257)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AH$5,$H257/$G257,$H257-SUM($I257:AG257)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AI$5,$H257/$G257,$H257-SUM($I257:AH257)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AJ$5,$H257/$G257,$H257-SUM($I257:AI257)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AK$5,$H257/$G257,$H257-SUM($I257:AJ257)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AL$5,$H257/$G257,$H257-SUM($I257:AK257)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AM$5,$H257/$G257,$H257-SUM($I257:AL257)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AN$5,$H257/$G257,$H257-SUM($I257:AM257)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AO$5,$H257/$G257,$H257-SUM($I257:AN257)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AP$5,$H257/$G257,$H257-SUM($I257:AO257)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AQ$5,$H257/$G257,$H257-SUM($I257:AP257)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AR$5,$H257/$G257,$H257-SUM($I257:AQ257)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AS$5,$H257/$G257,$H257-SUM($I257:AR257)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AT$5,$H257/$G257,$H257-SUM($I257:AS257)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AU$5,$H257/$G257,$H257-SUM($I257:AT257)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AV$5,$H257/$G257,$H257-SUM($I257:AU257)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AW$5,$H257/$G257,$H257-SUM($I257:AV257)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AX$5,$H257/$G257,$H257-SUM($I257:AW257)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AY$5,$H257/$G257,$H257-SUM($I257:AX257)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>AZ$5,$H257/$G257,$H257-SUM($I257:AY257)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BA$5,$H257/$G257,$H257-SUM($I257:AZ257)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BB$5,$H257/$G257,$H257-SUM($I257:BA257)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BC$5,$H257/$G257,$H257-SUM($I257:BB257)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BD$5,$H257/$G257,$H257-SUM($I257:BC257)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BE$5,$H257/$G257,$H257-SUM($I257:BD257)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BF$5,$H257/$G257,$H257-SUM($I257:BE257)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BG$5,$H257/$G257,$H257-SUM($I257:BF257)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BH$5,$H257/$G257,$H257-SUM($I257:BG257)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BI$5,$H257/$G257,$H257-SUM($I257:BH257)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BJ$5,$H257/$G257,$H257-SUM($I257:BI257)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BK$5,$H257/$G257,$H257-SUM($I257:BJ257)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BL$5,$H257/$G257,$H257-SUM($I257:BK257)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BM$5,$H257/$G257,$H257-SUM($I257:BL257)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BN$5,$H257/$G257,$H257-SUM($I257:BM257)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BO$5,$H257/$G257,$H257-SUM($I257:BN257)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BP$5,$H257/$G257,$H257-SUM($I257:BO257)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BQ$5,$H257/$G257,$H257-SUM($I257:BP257)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BR$5,$H257/$G257,$H257-SUM($I257:BQ257)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BS$5,$H257/$G257,$H257-SUM($I257:BR257)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BT$5,$H257/$G257,$H257-SUM($I257:BS257)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BU$5,$H257/$G257,$H257-SUM($I257:BT257)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BV$5,$H257/$G257,$H257-SUM($I257:BU257)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BW$5,$H257/$G257,$H257-SUM($I257:BV257)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BX$5,$H257/$G257,$H257-SUM($I257:BW257)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BY$5,$H257/$G257,$H257-SUM($I257:BX257)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>BZ$5,$H257/$G257,$H257-SUM($I257:BY257)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>CA$5,$H257/$G257,$H257-SUM($I257:BZ257)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>CB$5,$H257/$G257,$H257-SUM($I257:CA257)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D257,$G257=\"n/a\"),0,IF(SUM($D257,$G257+0.5)>CC$5,$H257/$G257,$H257-SUM($I257:CB257)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>J$5,$H258/$G258,$H258-SUM($I258:I258)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>K$5,$H258/$G258,$H258-SUM($I258:J258)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>L$5,$H258/$G258,$H258-SUM($I258:K258)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>M$5,$H258/$G258,$H258-SUM($I258:L258)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>N$5,$H258/$G258,$H258-SUM($I258:M258)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>O$5,$H258/$G258,$H258-SUM($I258:N258)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>P$5,$H258/$G258,$H258-SUM($I258:O258)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>Q$5,$H258/$G258,$H258-SUM($I258:P258)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>R$5,$H258/$G258,$H258-SUM($I258:Q258)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>S$5,$H258/$G258,$H258-SUM($I258:R258)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>T$5,$H258/$G258,$H258-SUM($I258:S258)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>U$5,$H258/$G258,$H258-SUM($I258:T258)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>V$5,$H258/$G258,$H258-SUM($I258:U258)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>W$5,$H258/$G258,$H258-SUM($I258:V258)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>X$5,$H258/$G258,$H258-SUM($I258:W258)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>Y$5,$H258/$G258,$H258-SUM($I258:X258)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>Z$5,$H258/$G258,$H258-SUM($I258:Y258)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AA$5,$H258/$G258,$H258-SUM($I258:Z258)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AB$5,$H258/$G258,$H258-SUM($I258:AA258)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AC$5,$H258/$G258,$H258-SUM($I258:AB258)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AD$5,$H258/$G258,$H258-SUM($I258:AC258)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AE$5,$H258/$G258,$H258-SUM($I258:AD258)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AF$5,$H258/$G258,$H258-SUM($I258:AE258)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AG$5,$H258/$G258,$H258-SUM($I258:AF258)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AH$5,$H258/$G258,$H258-SUM($I258:AG258)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AI$5,$H258/$G258,$H258-SUM($I258:AH258)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AJ$5,$H258/$G258,$H258-SUM($I258:AI258)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AK$5,$H258/$G258,$H258-SUM($I258:AJ258)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AL$5,$H258/$G258,$H258-SUM($I258:AK258)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AM$5,$H258/$G258,$H258-SUM($I258:AL258)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AN$5,$H258/$G258,$H258-SUM($I258:AM258)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AO$5,$H258/$G258,$H258-SUM($I258:AN258)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AP$5,$H258/$G258,$H258-SUM($I258:AO258)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AQ$5,$H258/$G258,$H258-SUM($I258:AP258)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AR$5,$H258/$G258,$H258-SUM($I258:AQ258)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AS$5,$H258/$G258,$H258-SUM($I258:AR258)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AT$5,$H258/$G258,$H258-SUM($I258:AS258)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AU$5,$H258/$G258,$H258-SUM($I258:AT258)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AV$5,$H258/$G258,$H258-SUM($I258:AU258)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AW$5,$H258/$G258,$H258-SUM($I258:AV258)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AX$5,$H258/$G258,$H258-SUM($I258:AW258)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AY$5,$H258/$G258,$H258-SUM($I258:AX258)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>AZ$5,$H258/$G258,$H258-SUM($I258:AY258)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BA$5,$H258/$G258,$H258-SUM($I258:AZ258)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BB$5,$H258/$G258,$H258-SUM($I258:BA258)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BC$5,$H258/$G258,$H258-SUM($I258:BB258)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BD$5,$H258/$G258,$H258-SUM($I258:BC258)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BE$5,$H258/$G258,$H258-SUM($I258:BD258)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BF$5,$H258/$G258,$H258-SUM($I258:BE258)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BG$5,$H258/$G258,$H258-SUM($I258:BF258)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BH$5,$H258/$G258,$H258-SUM($I258:BG258)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BI$5,$H258/$G258,$H258-SUM($I258:BH258)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BJ$5,$H258/$G258,$H258-SUM($I258:BI258)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BK$5,$H258/$G258,$H258-SUM($I258:BJ258)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BL$5,$H258/$G258,$H258-SUM($I258:BK258)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BM$5,$H258/$G258,$H258-SUM($I258:BL258)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BN$5,$H258/$G258,$H258-SUM($I258:BM258)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BO$5,$H258/$G258,$H258-SUM($I258:BN258)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BP$5,$H258/$G258,$H258-SUM($I258:BO258)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BQ$5,$H258/$G258,$H258-SUM($I258:BP258)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BR$5,$H258/$G258,$H258-SUM($I258:BQ258)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BS$5,$H258/$G258,$H258-SUM($I258:BR258)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BT$5,$H258/$G258,$H258-SUM($I258:BS258)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BU$5,$H258/$G258,$H258-SUM($I258:BT258)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BV$5,$H258/$G258,$H258-SUM($I258:BU258)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BW$5,$H258/$G258,$H258-SUM($I258:BV258)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BX$5,$H258/$G258,$H258-SUM($I258:BW258)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BY$5,$H258/$G258,$H258-SUM($I258:BX258)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>BZ$5,$H258/$G258,$H258-SUM($I258:BY258)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>CA$5,$H258/$G258,$H258-SUM($I258:BZ258)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>CB$5,$H258/$G258,$H258-SUM($I258:CA258)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D258,$G258=\"n/a\"),0,IF(SUM($D258,$G258+0.5)>CC$5,$H258/$G258,$H258-SUM($I258:CB258)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>J$5,$H259/$G259,$H259-SUM($I259:I259)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>K$5,$H259/$G259,$H259-SUM($I259:J259)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>L$5,$H259/$G259,$H259-SUM($I259:K259)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>M$5,$H259/$G259,$H259-SUM($I259:L259)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>N$5,$H259/$G259,$H259-SUM($I259:M259)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>O$5,$H259/$G259,$H259-SUM($I259:N259)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>P$5,$H259/$G259,$H259-SUM($I259:O259)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>Q$5,$H259/$G259,$H259-SUM($I259:P259)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>R$5,$H259/$G259,$H259-SUM($I259:Q259)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>S$5,$H259/$G259,$H259-SUM($I259:R259)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>T$5,$H259/$G259,$H259-SUM($I259:S259)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>U$5,$H259/$G259,$H259-SUM($I259:T259)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>V$5,$H259/$G259,$H259-SUM($I259:U259)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>W$5,$H259/$G259,$H259-SUM($I259:V259)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>X$5,$H259/$G259,$H259-SUM($I259:W259)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>Y$5,$H259/$G259,$H259-SUM($I259:X259)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>Z$5,$H259/$G259,$H259-SUM($I259:Y259)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AA$5,$H259/$G259,$H259-SUM($I259:Z259)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AB$5,$H259/$G259,$H259-SUM($I259:AA259)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AC$5,$H259/$G259,$H259-SUM($I259:AB259)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AD$5,$H259/$G259,$H259-SUM($I259:AC259)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AE$5,$H259/$G259,$H259-SUM($I259:AD259)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AF$5,$H259/$G259,$H259-SUM($I259:AE259)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AG$5,$H259/$G259,$H259-SUM($I259:AF259)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AH$5,$H259/$G259,$H259-SUM($I259:AG259)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AI$5,$H259/$G259,$H259-SUM($I259:AH259)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AJ$5,$H259/$G259,$H259-SUM($I259:AI259)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AK$5,$H259/$G259,$H259-SUM($I259:AJ259)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AL$5,$H259/$G259,$H259-SUM($I259:AK259)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AM$5,$H259/$G259,$H259-SUM($I259:AL259)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AN$5,$H259/$G259,$H259-SUM($I259:AM259)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AO$5,$H259/$G259,$H259-SUM($I259:AN259)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AP$5,$H259/$G259,$H259-SUM($I259:AO259)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AQ$5,$H259/$G259,$H259-SUM($I259:AP259)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AR$5,$H259/$G259,$H259-SUM($I259:AQ259)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AS$5,$H259/$G259,$H259-SUM($I259:AR259)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AT$5,$H259/$G259,$H259-SUM($I259:AS259)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AU$5,$H259/$G259,$H259-SUM($I259:AT259)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AV$5,$H259/$G259,$H259-SUM($I259:AU259)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AW$5,$H259/$G259,$H259-SUM($I259:AV259)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AX$5,$H259/$G259,$H259-SUM($I259:AW259)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AY$5,$H259/$G259,$H259-SUM($I259:AX259)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>AZ$5,$H259/$G259,$H259-SUM($I259:AY259)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BA$5,$H259/$G259,$H259-SUM($I259:AZ259)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BB$5,$H259/$G259,$H259-SUM($I259:BA259)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BC$5,$H259/$G259,$H259-SUM($I259:BB259)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BD$5,$H259/$G259,$H259-SUM($I259:BC259)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BE$5,$H259/$G259,$H259-SUM($I259:BD259)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BF$5,$H259/$G259,$H259-SUM($I259:BE259)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BG$5,$H259/$G259,$H259-SUM($I259:BF259)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BH$5,$H259/$G259,$H259-SUM($I259:BG259)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BI$5,$H259/$G259,$H259-SUM($I259:BH259)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BJ$5,$H259/$G259,$H259-SUM($I259:BI259)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BK$5,$H259/$G259,$H259-SUM($I259:BJ259)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BL$5,$H259/$G259,$H259-SUM($I259:BK259)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BM$5,$H259/$G259,$H259-SUM($I259:BL259)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BN$5,$H259/$G259,$H259-SUM($I259:BM259)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BO$5,$H259/$G259,$H259-SUM($I259:BN259)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BP$5,$H259/$G259,$H259-SUM($I259:BO259)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BQ$5,$H259/$G259,$H259-SUM($I259:BP259)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BR$5,$H259/$G259,$H259-SUM($I259:BQ259)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BS$5,$H259/$G259,$H259-SUM($I259:BR259)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BT$5,$H259/$G259,$H259-SUM($I259:BS259)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BU$5,$H259/$G259,$H259-SUM($I259:BT259)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BV$5,$H259/$G259,$H259-SUM($I259:BU259)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BW$5,$H259/$G259,$H259-SUM($I259:BV259)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BX$5,$H259/$G259,$H259-SUM($I259:BW259)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BY$5,$H259/$G259,$H259-SUM($I259:BX259)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>BZ$5,$H259/$G259,$H259-SUM($I259:BY259)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>CA$5,$H259/$G259,$H259-SUM($I259:BZ259)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>CB$5,$H259/$G259,$H259-SUM($I259:CA259)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D259,$G259=\"n/a\"),0,IF(SUM($D259,$G259+0.5)>CC$5,$H259/$G259,$H259-SUM($I259:CB259)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>J$5,$H260/$G260,$H260-SUM($I260:I260)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>K$5,$H260/$G260,$H260-SUM($I260:J260)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>L$5,$H260/$G260,$H260-SUM($I260:K260)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>M$5,$H260/$G260,$H260-SUM($I260:L260)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>N$5,$H260/$G260,$H260-SUM($I260:M260)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>O$5,$H260/$G260,$H260-SUM($I260:N260)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>P$5,$H260/$G260,$H260-SUM($I260:O260)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>Q$5,$H260/$G260,$H260-SUM($I260:P260)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>R$5,$H260/$G260,$H260-SUM($I260:Q260)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>S$5,$H260/$G260,$H260-SUM($I260:R260)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>T$5,$H260/$G260,$H260-SUM($I260:S260)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>U$5,$H260/$G260,$H260-SUM($I260:T260)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>V$5,$H260/$G260,$H260-SUM($I260:U260)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>W$5,$H260/$G260,$H260-SUM($I260:V260)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>X$5,$H260/$G260,$H260-SUM($I260:W260)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>Y$5,$H260/$G260,$H260-SUM($I260:X260)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>Z$5,$H260/$G260,$H260-SUM($I260:Y260)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AA$5,$H260/$G260,$H260-SUM($I260:Z260)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AB$5,$H260/$G260,$H260-SUM($I260:AA260)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AC$5,$H260/$G260,$H260-SUM($I260:AB260)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AD$5,$H260/$G260,$H260-SUM($I260:AC260)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AE$5,$H260/$G260,$H260-SUM($I260:AD260)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AF$5,$H260/$G260,$H260-SUM($I260:AE260)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AG$5,$H260/$G260,$H260-SUM($I260:AF260)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AH$5,$H260/$G260,$H260-SUM($I260:AG260)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AI$5,$H260/$G260,$H260-SUM($I260:AH260)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AJ$5,$H260/$G260,$H260-SUM($I260:AI260)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AK$5,$H260/$G260,$H260-SUM($I260:AJ260)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AL$5,$H260/$G260,$H260-SUM($I260:AK260)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AM$5,$H260/$G260,$H260-SUM($I260:AL260)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AN$5,$H260/$G260,$H260-SUM($I260:AM260)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AO$5,$H260/$G260,$H260-SUM($I260:AN260)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AP$5,$H260/$G260,$H260-SUM($I260:AO260)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AQ$5,$H260/$G260,$H260-SUM($I260:AP260)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AR$5,$H260/$G260,$H260-SUM($I260:AQ260)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AS$5,$H260/$G260,$H260-SUM($I260:AR260)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AT$5,$H260/$G260,$H260-SUM($I260:AS260)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AU$5,$H260/$G260,$H260-SUM($I260:AT260)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AV$5,$H260/$G260,$H260-SUM($I260:AU260)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AW$5,$H260/$G260,$H260-SUM($I260:AV260)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AX$5,$H260/$G260,$H260-SUM($I260:AW260)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AY$5,$H260/$G260,$H260-SUM($I260:AX260)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>AZ$5,$H260/$G260,$H260-SUM($I260:AY260)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BA$5,$H260/$G260,$H260-SUM($I260:AZ260)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BB$5,$H260/$G260,$H260-SUM($I260:BA260)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BC$5,$H260/$G260,$H260-SUM($I260:BB260)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BD$5,$H260/$G260,$H260-SUM($I260:BC260)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BE$5,$H260/$G260,$H260-SUM($I260:BD260)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BF$5,$H260/$G260,$H260-SUM($I260:BE260)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BG$5,$H260/$G260,$H260-SUM($I260:BF260)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BH$5,$H260/$G260,$H260-SUM($I260:BG260)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BI$5,$H260/$G260,$H260-SUM($I260:BH260)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BJ$5,$H260/$G260,$H260-SUM($I260:BI260)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BK$5,$H260/$G260,$H260-SUM($I260:BJ260)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BL$5,$H260/$G260,$H260-SUM($I260:BK260)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BM$5,$H260/$G260,$H260-SUM($I260:BL260)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BN$5,$H260/$G260,$H260-SUM($I260:BM260)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BO$5,$H260/$G260,$H260-SUM($I260:BN260)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BP$5,$H260/$G260,$H260-SUM($I260:BO260)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BQ$5,$H260/$G260,$H260-SUM($I260:BP260)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BR$5,$H260/$G260,$H260-SUM($I260:BQ260)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BS$5,$H260/$G260,$H260-SUM($I260:BR260)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BT$5,$H260/$G260,$H260-SUM($I260:BS260)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BU$5,$H260/$G260,$H260-SUM($I260:BT260)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BV$5,$H260/$G260,$H260-SUM($I260:BU260)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BW$5,$H260/$G260,$H260-SUM($I260:BV260)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BX$5,$H260/$G260,$H260-SUM($I260:BW260)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BY$5,$H260/$G260,$H260-SUM($I260:BX260)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>BZ$5,$H260/$G260,$H260-SUM($I260:BY260)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>CA$5,$H260/$G260,$H260-SUM($I260:BZ260)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>CB$5,$H260/$G260,$H260-SUM($I260:CA260)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D260,$G260=\"n/a\"),0,IF(SUM($D260,$G260+0.5)>CC$5,$H260/$G260,$H260-SUM($I260:CB260)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>J$5,$H261/$G261,$H261-SUM($I261:I261)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>K$5,$H261/$G261,$H261-SUM($I261:J261)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>L$5,$H261/$G261,$H261-SUM($I261:K261)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>M$5,$H261/$G261,$H261-SUM($I261:L261)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>N$5,$H261/$G261,$H261-SUM($I261:M261)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>O$5,$H261/$G261,$H261-SUM($I261:N261)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>P$5,$H261/$G261,$H261-SUM($I261:O261)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>Q$5,$H261/$G261,$H261-SUM($I261:P261)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>R$5,$H261/$G261,$H261-SUM($I261:Q261)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>S$5,$H261/$G261,$H261-SUM($I261:R261)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>T$5,$H261/$G261,$H261-SUM($I261:S261)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>U$5,$H261/$G261,$H261-SUM($I261:T261)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>V$5,$H261/$G261,$H261-SUM($I261:U261)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>W$5,$H261/$G261,$H261-SUM($I261:V261)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>X$5,$H261/$G261,$H261-SUM($I261:W261)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>Y$5,$H261/$G261,$H261-SUM($I261:X261)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>Z$5,$H261/$G261,$H261-SUM($I261:Y261)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AA$5,$H261/$G261,$H261-SUM($I261:Z261)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AB$5,$H261/$G261,$H261-SUM($I261:AA261)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AC$5,$H261/$G261,$H261-SUM($I261:AB261)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AD$5,$H261/$G261,$H261-SUM($I261:AC261)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AE$5,$H261/$G261,$H261-SUM($I261:AD261)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AF$5,$H261/$G261,$H261-SUM($I261:AE261)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AG$5,$H261/$G261,$H261-SUM($I261:AF261)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AH$5,$H261/$G261,$H261-SUM($I261:AG261)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AI$5,$H261/$G261,$H261-SUM($I261:AH261)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AJ$5,$H261/$G261,$H261-SUM($I261:AI261)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AK$5,$H261/$G261,$H261-SUM($I261:AJ261)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AL$5,$H261/$G261,$H261-SUM($I261:AK261)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AM$5,$H261/$G261,$H261-SUM($I261:AL261)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AN$5,$H261/$G261,$H261-SUM($I261:AM261)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AO$5,$H261/$G261,$H261-SUM($I261:AN261)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AP$5,$H261/$G261,$H261-SUM($I261:AO261)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AQ$5,$H261/$G261,$H261-SUM($I261:AP261)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AR$5,$H261/$G261,$H261-SUM($I261:AQ261)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AS$5,$H261/$G261,$H261-SUM($I261:AR261)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AT$5,$H261/$G261,$H261-SUM($I261:AS261)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AU$5,$H261/$G261,$H261-SUM($I261:AT261)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AV$5,$H261/$G261,$H261-SUM($I261:AU261)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AW$5,$H261/$G261,$H261-SUM($I261:AV261)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AX$5,$H261/$G261,$H261-SUM($I261:AW261)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AY$5,$H261/$G261,$H261-SUM($I261:AX261)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>AZ$5,$H261/$G261,$H261-SUM($I261:AY261)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BA$5,$H261/$G261,$H261-SUM($I261:AZ261)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BB$5,$H261/$G261,$H261-SUM($I261:BA261)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BC$5,$H261/$G261,$H261-SUM($I261:BB261)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BD$5,$H261/$G261,$H261-SUM($I261:BC261)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BE$5,$H261/$G261,$H261-SUM($I261:BD261)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BF$5,$H261/$G261,$H261-SUM($I261:BE261)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BG$5,$H261/$G261,$H261-SUM($I261:BF261)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BH$5,$H261/$G261,$H261-SUM($I261:BG261)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BI$5,$H261/$G261,$H261-SUM($I261:BH261)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BJ$5,$H261/$G261,$H261-SUM($I261:BI261)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BK$5,$H261/$G261,$H261-SUM($I261:BJ261)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BL$5,$H261/$G261,$H261-SUM($I261:BK261)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BM$5,$H261/$G261,$H261-SUM($I261:BL261)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BN$5,$H261/$G261,$H261-SUM($I261:BM261)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BO$5,$H261/$G261,$H261-SUM($I261:BN261)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BP$5,$H261/$G261,$H261-SUM($I261:BO261)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BQ$5,$H261/$G261,$H261-SUM($I261:BP261)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BR$5,$H261/$G261,$H261-SUM($I261:BQ261)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BS$5,$H261/$G261,$H261-SUM($I261:BR261)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BT$5,$H261/$G261,$H261-SUM($I261:BS261)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BU$5,$H261/$G261,$H261-SUM($I261:BT261)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BV$5,$H261/$G261,$H261-SUM($I261:BU261)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BW$5,$H261/$G261,$H261-SUM($I261:BV261)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BX$5,$H261/$G261,$H261-SUM($I261:BW261)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BY$5,$H261/$G261,$H261-SUM($I261:BX261)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>BZ$5,$H261/$G261,$H261-SUM($I261:BY261)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>CA$5,$H261/$G261,$H261-SUM($I261:BZ261)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>CB$5,$H261/$G261,$H261-SUM($I261:CA261)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D261,$G261=\"n/a\"),0,IF(SUM($D261,$G261+0.5)>CC$5,$H261/$G261,$H261-SUM($I261:CB261)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>J$5,$H262/$G262,$H262-SUM($I262:I262)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>K$5,$H262/$G262,$H262-SUM($I262:J262)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>L$5,$H262/$G262,$H262-SUM($I262:K262)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>M$5,$H262/$G262,$H262-SUM($I262:L262)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>N$5,$H262/$G262,$H262-SUM($I262:M262)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>O$5,$H262/$G262,$H262-SUM($I262:N262)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>P$5,$H262/$G262,$H262-SUM($I262:O262)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>Q$5,$H262/$G262,$H262-SUM($I262:P262)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>R$5,$H262/$G262,$H262-SUM($I262:Q262)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>S$5,$H262/$G262,$H262-SUM($I262:R262)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>T$5,$H262/$G262,$H262-SUM($I262:S262)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>U$5,$H262/$G262,$H262-SUM($I262:T262)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>V$5,$H262/$G262,$H262-SUM($I262:U262)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>W$5,$H262/$G262,$H262-SUM($I262:V262)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>X$5,$H262/$G262,$H262-SUM($I262:W262)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>Y$5,$H262/$G262,$H262-SUM($I262:X262)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>Z$5,$H262/$G262,$H262-SUM($I262:Y262)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AA$5,$H262/$G262,$H262-SUM($I262:Z262)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AB$5,$H262/$G262,$H262-SUM($I262:AA262)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AC$5,$H262/$G262,$H262-SUM($I262:AB262)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AD$5,$H262/$G262,$H262-SUM($I262:AC262)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AE$5,$H262/$G262,$H262-SUM($I262:AD262)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AF$5,$H262/$G262,$H262-SUM($I262:AE262)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AG$5,$H262/$G262,$H262-SUM($I262:AF262)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AH$5,$H262/$G262,$H262-SUM($I262:AG262)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AI$5,$H262/$G262,$H262-SUM($I262:AH262)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AJ$5,$H262/$G262,$H262-SUM($I262:AI262)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AK$5,$H262/$G262,$H262-SUM($I262:AJ262)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AL$5,$H262/$G262,$H262-SUM($I262:AK262)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AM$5,$H262/$G262,$H262-SUM($I262:AL262)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AN$5,$H262/$G262,$H262-SUM($I262:AM262)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AO$5,$H262/$G262,$H262-SUM($I262:AN262)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AP$5,$H262/$G262,$H262-SUM($I262:AO262)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AQ$5,$H262/$G262,$H262-SUM($I262:AP262)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AR$5,$H262/$G262,$H262-SUM($I262:AQ262)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AS$5,$H262/$G262,$H262-SUM($I262:AR262)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AT$5,$H262/$G262,$H262-SUM($I262:AS262)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AU$5,$H262/$G262,$H262-SUM($I262:AT262)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AV$5,$H262/$G262,$H262-SUM($I262:AU262)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AW$5,$H262/$G262,$H262-SUM($I262:AV262)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AX$5,$H262/$G262,$H262-SUM($I262:AW262)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AY$5,$H262/$G262,$H262-SUM($I262:AX262)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>AZ$5,$H262/$G262,$H262-SUM($I262:AY262)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BA$5,$H262/$G262,$H262-SUM($I262:AZ262)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BB$5,$H262/$G262,$H262-SUM($I262:BA262)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BC$5,$H262/$G262,$H262-SUM($I262:BB262)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BD$5,$H262/$G262,$H262-SUM($I262:BC262)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BE$5,$H262/$G262,$H262-SUM($I262:BD262)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BF$5,$H262/$G262,$H262-SUM($I262:BE262)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BG$5,$H262/$G262,$H262-SUM($I262:BF262)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BH$5,$H262/$G262,$H262-SUM($I262:BG262)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BI$5,$H262/$G262,$H262-SUM($I262:BH262)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BJ$5,$H262/$G262,$H262-SUM($I262:BI262)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BK$5,$H262/$G262,$H262-SUM($I262:BJ262)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BL$5,$H262/$G262,$H262-SUM($I262:BK262)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BM$5,$H262/$G262,$H262-SUM($I262:BL262)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BN$5,$H262/$G262,$H262-SUM($I262:BM262)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BO$5,$H262/$G262,$H262-SUM($I262:BN262)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BP$5,$H262/$G262,$H262-SUM($I262:BO262)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BQ$5,$H262/$G262,$H262-SUM($I262:BP262)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BR$5,$H262/$G262,$H262-SUM($I262:BQ262)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BS$5,$H262/$G262,$H262-SUM($I262:BR262)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BT$5,$H262/$G262,$H262-SUM($I262:BS262)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BU$5,$H262/$G262,$H262-SUM($I262:BT262)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BV$5,$H262/$G262,$H262-SUM($I262:BU262)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BW$5,$H262/$G262,$H262-SUM($I262:BV262)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BX$5,$H262/$G262,$H262-SUM($I262:BW262)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BY$5,$H262/$G262,$H262-SUM($I262:BX262)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>BZ$5,$H262/$G262,$H262-SUM($I262:BY262)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>CA$5,$H262/$G262,$H262-SUM($I262:BZ262)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>CB$5,$H262/$G262,$H262-SUM($I262:CA262)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D262,$G262=\"n/a\"),0,IF(SUM($D262,$G262+0.5)>CC$5,$H262/$G262,$H262-SUM($I262:CB262)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B206&\"Depn\"","v":"Public lightingDepn"},null,null,null,{"$f":"SUM(J209,J215:J216,J220:J221,J224:J225,J233:J262)","v":1.3321538810031663},{"$f":"SUM(K209,K215:K216,K220:K221,K224:K225,K233:K262)","v":1.3321538810031663},1.3321538810031663,1.3321538810031663,1.3321538810031663,1.3740154219713325,1.3740154219713325,1.3740154219713325,1.3740154219713325,1.3740154219713325,0.68700771098566626,1.3740154219713325,1.3740154219713325,0.84489132210823004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW209,BW215:BW216,BW220:BW221,BW224:BW225,BW233:BW262)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J230-SUM(J233:J262)+I265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV230-SUM(BV233:BV262)+BU265","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B206","v":"Total Closing RAB - Public lighting"},"$m Real 2010",null,null,null,null,{"$f":"J210+J213+J218+J226+J265","v":16.138920010618442},14.806766129615276,13.474612248612111,12.142458367608945,11.150006986893224,9.4781506056026146,8.1459967245994491,6.8138428435962828,5.4816889625931164,4.1495350815899501,3.4834581410883669,2.1513042600852006,0.81915037908203425,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,{"$f":"BV210+BV213+BV218+BV226+BV265","v":2.2204460492503131E-15},2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15]
[]
[{"$f":"MATCH(B268,DepnInputs!$C$34:$C$54,0)","v":5},{"$f":"'2011_15'!$C$23","v":"SCADA/Network control"},null,null,null,null,null," ",2010,{"$f":"I268+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU268+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A268)","v":6.3479699853929006},{"$f":"INDEX('2011_15'!$H$19:$H$39, A268)","v":9.8053435022858206},null,{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:I271))),(MAX($H271/$G271,$H271-SUM($I271:I271)))))*J$14","v":1.5446423856521951},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:J271))),(MAX($H271/$G271,$H271-SUM($I271:J271)))))*K$14","v":1.5446423856521951},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:K271))),(MAX($H271/$G271,$H271-SUM($I271:K271)))))*L$14","v":1.5446423856521951},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:L271))),(MAX($H271/$G271,$H271-SUM($I271:L271)))))*M$14","v":1.5446423856521951},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:M271))),(MAX($H271/$G271,$H271-SUM($I271:M271)))))*N$14","v":1.5446423856521951},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:N271))),(MAX($H271/$G271,$H271-SUM($I271:N271)))))*O$14","v":1.5446423856521951},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:O271))),(MAX($H271/$G271,$H271-SUM($I271:O271)))))*P$14","v":0.53748918837264981},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:P271))),(MAX($H271/$G271,$H271-SUM($I271:P271)))))*Q$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:Q271))),(MAX($H271/$G271,$H271-SUM($I271:Q271)))))*R$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:R271))),(MAX($H271/$G271,$H271-SUM($I271:R271)))))*S$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:S271))),(MAX($H271/$G271,$H271-SUM($I271:S271)))))*T$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:T271))),(MAX($H271/$G271,$H271-SUM($I271:T271)))))*U$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:U271))),(MAX($H271/$G271,$H271-SUM($I271:U271)))))*V$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:V271))),(MAX($H271/$G271,$H271-SUM($I271:V271)))))*W$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:W271))),(MAX($H271/$G271,$H271-SUM($I271:W271)))))*X$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:X271))),(MAX($H271/$G271,$H271-SUM($I271:X271)))))*Y$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:Y271))),(MAX($H271/$G271,$H271-SUM($I271:Y271)))))*Z$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:Z271))),(MAX($H271/$G271,$H271-SUM($I271:Z271)))))*AA$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AA271))),(MAX($H271/$G271,$H271-SUM($I271:AA271)))))*AB$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AB271))),(MAX($H271/$G271,$H271-SUM($I271:AB271)))))*AC$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AC271))),(MAX($H271/$G271,$H271-SUM($I271:AC271)))))*AD$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AD271))),(MAX($H271/$G271,$H271-SUM($I271:AD271)))))*AE$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AE271))),(MAX($H271/$G271,$H271-SUM($I271:AE271)))))*AF$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AF271))),(MAX($H271/$G271,$H271-SUM($I271:AF271)))))*AG$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AG271))),(MAX($H271/$G271,$H271-SUM($I271:AG271)))))*AH$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AH271))),(MAX($H271/$G271,$H271-SUM($I271:AH271)))))*AI$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AI271))),(MAX($H271/$G271,$H271-SUM($I271:AI271)))))*AJ$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AJ271))),(MAX($H271/$G271,$H271-SUM($I271:AJ271)))))*AK$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AK271))),(MAX($H271/$G271,$H271-SUM($I271:AK271)))))*AL$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AL271))),(MAX($H271/$G271,$H271-SUM($I271:AL271)))))*AM$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AM271))),(MAX($H271/$G271,$H271-SUM($I271:AM271)))))*AN$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AN271))),(MAX($H271/$G271,$H271-SUM($I271:AN271)))))*AO$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AO271))),(MAX($H271/$G271,$H271-SUM($I271:AO271)))))*AP$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AP271))),(MAX($H271/$G271,$H271-SUM($I271:AP271)))))*AQ$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AQ271))),(MAX($H271/$G271,$H271-SUM($I271:AQ271)))))*AR$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AR271))),(MAX($H271/$G271,$H271-SUM($I271:AR271)))))*AS$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AS271))),(MAX($H271/$G271,$H271-SUM($I271:AS271)))))*AT$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AT271))),(MAX($H271/$G271,$H271-SUM($I271:AT271)))))*AU$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AU271))),(MAX($H271/$G271,$H271-SUM($I271:AU271)))))*AV$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AV271))),(MAX($H271/$G271,$H271-SUM($I271:AV271)))))*AW$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AW271))),(MAX($H271/$G271,$H271-SUM($I271:AW271)))))*AX$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AX271))),(MAX($H271/$G271,$H271-SUM($I271:AX271)))))*AY$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AY271))),(MAX($H271/$G271,$H271-SUM($I271:AY271)))))*AZ$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:AZ271))),(MAX($H271/$G271,$H271-SUM($I271:AZ271)))))*BA$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BA271))),(MAX($H271/$G271,$H271-SUM($I271:BA271)))))*BB$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BB271))),(MAX($H271/$G271,$H271-SUM($I271:BB271)))))*BC$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BC271))),(MAX($H271/$G271,$H271-SUM($I271:BC271)))))*BD$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BD271))),(MAX($H271/$G271,$H271-SUM($I271:BD271)))))*BE$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BE271))),(MAX($H271/$G271,$H271-SUM($I271:BE271)))))*BF$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BF271))),(MAX($H271/$G271,$H271-SUM($I271:BF271)))))*BG$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BG271))),(MAX($H271/$G271,$H271-SUM($I271:BG271)))))*BH$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BH271))),(MAX($H271/$G271,$H271-SUM($I271:BH271)))))*BI$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BI271))),(MAX($H271/$G271,$H271-SUM($I271:BI271)))))*BJ$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BJ271))),(MAX($H271/$G271,$H271-SUM($I271:BJ271)))))*BK$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BK271))),(MAX($H271/$G271,$H271-SUM($I271:BK271)))))*BL$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BL271))),(MAX($H271/$G271,$H271-SUM($I271:BL271)))))*BM$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BM271))),(MAX($H271/$G271,$H271-SUM($I271:BM271)))))*BN$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BN271))),(MAX($H271/$G271,$H271-SUM($I271:BN271)))))*BO$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BO271))),(MAX($H271/$G271,$H271-SUM($I271:BO271)))))*BP$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BP271))),(MAX($H271/$G271,$H271-SUM($I271:BP271)))))*BQ$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BQ271))),(MAX($H271/$G271,$H271-SUM($I271:BQ271)))))*BR$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BR271))),(MAX($H271/$G271,$H271-SUM($I271:BR271)))))*BS$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BS271))),(MAX($H271/$G271,$H271-SUM($I271:BS271)))))*BT$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BT271))),(MAX($H271/$G271,$H271-SUM($I271:BT271)))))*BU$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BU271))),(MAX($H271/$G271,$H271-SUM($I271:BU271)))))*BV$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BV271))),(MAX($H271/$G271,$H271-SUM($I271:BV271)))))*BW$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BW271))),(MAX($H271/$G271,$H271-SUM($I271:BW271)))))*BX$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BX271))),(MAX($H271/$G271,$H271-SUM($I271:BX271)))))*BY$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BY271))),(MAX($H271/$G271,$H271-SUM($I271:BY271)))))*BZ$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:BZ271))),(MAX($H271/$G271,$H271-SUM($I271:BZ271)))))*CA$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:CA271))),(MAX($H271/$G271,$H271-SUM($I271:CA271)))))*CB$14","v":0},{"$f":"IF(OR($G271=0,$G271=\"n/a\"),0,IF($H271>0,(MIN($H271/$G271,$H271-SUM($I271:CB271))),(MAX($H271/$G271,$H271-SUM($I271:CB271)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H271-SUM($J271:$CC271),2)=0,G271=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H271,I272)-J271","v":8.2607011166336264},6.7160587309814312,5.1714163453292361,3.626773959677041,2.0821315740248458,0.53748918837265069,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"IF(AO$5=first_reg_period, $H271,AO272)-AP271","v":8.8817841970012523E-16},8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"IF(BU$5=first_reg_period, $H271,BU272)-BV271","v":8.8817841970012523E-16},8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":-1.5540198039378814},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B268,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B268=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A268)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A268)))","v":13},{"$f":"INDEX($J275:$CC275, MATCH(VALUE(LEFT(D277,4))+5, $J$5:$CC$5,0))","v":-1.5540198039378814},null,{"$f":"IF(OR(J$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((J$5-$D277)>($G277),$H277-SUM(I277:$J277),$H277/($G277-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((K$5-$D277)>($G277),$H277-SUM(J277:$J277),$H277/($G277-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((L$5-$D277)>($G277),$H277-SUM($J277:K277),$H277/($G277-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((M$5-$D277)>($G277),$H277-SUM($J277:L277),$H277/($G277-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((N$5-$D277)>($G277),$H277-SUM($J277:M277),$H277/($G277-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((O$5-$D277)>($G277),$H277-SUM($J277:N277),$H277/($G277-reg_period_length)))*O$14","v":-0.19425247549223518},{"$f":"IF(OR(P$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((P$5-$D277)>($G277),$H277-SUM($J277:O277),$H277/($G277-reg_period_length)))*P$14","v":-0.19425247549223518},{"$f":"IF(OR(Q$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((Q$5-$D277)>($G277),$H277-SUM($J277:P277),$H277/($G277-reg_period_length)))*Q$14","v":-0.19425247549223518},{"$f":"IF(OR(R$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((R$5-$D277)>($G277),$H277-SUM($J277:Q277),$H277/($G277-reg_period_length)))*R$14","v":-0.19425247549223518},{"$f":"IF(OR(S$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((S$5-$D277)>($G277),$H277-SUM($J277:R277),$H277/($G277-reg_period_length)))*S$14","v":-0.19425247549223518},{"$f":"IF(OR(T$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((T$5-$D277)>($G277),$H277-SUM($J277:S277),$H277/($G277-reg_period_length)))*T$14","v":-9.7126237746117589E-2},{"$f":"IF(OR(U$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((U$5-$D277)>($G277),$H277-SUM($J277:T277),$H277/($G277-reg_period_length)))*U$14","v":-0.19425247549223518},{"$f":"IF(OR(V$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((V$5-$D277)>($G277),$H277-SUM($J277:U277),$H277/($G277-reg_period_length)))*V$14","v":-0.19425247549223518},{"$f":"IF(OR(W$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((W$5-$D277)>($G277),$H277-SUM($J277:V277),$H277/($G277-reg_period_length)))*W$14","v":-9.7126237746117505E-2},{"$f":"IF(OR(X$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((X$5-$D277)>($G277),$H277-SUM($J277:W277),$H277/($G277-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((Y$5-$D277)>($G277),$H277-SUM($J277:X277),$H277/($G277-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((Z$5-$D277)>($G277),$H277-SUM($J277:Y277),$H277/($G277-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AA$5-$D277)>($G277),$H277-SUM($J277:Z277),$H277/($G277-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AB$5-$D277)>($G277),$H277-SUM($J277:AA277),$H277/($G277-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AC$5-$D277)>($G277),$H277-SUM($J277:AB277),$H277/($G277-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AD$5-$D277)>($G277),$H277-SUM($J277:AC277),$H277/($G277-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AE$5-$D277)>($G277),$H277-SUM($J277:AD277),$H277/($G277-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AF$5-$D277)>($G277),$H277-SUM($J277:AE277),$H277/($G277-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AG$5-$D277)>($G277),$H277-SUM($J277:AF277),$H277/($G277-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AH$5-$D277)>($G277),$H277-SUM($J277:AG277),$H277/($G277-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AI$5-$D277)>($G277),$H277-SUM($J277:AH277),$H277/($G277-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AJ$5-$D277)>($G277),$H277-SUM($J277:AI277),$H277/($G277-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AK$5-$D277)>($G277),$H277-SUM($J277:AJ277),$H277/($G277-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AL$5-$D277)>($G277),$H277-SUM($J277:AK277),$H277/($G277-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AM$5-$D277)>($G277),$H277-SUM($J277:AL277),$H277/($G277-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AN$5-$D277)>($G277),$H277-SUM($J277:AM277),$H277/($G277-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AO$5-$D277)>($G277),$H277-SUM($J277:AN277),$H277/($G277-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AP$5-$D277)>($G277),$H277-SUM($J277:AO277),$H277/($G277-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AQ$5-$D277)>($G277),$H277-SUM($J277:AP277),$H277/($G277-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AR$5-$D277)>($G277),$H277-SUM($J277:AQ277),$H277/($G277-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AS$5-$D277)>($G277),$H277-SUM($J277:AR277),$H277/($G277-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AT$5-$D277)>($G277),$H277-SUM($J277:AS277),$H277/($G277-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AU$5-$D277)>($G277),$H277-SUM($J277:AT277),$H277/($G277-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AV$5-$D277)>($G277),$H277-SUM($J277:AU277),$H277/($G277-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AW$5-$D277)>($G277),$H277-SUM($J277:AV277),$H277/($G277-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AX$5-$D277)>($G277),$H277-SUM($J277:AW277),$H277/($G277-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AY$5-$D277)>($G277),$H277-SUM($J277:AX277),$H277/($G277-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((AZ$5-$D277)>($G277),$H277-SUM($J277:AY277),$H277/($G277-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BA$5-$D277)>($G277),$H277-SUM($J277:AZ277),$H277/($G277-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BB$5-$D277)>($G277),$H277-SUM($J277:BA277),$H277/($G277-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BC$5-$D277)>($G277),$H277-SUM($J277:BB277),$H277/($G277-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BD$5-$D277)>($G277),$H277-SUM($J277:BC277),$H277/($G277-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BE$5-$D277)>($G277),$H277-SUM($J277:BD277),$H277/($G277-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BF$5-$D277)>($G277),$H277-SUM($J277:BE277),$H277/($G277-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BG$5-$D277)>($G277),$H277-SUM($J277:BF277),$H277/($G277-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BH$5-$D277)>($G277),$H277-SUM($J277:BG277),$H277/($G277-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BI$5-$D277)>($G277),$H277-SUM($J277:BH277),$H277/($G277-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BJ$5-$D277)>($G277),$H277-SUM($J277:BI277),$H277/($G277-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BK$5-$D277)>($G277),$H277-SUM($J277:BJ277),$H277/($G277-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BL$5-$D277)>($G277),$H277-SUM($J277:BK277),$H277/($G277-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BM$5-$D277)>($G277),$H277-SUM($J277:BL277),$H277/($G277-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BN$5-$D277)>($G277),$H277-SUM($J277:BM277),$H277/($G277-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BO$5-$D277)>($G277),$H277-SUM($J277:BN277),$H277/($G277-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BP$5-$D277)>($G277),$H277-SUM($J277:BO277),$H277/($G277-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BQ$5-$D277)>($G277),$H277-SUM($J277:BP277),$H277/($G277-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BR$5-$D277)>($G277),$H277-SUM($J277:BQ277),$H277/($G277-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BS$5-$D277)>($G277),$H277-SUM($J277:BR277),$H277/($G277-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BT$5-$D277)>($G277),$H277-SUM($J277:BS277),$H277/($G277-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BU$5-$D277)>($G277),$H277-SUM($J277:BT277),$H277/($G277-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BV$5-$D277)>($G277),$H277-SUM($J277:BU277),$H277/($G277-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BW$5-$D277)>($G277),$H277-SUM($J277:BV277),$H277/($G277-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BX$5-$D277)>($G277),$H277-SUM($J277:BW277),$H277/($G277-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BY$5-$D277)>($G277),$H277-SUM($J277:BX277),$H277/($G277-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((BZ$5-$D277)>($G277),$H277-SUM($J277:BY277),$H277/($G277-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((CA$5-$D277)>($G277),$H277-SUM($J277:BZ277),$H277/($G277-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((CB$5-$D277)>($G277),$H277-SUM($J277:CA277),$H277/($G277-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D277+reg_period_length),$G277=\"n/a\"),0,IF((CC$5-$D277)>($G277),$H277-SUM($J277:CB277),$H277/($G277-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H277-SUM($J277:$CC277),2)=0,G277=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G277","v":13},{"$f":"INDEX($J275:$CC275, MATCH(VALUE(LEFT(D278,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((J$5-$D278)>($G278),$H278-SUM(I278:$J278),$H278/($G278-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((K$5-$D278)>($G278),$H278-SUM(J278:$J278),$H278/($G278-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((L$5-$D278)>($G278),$H278-SUM($J278:K278),$H278/($G278-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((M$5-$D278)>($G278),$H278-SUM($J278:L278),$H278/($G278-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((N$5-$D278)>($G278),$H278-SUM($J278:M278),$H278/($G278-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((O$5-$D278)>($G278),$H278-SUM($J278:N278),$H278/($G278-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((P$5-$D278)>($G278),$H278-SUM($J278:O278),$H278/($G278-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((Q$5-$D278)>($G278),$H278-SUM($J278:P278),$H278/($G278-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((R$5-$D278)>($G278),$H278-SUM($J278:Q278),$H278/($G278-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((S$5-$D278)>($G278),$H278-SUM($J278:R278),$H278/($G278-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D278+reg_period_length+0.5),$G278=\"n/a\"),0,IF((T$5-$D278)>($G278),$H278-SUM($J278:S278),$H278/($G278-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((U$5-$D278)>($G278),$H278-SUM($J278:T278),$H278/($G278-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((V$5-$D278)>($G278),$H278-SUM($J278:U278),$H278/($G278-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((W$5-$D278)>($G278),$H278-SUM($J278:V278),$H278/($G278-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((X$5-$D278)>($G278),$H278-SUM($J278:W278),$H278/($G278-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((Y$5-$D278)>($G278),$H278-SUM($J278:X278),$H278/($G278-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((Z$5-$D278)>($G278),$H278-SUM($J278:Y278),$H278/($G278-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AA$5-$D278)>($G278),$H278-SUM($J278:Z278),$H278/($G278-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AB$5-$D278)>($G278),$H278-SUM($J278:AA278),$H278/($G278-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AC$5-$D278)>($G278),$H278-SUM($J278:AB278),$H278/($G278-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AD$5-$D278)>($G278),$H278-SUM($J278:AC278),$H278/($G278-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AE$5-$D278)>($G278),$H278-SUM($J278:AD278),$H278/($G278-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AF$5-$D278)>($G278),$H278-SUM($J278:AE278),$H278/($G278-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AG$5-$D278)>($G278),$H278-SUM($J278:AF278),$H278/($G278-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AH$5-$D278)>($G278),$H278-SUM($J278:AG278),$H278/($G278-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AI$5-$D278)>($G278),$H278-SUM($J278:AH278),$H278/($G278-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AJ$5-$D278)>($G278),$H278-SUM($J278:AI278),$H278/($G278-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AK$5-$D278)>($G278),$H278-SUM($J278:AJ278),$H278/($G278-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AL$5-$D278)>($G278),$H278-SUM($J278:AK278),$H278/($G278-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AM$5-$D278)>($G278),$H278-SUM($J278:AL278),$H278/($G278-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AN$5-$D278)>($G278),$H278-SUM($J278:AM278),$H278/($G278-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AO$5-$D278)>($G278),$H278-SUM($J278:AN278),$H278/($G278-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AP$5-$D278)>($G278),$H278-SUM($J278:AO278),$H278/($G278-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AQ$5-$D278)>($G278),$H278-SUM($J278:AP278),$H278/($G278-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AR$5-$D278)>($G278),$H278-SUM($J278:AQ278),$H278/($G278-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AS$5-$D278)>($G278),$H278-SUM($J278:AR278),$H278/($G278-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AT$5-$D278)>($G278),$H278-SUM($J278:AS278),$H278/($G278-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AU$5-$D278)>($G278),$H278-SUM($J278:AT278),$H278/($G278-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AV$5-$D278)>($G278),$H278-SUM($J278:AU278),$H278/($G278-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AW$5-$D278)>($G278),$H278-SUM($J278:AV278),$H278/($G278-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AX$5-$D278)>($G278),$H278-SUM($J278:AW278),$H278/($G278-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AY$5-$D278)>($G278),$H278-SUM($J278:AX278),$H278/($G278-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((AZ$5-$D278)>($G278),$H278-SUM($J278:AY278),$H278/($G278-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BA$5-$D278)>($G278),$H278-SUM($J278:AZ278),$H278/($G278-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BB$5-$D278)>($G278),$H278-SUM($J278:BA278),$H278/($G278-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BC$5-$D278)>($G278),$H278-SUM($J278:BB278),$H278/($G278-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BD$5-$D278)>($G278),$H278-SUM($J278:BC278),$H278/($G278-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BE$5-$D278)>($G278),$H278-SUM($J278:BD278),$H278/($G278-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BF$5-$D278)>($G278),$H278-SUM($J278:BE278),$H278/($G278-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BG$5-$D278)>($G278),$H278-SUM($J278:BF278),$H278/($G278-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BH$5-$D278)>($G278),$H278-SUM($J278:BG278),$H278/($G278-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BI$5-$D278)>($G278),$H278-SUM($J278:BH278),$H278/($G278-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BJ$5-$D278)>($G278),$H278-SUM($J278:BI278),$H278/($G278-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BK$5-$D278)>($G278),$H278-SUM($J278:BJ278),$H278/($G278-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BL$5-$D278)>($G278),$H278-SUM($J278:BK278),$H278/($G278-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BM$5-$D278)>($G278),$H278-SUM($J278:BL278),$H278/($G278-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BN$5-$D278)>($G278),$H278-SUM($J278:BM278),$H278/($G278-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BO$5-$D278)>($G278),$H278-SUM($J278:BN278),$H278/($G278-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BP$5-$D278)>($G278),$H278-SUM($J278:BO278),$H278/($G278-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BQ$5-$D278)>($G278),$H278-SUM($J278:BP278),$H278/($G278-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BR$5-$D278)>($G278),$H278-SUM($J278:BQ278),$H278/($G278-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BS$5-$D278)>($G278),$H278-SUM($J278:BR278),$H278/($G278-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BT$5-$D278)>($G278),$H278-SUM($J278:BS278),$H278/($G278-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BU$5-$D278)>($G278),$H278-SUM($J278:BT278),$H278/($G278-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BV$5-$D278)>($G278),$H278-SUM($J278:BU278),$H278/($G278-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BW$5-$D278)>($G278),$H278-SUM($J278:BV278),$H278/($G278-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BX$5-$D278)>($G278),$H278-SUM($J278:BW278),$H278/($G278-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BY$5-$D278)>($G278),$H278-SUM($J278:BX278),$H278/($G278-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((BZ$5-$D278)>($G278),$H278-SUM($J278:BY278),$H278/($G278-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((CA$5-$D278)>($G278),$H278-SUM($J278:BZ278),$H278/($G278-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((CB$5-$D278)>($G278),$H278-SUM($J278:CA278),$H278/($G278-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D278+reg_period_length),$G278=\"n/a\"),0,IF((CC$5-$D278)>($G278),$H278-SUM($J278:CB278),$H278/($G278-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H278-SUM($J278:$CC278),2)=0,G278=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0.15272145470053644},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B268,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G270","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G271","v":6.3479699853929006},{"$f":"INDEX($J280:$CC280, MATCH(VALUE(LEFT(D282,4))+5, $J$5:$CC$5,0))","v":0.15272145470053644},null,{"$f":"IF(OR(J$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((J$5-$D282)>($G282),$H282-SUM(I282:$J282),$H282/($G282-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((K$5-$D282)>($G282),$H282-SUM(J282:$J282),$H282/($G282-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((L$5-$D282)>($G282),$H282-SUM($J282:K282),$H282/($G282-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((M$5-$D282)>($G282),$H282-SUM($J282:L282),$H282/($G282-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((N$5-$D282)>($G282),$H282-SUM($J282:M282),$H282/($G282-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((O$5-$D282)>($G282),$H282-SUM($J282:N282),$H282/($G282-reg_period_length)))*O$14","v":0.11329737038322989},{"$f":"IF(OR(P$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((P$5-$D282)>($G282),$H282-SUM($J282:O282),$H282/($G282-reg_period_length)))*P$14","v":3.9424084317306554E-2},{"$f":"IF(OR(Q$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((Q$5-$D282)>($G282),$H282-SUM($J282:P282),$H282/($G282-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((R$5-$D282)>($G282),$H282-SUM($J282:Q282),$H282/($G282-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((S$5-$D282)>($G282),$H282-SUM($J282:R282),$H282/($G282-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((T$5-$D282)>($G282),$H282-SUM($J282:S282),$H282/($G282-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((U$5-$D282)>($G282),$H282-SUM($J282:T282),$H282/($G282-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((V$5-$D282)>($G282),$H282-SUM($J282:U282),$H282/($G282-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((W$5-$D282)>($G282),$H282-SUM($J282:V282),$H282/($G282-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((X$5-$D282)>($G282),$H282-SUM($J282:W282),$H282/($G282-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((Y$5-$D282)>($G282),$H282-SUM($J282:X282),$H282/($G282-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((Z$5-$D282)>($G282),$H282-SUM($J282:Y282),$H282/($G282-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AA$5-$D282)>($G282),$H282-SUM($J282:Z282),$H282/($G282-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AB$5-$D282)>($G282),$H282-SUM($J282:AA282),$H282/($G282-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AC$5-$D282)>($G282),$H282-SUM($J282:AB282),$H282/($G282-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AD$5-$D282)>($G282),$H282-SUM($J282:AC282),$H282/($G282-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AE$5-$D282)>($G282),$H282-SUM($J282:AD282),$H282/($G282-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AF$5-$D282)>($G282),$H282-SUM($J282:AE282),$H282/($G282-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AG$5-$D282)>($G282),$H282-SUM($J282:AF282),$H282/($G282-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AH$5-$D282)>($G282),$H282-SUM($J282:AG282),$H282/($G282-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AI$5-$D282)>($G282),$H282-SUM($J282:AH282),$H282/($G282-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AJ$5-$D282)>($G282),$H282-SUM($J282:AI282),$H282/($G282-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AK$5-$D282)>($G282),$H282-SUM($J282:AJ282),$H282/($G282-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AL$5-$D282)>($G282),$H282-SUM($J282:AK282),$H282/($G282-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AM$5-$D282)>($G282),$H282-SUM($J282:AL282),$H282/($G282-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AN$5-$D282)>($G282),$H282-SUM($J282:AM282),$H282/($G282-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AO$5-$D282)>($G282),$H282-SUM($J282:AN282),$H282/($G282-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AP$5-$D282)>($G282),$H282-SUM($J282:AO282),$H282/($G282-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AQ$5-$D282)>($G282),$H282-SUM($J282:AP282),$H282/($G282-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AR$5-$D282)>($G282),$H282-SUM($J282:AQ282),$H282/($G282-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AS$5-$D282)>($G282),$H282-SUM($J282:AR282),$H282/($G282-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AT$5-$D282)>($G282),$H282-SUM($J282:AS282),$H282/($G282-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AU$5-$D282)>($G282),$H282-SUM($J282:AT282),$H282/($G282-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AV$5-$D282)>($G282),$H282-SUM($J282:AU282),$H282/($G282-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AW$5-$D282)>($G282),$H282-SUM($J282:AV282),$H282/($G282-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AX$5-$D282)>($G282),$H282-SUM($J282:AW282),$H282/($G282-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AY$5-$D282)>($G282),$H282-SUM($J282:AX282),$H282/($G282-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((AZ$5-$D282)>($G282),$H282-SUM($J282:AY282),$H282/($G282-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BA$5-$D282)>($G282),$H282-SUM($J282:AZ282),$H282/($G282-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BB$5-$D282)>($G282),$H282-SUM($J282:BA282),$H282/($G282-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BC$5-$D282)>($G282),$H282-SUM($J282:BB282),$H282/($G282-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BD$5-$D282)>($G282),$H282-SUM($J282:BC282),$H282/($G282-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BE$5-$D282)>($G282),$H282-SUM($J282:BD282),$H282/($G282-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BF$5-$D282)>($G282),$H282-SUM($J282:BE282),$H282/($G282-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BG$5-$D282)>($G282),$H282-SUM($J282:BF282),$H282/($G282-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BH$5-$D282)>($G282),$H282-SUM($J282:BG282),$H282/($G282-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BI$5-$D282)>($G282),$H282-SUM($J282:BH282),$H282/($G282-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BJ$5-$D282)>($G282),$H282-SUM($J282:BI282),$H282/($G282-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BK$5-$D282)>($G282),$H282-SUM($J282:BJ282),$H282/($G282-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BL$5-$D282)>($G282),$H282-SUM($J282:BK282),$H282/($G282-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BM$5-$D282)>($G282),$H282-SUM($J282:BL282),$H282/($G282-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BN$5-$D282)>($G282),$H282-SUM($J282:BM282),$H282/($G282-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BO$5-$D282)>($G282),$H282-SUM($J282:BN282),$H282/($G282-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BP$5-$D282)>($G282),$H282-SUM($J282:BO282),$H282/($G282-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BQ$5-$D282)>($G282),$H282-SUM($J282:BP282),$H282/($G282-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BR$5-$D282)>($G282),$H282-SUM($J282:BQ282),$H282/($G282-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BS$5-$D282)>($G282),$H282-SUM($J282:BR282),$H282/($G282-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BT$5-$D282)>($G282),$H282-SUM($J282:BS282),$H282/($G282-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BU$5-$D282)>($G282),$H282-SUM($J282:BT282),$H282/($G282-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BV$5-$D282)>($G282),$H282-SUM($J282:BU282),$H282/($G282-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BW$5-$D282)>($G282),$H282-SUM($J282:BV282),$H282/($G282-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BX$5-$D282)>($G282),$H282-SUM($J282:BW282),$H282/($G282-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BY$5-$D282)>($G282),$H282-SUM($J282:BX282),$H282/($G282-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((BZ$5-$D282)>($G282),$H282-SUM($J282:BY282),$H282/($G282-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((CA$5-$D282)>($G282),$H282-SUM($J282:BZ282),$H282/($G282-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((CB$5-$D282)>($G282),$H282-SUM($J282:CA282),$H282/($G282-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D282+reg_period_length),$G282=\"n/a\"),0,IF((CC$5-$D282)>($G282),$H282-SUM($J282:CB282),$H282/($G282-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H282-SUM($J282:$CC282),2)=0,G282=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G282=\"n/a\",\"n/a\",MAX(G282-5,1))","v":1.3479699853929006},{"$f":"INDEX($J280:$CC280, MATCH(VALUE(LEFT(D283,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((J$5-$D283)>($G283),$H283-SUM(I283:$J283),$H283/($G283-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((K$5-$D283)>($G283),$H283-SUM(J283:$J283),$H283/($G283-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((L$5-$D283)>($G283),$H283-SUM($J283:K283),$H283/($G283-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((M$5-$D283)>($G283),$H283-SUM($J283:L283),$H283/($G283-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((N$5-$D283)>($G283),$H283-SUM($J283:M283),$H283/($G283-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((O$5-$D283)>($G283),$H283-SUM($J283:N283),$H283/($G283-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((P$5-$D283)>($G283),$H283-SUM($J283:O283),$H283/($G283-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((Q$5-$D283)>($G283),$H283-SUM($J283:P283),$H283/($G283-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((R$5-$D283)>($G283),$H283-SUM($J283:Q283),$H283/($G283-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((S$5-$D283)>($G283),$H283-SUM($J283:R283),$H283/($G283-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((T$5-$D283)>($G283),$H283-SUM($J283:S283),$H283/($G283-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((U$5-$D283)>($G283),$H283-SUM($J283:T283),$H283/($G283-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((V$5-$D283)>($G283),$H283-SUM($J283:U283),$H283/($G283-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((W$5-$D283)>($G283),$H283-SUM($J283:V283),$H283/($G283-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((X$5-$D283)>($G283),$H283-SUM($J283:W283),$H283/($G283-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((Y$5-$D283)>($G283),$H283-SUM($J283:X283),$H283/($G283-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((Z$5-$D283)>($G283),$H283-SUM($J283:Y283),$H283/($G283-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AA$5-$D283)>($G283),$H283-SUM($J283:Z283),$H283/($G283-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AB$5-$D283)>($G283),$H283-SUM($J283:AA283),$H283/($G283-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AC$5-$D283)>($G283),$H283-SUM($J283:AB283),$H283/($G283-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AD$5-$D283)>($G283),$H283-SUM($J283:AC283),$H283/($G283-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AE$5-$D283)>($G283),$H283-SUM($J283:AD283),$H283/($G283-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AF$5-$D283)>($G283),$H283-SUM($J283:AE283),$H283/($G283-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AG$5-$D283)>($G283),$H283-SUM($J283:AF283),$H283/($G283-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AH$5-$D283)>($G283),$H283-SUM($J283:AG283),$H283/($G283-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AI$5-$D283)>($G283),$H283-SUM($J283:AH283),$H283/($G283-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AJ$5-$D283)>($G283),$H283-SUM($J283:AI283),$H283/($G283-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AK$5-$D283)>($G283),$H283-SUM($J283:AJ283),$H283/($G283-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AL$5-$D283)>($G283),$H283-SUM($J283:AK283),$H283/($G283-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AM$5-$D283)>($G283),$H283-SUM($J283:AL283),$H283/($G283-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AN$5-$D283)>($G283),$H283-SUM($J283:AM283),$H283/($G283-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AO$5-$D283)>($G283),$H283-SUM($J283:AN283),$H283/($G283-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AP$5-$D283)>($G283),$H283-SUM($J283:AO283),$H283/($G283-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AQ$5-$D283)>($G283),$H283-SUM($J283:AP283),$H283/($G283-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AR$5-$D283)>($G283),$H283-SUM($J283:AQ283),$H283/($G283-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AS$5-$D283)>($G283),$H283-SUM($J283:AR283),$H283/($G283-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AT$5-$D283)>($G283),$H283-SUM($J283:AS283),$H283/($G283-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AU$5-$D283)>($G283),$H283-SUM($J283:AT283),$H283/($G283-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AV$5-$D283)>($G283),$H283-SUM($J283:AU283),$H283/($G283-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AW$5-$D283)>($G283),$H283-SUM($J283:AV283),$H283/($G283-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AX$5-$D283)>($G283),$H283-SUM($J283:AW283),$H283/($G283-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AY$5-$D283)>($G283),$H283-SUM($J283:AX283),$H283/($G283-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((AZ$5-$D283)>($G283),$H283-SUM($J283:AY283),$H283/($G283-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BA$5-$D283)>($G283),$H283-SUM($J283:AZ283),$H283/($G283-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BB$5-$D283)>($G283),$H283-SUM($J283:BA283),$H283/($G283-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BC$5-$D283)>($G283),$H283-SUM($J283:BB283),$H283/($G283-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BD$5-$D283)>($G283),$H283-SUM($J283:BC283),$H283/($G283-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BE$5-$D283)>($G283),$H283-SUM($J283:BD283),$H283/($G283-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BF$5-$D283)>($G283),$H283-SUM($J283:BE283),$H283/($G283-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BG$5-$D283)>($G283),$H283-SUM($J283:BF283),$H283/($G283-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BH$5-$D283)>($G283),$H283-SUM($J283:BG283),$H283/($G283-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BI$5-$D283)>($G283),$H283-SUM($J283:BH283),$H283/($G283-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BJ$5-$D283)>($G283),$H283-SUM($J283:BI283),$H283/($G283-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BK$5-$D283)>($G283),$H283-SUM($J283:BJ283),$H283/($G283-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BL$5-$D283)>($G283),$H283-SUM($J283:BK283),$H283/($G283-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BM$5-$D283)>($G283),$H283-SUM($J283:BL283),$H283/($G283-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BN$5-$D283)>($G283),$H283-SUM($J283:BM283),$H283/($G283-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BO$5-$D283)>($G283),$H283-SUM($J283:BN283),$H283/($G283-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BP$5-$D283)>($G283),$H283-SUM($J283:BO283),$H283/($G283-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BQ$5-$D283)>($G283),$H283-SUM($J283:BP283),$H283/($G283-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BR$5-$D283)>($G283),$H283-SUM($J283:BQ283),$H283/($G283-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BS$5-$D283)>($G283),$H283-SUM($J283:BR283),$H283/($G283-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BT$5-$D283)>($G283),$H283-SUM($J283:BS283),$H283/($G283-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BU$5-$D283)>($G283),$H283-SUM($J283:BT283),$H283/($G283-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BV$5-$D283)>($G283),$H283-SUM($J283:BU283),$H283/($G283-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BW$5-$D283)>($G283),$H283-SUM($J283:BV283),$H283/($G283-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BX$5-$D283)>($G283),$H283-SUM($J283:BW283),$H283/($G283-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BY$5-$D283)>($G283),$H283-SUM($J283:BX283),$H283/($G283-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((BZ$5-$D283)>($G283),$H283-SUM($J283:BY283),$H283/($G283-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((CA$5-$D283)>($G283),$H283-SUM($J283:BZ283),$H283/($G283-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((CB$5-$D283)>($G283),$H283-SUM($J283:CA283),$H283/($G283-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D283+reg_period_length),$G283=\"n/a\"),0,IF((CC$5-$D283)>($G283),$H283-SUM($J283:CB283),$H283/($G283-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H283-SUM($J283:$CC283),2)=0,G283=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J287:CC287)-SUM(J288:CC288),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE295:$CE324)=COUNTIF($CE295:$CE324,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":4.273349514994365},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":2.5905409863715922},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":2.8825572398993664},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":2.9216603045695626},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":3.0207483164502387},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":3.3050730254320171},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":15.235169907105867},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":20.044561402044405},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":21.261823048730506},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":17.641012845390623},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":9.8172745047284042},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B268,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A268)","v":13},{"$f":"TRANSPOSE(J292:AM292)","v":4.273349514994365},null,{"$f":"IF(OR(J$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>J$5,$H295/$G295,$H295-SUM($I295:I295)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>K$5,$H295/$G295,$H295-SUM($I295:J295)))*K$14","v":0.32871919346110501},{"$f":"IF(OR(L$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>L$5,$H295/$G295,$H295-SUM($I295:K295)))*L$14","v":0.32871919346110501},{"$f":"IF(OR(M$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>M$5,$H295/$G295,$H295-SUM($I295:L295)))*M$14","v":0.32871919346110501},{"$f":"IF(OR(N$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>N$5,$H295/$G295,$H295-SUM($I295:M295)))*N$14","v":0.32871919346110501},{"$f":"IF(OR(O$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>O$5,$H295/$G295,$H295-SUM($I295:N295)))*O$14","v":0.32871919346110501},{"$f":"IF(OR(P$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>P$5,$H295/$G295,$H295-SUM($I295:O295)))*P$14","v":0.32871919346110501},{"$f":"IF(OR(Q$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>Q$5,$H295/$G295,$H295-SUM($I295:P295)))*Q$14","v":0.32871919346110501},{"$f":"IF(OR(R$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>R$5,$H295/$G295,$H295-SUM($I295:Q295)))*R$14","v":0.32871919346110501},{"$f":"IF(OR(S$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>S$5,$H295/$G295,$H295-SUM($I295:R295)))*S$14","v":0.32871919346110501},{"$f":"IF(OR(T$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>T$5,$H295/$G295,$H295-SUM($I295:S295)))*T$14","v":0.1643595967305525},{"$f":"IF(OR(U$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>U$5,$H295/$G295,$H295-SUM($I295:T295)))*U$14","v":0.32871919346110501},{"$f":"IF(OR(V$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>V$5,$H295/$G295,$H295-SUM($I295:U295)))*V$14","v":0.32871919346110501},{"$f":"IF(OR(W$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>W$5,$H295/$G295,$H295-SUM($I295:V295)))*W$14","v":0.32871919346110501},{"$f":"IF(OR(X$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>X$5,$H295/$G295,$H295-SUM($I295:W295)))*X$14","v":0.16435959673055311},{"$f":"IF(OR(Y$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>Y$5,$H295/$G295,$H295-SUM($I295:X295)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>Z$5,$H295/$G295,$H295-SUM($I295:Y295)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AA$5,$H295/$G295,$H295-SUM($I295:Z295)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AB$5,$H295/$G295,$H295-SUM($I295:AA295)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AC$5,$H295/$G295,$H295-SUM($I295:AB295)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AD$5,$H295/$G295,$H295-SUM($I295:AC295)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AE$5,$H295/$G295,$H295-SUM($I295:AD295)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AF$5,$H295/$G295,$H295-SUM($I295:AE295)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AG$5,$H295/$G295,$H295-SUM($I295:AF295)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AH$5,$H295/$G295,$H295-SUM($I295:AG295)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AI$5,$H295/$G295,$H295-SUM($I295:AH295)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AJ$5,$H295/$G295,$H295-SUM($I295:AI295)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AK$5,$H295/$G295,$H295-SUM($I295:AJ295)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AL$5,$H295/$G295,$H295-SUM($I295:AK295)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AM$5,$H295/$G295,$H295-SUM($I295:AL295)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AN$5,$H295/$G295,$H295-SUM($I295:AM295)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AO$5,$H295/$G295,$H295-SUM($I295:AN295)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AP$5,$H295/$G295,$H295-SUM($I295:AO295)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AQ$5,$H295/$G295,$H295-SUM($I295:AP295)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AR$5,$H295/$G295,$H295-SUM($I295:AQ295)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AS$5,$H295/$G295,$H295-SUM($I295:AR295)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AT$5,$H295/$G295,$H295-SUM($I295:AS295)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AU$5,$H295/$G295,$H295-SUM($I295:AT295)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AV$5,$H295/$G295,$H295-SUM($I295:AU295)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AW$5,$H295/$G295,$H295-SUM($I295:AV295)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AX$5,$H295/$G295,$H295-SUM($I295:AW295)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AY$5,$H295/$G295,$H295-SUM($I295:AX295)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>AZ$5,$H295/$G295,$H295-SUM($I295:AY295)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BA$5,$H295/$G295,$H295-SUM($I295:AZ295)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BB$5,$H295/$G295,$H295-SUM($I295:BA295)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BC$5,$H295/$G295,$H295-SUM($I295:BB295)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BD$5,$H295/$G295,$H295-SUM($I295:BC295)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BE$5,$H295/$G295,$H295-SUM($I295:BD295)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BF$5,$H295/$G295,$H295-SUM($I295:BE295)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BG$5,$H295/$G295,$H295-SUM($I295:BF295)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BH$5,$H295/$G295,$H295-SUM($I295:BG295)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BI$5,$H295/$G295,$H295-SUM($I295:BH295)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BJ$5,$H295/$G295,$H295-SUM($I295:BI295)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BK$5,$H295/$G295,$H295-SUM($I295:BJ295)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BL$5,$H295/$G295,$H295-SUM($I295:BK295)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BM$5,$H295/$G295,$H295-SUM($I295:BL295)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BN$5,$H295/$G295,$H295-SUM($I295:BM295)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BO$5,$H295/$G295,$H295-SUM($I295:BN295)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BP$5,$H295/$G295,$H295-SUM($I295:BO295)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BQ$5,$H295/$G295,$H295-SUM($I295:BP295)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BR$5,$H295/$G295,$H295-SUM($I295:BQ295)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BS$5,$H295/$G295,$H295-SUM($I295:BR295)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BT$5,$H295/$G295,$H295-SUM($I295:BS295)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BU$5,$H295/$G295,$H295-SUM($I295:BT295)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BV$5,$H295/$G295,$H295-SUM($I295:BU295)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BW$5,$H295/$G295,$H295-SUM($I295:BV295)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BX$5,$H295/$G295,$H295-SUM($I295:BW295)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BY$5,$H295/$G295,$H295-SUM($I295:BX295)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>BZ$5,$H295/$G295,$H295-SUM($I295:BY295)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>CA$5,$H295/$G295,$H295-SUM($I295:BZ295)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>CB$5,$H295/$G295,$H295-SUM($I295:CA295)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D295,$G295=\"n/a\"),0,IF(SUM($D295,$G295+0.5)>CC$5,$H295/$G295,$H295-SUM($I295:CB295)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H295-SUM($J295:$CC295),2)=0,G295=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D295+1","v":2012},"$m Real 2010",null,{"$f":"G295","v":13},2.5905409863715922,null,{"$f":"IF(OR(J$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>J$5,$H296/$G296,$H296-SUM($I296:I296)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>K$5,$H296/$G296,$H296-SUM($I296:J296)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>L$5,$H296/$G296,$H296-SUM($I296:K296)))*L$14","v":0.19927238356704555},{"$f":"IF(OR(M$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>M$5,$H296/$G296,$H296-SUM($I296:L296)))*M$14","v":0.19927238356704555},{"$f":"IF(OR(N$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>N$5,$H296/$G296,$H296-SUM($I296:M296)))*N$14","v":0.19927238356704555},{"$f":"IF(OR(O$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>O$5,$H296/$G296,$H296-SUM($I296:N296)))*O$14","v":0.19927238356704555},{"$f":"IF(OR(P$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>P$5,$H296/$G296,$H296-SUM($I296:O296)))*P$14","v":0.19927238356704555},{"$f":"IF(OR(Q$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>Q$5,$H296/$G296,$H296-SUM($I296:P296)))*Q$14","v":0.19927238356704555},{"$f":"IF(OR(R$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>R$5,$H296/$G296,$H296-SUM($I296:Q296)))*R$14","v":0.19927238356704555},{"$f":"IF(OR(S$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>S$5,$H296/$G296,$H296-SUM($I296:R296)))*S$14","v":0.19927238356704555},{"$f":"IF(OR(T$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>T$5,$H296/$G296,$H296-SUM($I296:S296)))*T$14","v":9.9636191783522773E-2},{"$f":"IF(OR(U$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>U$5,$H296/$G296,$H296-SUM($I296:T296)))*U$14","v":0.19927238356704555},{"$f":"IF(OR(V$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>V$5,$H296/$G296,$H296-SUM($I296:U296)))*V$14","v":0.19927238356704555},{"$f":"IF(OR(W$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>W$5,$H296/$G296,$H296-SUM($I296:V296)))*W$14","v":0.19927238356704555},{"$f":"IF(OR(X$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>X$5,$H296/$G296,$H296-SUM($I296:W296)))*X$14","v":0.19927238356704555},{"$f":"IF(OR(Y$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>Y$5,$H296/$G296,$H296-SUM($I296:X296)))*Y$14","v":9.9636191783523564E-2},{"$f":"IF(OR(Z$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>Z$5,$H296/$G296,$H296-SUM($I296:Y296)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AA$5,$H296/$G296,$H296-SUM($I296:Z296)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AB$5,$H296/$G296,$H296-SUM($I296:AA296)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AC$5,$H296/$G296,$H296-SUM($I296:AB296)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AD$5,$H296/$G296,$H296-SUM($I296:AC296)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AE$5,$H296/$G296,$H296-SUM($I296:AD296)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AF$5,$H296/$G296,$H296-SUM($I296:AE296)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AG$5,$H296/$G296,$H296-SUM($I296:AF296)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AH$5,$H296/$G296,$H296-SUM($I296:AG296)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AI$5,$H296/$G296,$H296-SUM($I296:AH296)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AJ$5,$H296/$G296,$H296-SUM($I296:AI296)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AK$5,$H296/$G296,$H296-SUM($I296:AJ296)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AL$5,$H296/$G296,$H296-SUM($I296:AK296)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AM$5,$H296/$G296,$H296-SUM($I296:AL296)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AN$5,$H296/$G296,$H296-SUM($I296:AM296)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AO$5,$H296/$G296,$H296-SUM($I296:AN296)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AP$5,$H296/$G296,$H296-SUM($I296:AO296)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AQ$5,$H296/$G296,$H296-SUM($I296:AP296)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AR$5,$H296/$G296,$H296-SUM($I296:AQ296)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AS$5,$H296/$G296,$H296-SUM($I296:AR296)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AT$5,$H296/$G296,$H296-SUM($I296:AS296)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AU$5,$H296/$G296,$H296-SUM($I296:AT296)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AV$5,$H296/$G296,$H296-SUM($I296:AU296)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AW$5,$H296/$G296,$H296-SUM($I296:AV296)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AX$5,$H296/$G296,$H296-SUM($I296:AW296)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AY$5,$H296/$G296,$H296-SUM($I296:AX296)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>AZ$5,$H296/$G296,$H296-SUM($I296:AY296)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BA$5,$H296/$G296,$H296-SUM($I296:AZ296)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BB$5,$H296/$G296,$H296-SUM($I296:BA296)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BC$5,$H296/$G296,$H296-SUM($I296:BB296)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BD$5,$H296/$G296,$H296-SUM($I296:BC296)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BE$5,$H296/$G296,$H296-SUM($I296:BD296)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BF$5,$H296/$G296,$H296-SUM($I296:BE296)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BG$5,$H296/$G296,$H296-SUM($I296:BF296)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BH$5,$H296/$G296,$H296-SUM($I296:BG296)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BI$5,$H296/$G296,$H296-SUM($I296:BH296)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BJ$5,$H296/$G296,$H296-SUM($I296:BI296)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BK$5,$H296/$G296,$H296-SUM($I296:BJ296)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BL$5,$H296/$G296,$H296-SUM($I296:BK296)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BM$5,$H296/$G296,$H296-SUM($I296:BL296)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BN$5,$H296/$G296,$H296-SUM($I296:BM296)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BO$5,$H296/$G296,$H296-SUM($I296:BN296)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BP$5,$H296/$G296,$H296-SUM($I296:BO296)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BQ$5,$H296/$G296,$H296-SUM($I296:BP296)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BR$5,$H296/$G296,$H296-SUM($I296:BQ296)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BS$5,$H296/$G296,$H296-SUM($I296:BR296)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BT$5,$H296/$G296,$H296-SUM($I296:BS296)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BU$5,$H296/$G296,$H296-SUM($I296:BT296)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BV$5,$H296/$G296,$H296-SUM($I296:BU296)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BW$5,$H296/$G296,$H296-SUM($I296:BV296)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BX$5,$H296/$G296,$H296-SUM($I296:BW296)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BY$5,$H296/$G296,$H296-SUM($I296:BX296)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>BZ$5,$H296/$G296,$H296-SUM($I296:BY296)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>CA$5,$H296/$G296,$H296-SUM($I296:BZ296)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>CB$5,$H296/$G296,$H296-SUM($I296:CA296)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D296,$G296=\"n/a\"),0,IF(SUM($D296,$G296+0.5)>CC$5,$H296/$G296,$H296-SUM($I296:CB296)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D296+1","v":2013},"$m Real 2010",null,{"$f":"G296","v":13},2.8825572398993664,null,{"$f":"IF(OR(J$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>J$5,$H297/$G297,$H297-SUM($I297:I297)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>K$5,$H297/$G297,$H297-SUM($I297:J297)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>L$5,$H297/$G297,$H297-SUM($I297:K297)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>M$5,$H297/$G297,$H297-SUM($I297:L297)))*M$14","v":0.22173517229995127},{"$f":"IF(OR(N$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>N$5,$H297/$G297,$H297-SUM($I297:M297)))*N$14","v":0.22173517229995127},{"$f":"IF(OR(O$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>O$5,$H297/$G297,$H297-SUM($I297:N297)))*O$14","v":0.22173517229995127},{"$f":"IF(OR(P$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>P$5,$H297/$G297,$H297-SUM($I297:O297)))*P$14","v":0.22173517229995127},{"$f":"IF(OR(Q$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>Q$5,$H297/$G297,$H297-SUM($I297:P297)))*Q$14","v":0.22173517229995127},{"$f":"IF(OR(R$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>R$5,$H297/$G297,$H297-SUM($I297:Q297)))*R$14","v":0.22173517229995127},{"$f":"IF(OR(S$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>S$5,$H297/$G297,$H297-SUM($I297:R297)))*S$14","v":0.22173517229995127},{"$f":"IF(OR(T$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>T$5,$H297/$G297,$H297-SUM($I297:S297)))*T$14","v":0.11086758614997563},{"$f":"IF(OR(U$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>U$5,$H297/$G297,$H297-SUM($I297:T297)))*U$14","v":0.22173517229995127},{"$f":"IF(OR(V$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>V$5,$H297/$G297,$H297-SUM($I297:U297)))*V$14","v":0.22173517229995127},{"$f":"IF(OR(W$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>W$5,$H297/$G297,$H297-SUM($I297:V297)))*W$14","v":0.22173517229995127},{"$f":"IF(OR(X$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>X$5,$H297/$G297,$H297-SUM($I297:W297)))*X$14","v":0.22173517229995127},{"$f":"IF(OR(Y$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>Y$5,$H297/$G297,$H297-SUM($I297:X297)))*Y$14","v":0.22173517229995127},{"$f":"IF(OR(Z$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>Z$5,$H297/$G297,$H297-SUM($I297:Y297)))*Z$14","v":0.11086758614997505},{"$f":"IF(OR(AA$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AA$5,$H297/$G297,$H297-SUM($I297:Z297)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AB$5,$H297/$G297,$H297-SUM($I297:AA297)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AC$5,$H297/$G297,$H297-SUM($I297:AB297)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AD$5,$H297/$G297,$H297-SUM($I297:AC297)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AE$5,$H297/$G297,$H297-SUM($I297:AD297)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AF$5,$H297/$G297,$H297-SUM($I297:AE297)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AG$5,$H297/$G297,$H297-SUM($I297:AF297)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AH$5,$H297/$G297,$H297-SUM($I297:AG297)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AI$5,$H297/$G297,$H297-SUM($I297:AH297)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AJ$5,$H297/$G297,$H297-SUM($I297:AI297)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AK$5,$H297/$G297,$H297-SUM($I297:AJ297)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AL$5,$H297/$G297,$H297-SUM($I297:AK297)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AM$5,$H297/$G297,$H297-SUM($I297:AL297)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AN$5,$H297/$G297,$H297-SUM($I297:AM297)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AO$5,$H297/$G297,$H297-SUM($I297:AN297)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AP$5,$H297/$G297,$H297-SUM($I297:AO297)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AQ$5,$H297/$G297,$H297-SUM($I297:AP297)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AR$5,$H297/$G297,$H297-SUM($I297:AQ297)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AS$5,$H297/$G297,$H297-SUM($I297:AR297)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AT$5,$H297/$G297,$H297-SUM($I297:AS297)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AU$5,$H297/$G297,$H297-SUM($I297:AT297)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AV$5,$H297/$G297,$H297-SUM($I297:AU297)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AW$5,$H297/$G297,$H297-SUM($I297:AV297)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AX$5,$H297/$G297,$H297-SUM($I297:AW297)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AY$5,$H297/$G297,$H297-SUM($I297:AX297)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>AZ$5,$H297/$G297,$H297-SUM($I297:AY297)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BA$5,$H297/$G297,$H297-SUM($I297:AZ297)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BB$5,$H297/$G297,$H297-SUM($I297:BA297)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BC$5,$H297/$G297,$H297-SUM($I297:BB297)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BD$5,$H297/$G297,$H297-SUM($I297:BC297)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BE$5,$H297/$G297,$H297-SUM($I297:BD297)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BF$5,$H297/$G297,$H297-SUM($I297:BE297)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BG$5,$H297/$G297,$H297-SUM($I297:BF297)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BH$5,$H297/$G297,$H297-SUM($I297:BG297)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BI$5,$H297/$G297,$H297-SUM($I297:BH297)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BJ$5,$H297/$G297,$H297-SUM($I297:BI297)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BK$5,$H297/$G297,$H297-SUM($I297:BJ297)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BL$5,$H297/$G297,$H297-SUM($I297:BK297)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BM$5,$H297/$G297,$H297-SUM($I297:BL297)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BN$5,$H297/$G297,$H297-SUM($I297:BM297)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BO$5,$H297/$G297,$H297-SUM($I297:BN297)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BP$5,$H297/$G297,$H297-SUM($I297:BO297)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BQ$5,$H297/$G297,$H297-SUM($I297:BP297)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BR$5,$H297/$G297,$H297-SUM($I297:BQ297)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BS$5,$H297/$G297,$H297-SUM($I297:BR297)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BT$5,$H297/$G297,$H297-SUM($I297:BS297)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BU$5,$H297/$G297,$H297-SUM($I297:BT297)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BV$5,$H297/$G297,$H297-SUM($I297:BU297)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BW$5,$H297/$G297,$H297-SUM($I297:BV297)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BX$5,$H297/$G297,$H297-SUM($I297:BW297)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BY$5,$H297/$G297,$H297-SUM($I297:BX297)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>BZ$5,$H297/$G297,$H297-SUM($I297:BY297)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>CA$5,$H297/$G297,$H297-SUM($I297:BZ297)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>CB$5,$H297/$G297,$H297-SUM($I297:CA297)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D297,$G297=\"n/a\"),0,IF(SUM($D297,$G297+0.5)>CC$5,$H297/$G297,$H297-SUM($I297:CB297)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,13,2.9216603045695626,null,{"$f":"IF(OR(J$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>J$5,$H298/$G298,$H298-SUM($I298:I298)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>K$5,$H298/$G298,$H298-SUM($I298:J298)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>L$5,$H298/$G298,$H298-SUM($I298:K298)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>M$5,$H298/$G298,$H298-SUM($I298:L298)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>N$5,$H298/$G298,$H298-SUM($I298:M298)))*N$14","v":0.22474310035150483},{"$f":"IF(OR(O$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>O$5,$H298/$G298,$H298-SUM($I298:N298)))*O$14","v":0.22474310035150483},{"$f":"IF(OR(P$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>P$5,$H298/$G298,$H298-SUM($I298:O298)))*P$14","v":0.22474310035150483},{"$f":"IF(OR(Q$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>Q$5,$H298/$G298,$H298-SUM($I298:P298)))*Q$14","v":0.22474310035150483},{"$f":"IF(OR(R$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>R$5,$H298/$G298,$H298-SUM($I298:Q298)))*R$14","v":0.22474310035150483},{"$f":"IF(OR(S$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>S$5,$H298/$G298,$H298-SUM($I298:R298)))*S$14","v":0.22474310035150483},{"$f":"IF(OR(T$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>T$5,$H298/$G298,$H298-SUM($I298:S298)))*T$14","v":0.11237155017575241},{"$f":"IF(OR(U$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>U$5,$H298/$G298,$H298-SUM($I298:T298)))*U$14","v":0.22474310035150483},{"$f":"IF(OR(V$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>V$5,$H298/$G298,$H298-SUM($I298:U298)))*V$14","v":0.22474310035150483},{"$f":"IF(OR(W$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>W$5,$H298/$G298,$H298-SUM($I298:V298)))*W$14","v":0.22474310035150483},{"$f":"IF(OR(X$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>X$5,$H298/$G298,$H298-SUM($I298:W298)))*X$14","v":0.22474310035150483},{"$f":"IF(OR(Y$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>Y$5,$H298/$G298,$H298-SUM($I298:X298)))*Y$14","v":0.22474310035150483},{"$f":"IF(OR(Z$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>Z$5,$H298/$G298,$H298-SUM($I298:Y298)))*Z$14","v":0.22474310035150483},{"$f":"IF(OR(AA$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AA$5,$H298/$G298,$H298-SUM($I298:Z298)))*AA$14","v":0.11237155017575162},{"$f":"IF(OR(AB$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AB$5,$H298/$G298,$H298-SUM($I298:AA298)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AC$5,$H298/$G298,$H298-SUM($I298:AB298)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AD$5,$H298/$G298,$H298-SUM($I298:AC298)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AE$5,$H298/$G298,$H298-SUM($I298:AD298)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AF$5,$H298/$G298,$H298-SUM($I298:AE298)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AG$5,$H298/$G298,$H298-SUM($I298:AF298)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AH$5,$H298/$G298,$H298-SUM($I298:AG298)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AI$5,$H298/$G298,$H298-SUM($I298:AH298)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AJ$5,$H298/$G298,$H298-SUM($I298:AI298)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AK$5,$H298/$G298,$H298-SUM($I298:AJ298)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AL$5,$H298/$G298,$H298-SUM($I298:AK298)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AM$5,$H298/$G298,$H298-SUM($I298:AL298)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AN$5,$H298/$G298,$H298-SUM($I298:AM298)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AO$5,$H298/$G298,$H298-SUM($I298:AN298)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AP$5,$H298/$G298,$H298-SUM($I298:AO298)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AQ$5,$H298/$G298,$H298-SUM($I298:AP298)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AR$5,$H298/$G298,$H298-SUM($I298:AQ298)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AS$5,$H298/$G298,$H298-SUM($I298:AR298)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AT$5,$H298/$G298,$H298-SUM($I298:AS298)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AU$5,$H298/$G298,$H298-SUM($I298:AT298)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AV$5,$H298/$G298,$H298-SUM($I298:AU298)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AW$5,$H298/$G298,$H298-SUM($I298:AV298)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AX$5,$H298/$G298,$H298-SUM($I298:AW298)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AY$5,$H298/$G298,$H298-SUM($I298:AX298)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>AZ$5,$H298/$G298,$H298-SUM($I298:AY298)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BA$5,$H298/$G298,$H298-SUM($I298:AZ298)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BB$5,$H298/$G298,$H298-SUM($I298:BA298)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BC$5,$H298/$G298,$H298-SUM($I298:BB298)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BD$5,$H298/$G298,$H298-SUM($I298:BC298)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BE$5,$H298/$G298,$H298-SUM($I298:BD298)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BF$5,$H298/$G298,$H298-SUM($I298:BE298)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BG$5,$H298/$G298,$H298-SUM($I298:BF298)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BH$5,$H298/$G298,$H298-SUM($I298:BG298)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BI$5,$H298/$G298,$H298-SUM($I298:BH298)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BJ$5,$H298/$G298,$H298-SUM($I298:BI298)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BK$5,$H298/$G298,$H298-SUM($I298:BJ298)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BL$5,$H298/$G298,$H298-SUM($I298:BK298)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BM$5,$H298/$G298,$H298-SUM($I298:BL298)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BN$5,$H298/$G298,$H298-SUM($I298:BM298)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BO$5,$H298/$G298,$H298-SUM($I298:BN298)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BP$5,$H298/$G298,$H298-SUM($I298:BO298)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BQ$5,$H298/$G298,$H298-SUM($I298:BP298)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BR$5,$H298/$G298,$H298-SUM($I298:BQ298)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BS$5,$H298/$G298,$H298-SUM($I298:BR298)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BT$5,$H298/$G298,$H298-SUM($I298:BS298)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BU$5,$H298/$G298,$H298-SUM($I298:BT298)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BV$5,$H298/$G298,$H298-SUM($I298:BU298)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BW$5,$H298/$G298,$H298-SUM($I298:BV298)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BX$5,$H298/$G298,$H298-SUM($I298:BW298)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BY$5,$H298/$G298,$H298-SUM($I298:BX298)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>BZ$5,$H298/$G298,$H298-SUM($I298:BY298)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>CA$5,$H298/$G298,$H298-SUM($I298:BZ298)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>CB$5,$H298/$G298,$H298-SUM($I298:CA298)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D298,$G298=\"n/a\"),0,IF(SUM($D298,$G298+0.5)>CC$5,$H298/$G298,$H298-SUM($I298:CB298)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,13,3.0207483164502387,null,{"$f":"IF(OR(J$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>J$5,$H299/$G299,$H299-SUM($I299:I299)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>K$5,$H299/$G299,$H299-SUM($I299:J299)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>L$5,$H299/$G299,$H299-SUM($I299:K299)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>M$5,$H299/$G299,$H299-SUM($I299:L299)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>N$5,$H299/$G299,$H299-SUM($I299:M299)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>O$5,$H299/$G299,$H299-SUM($I299:N299)))*O$14","v":0.23236525511155681},{"$f":"IF(OR(P$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>P$5,$H299/$G299,$H299-SUM($I299:O299)))*P$14","v":0.23236525511155681},{"$f":"IF(OR(Q$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>Q$5,$H299/$G299,$H299-SUM($I299:P299)))*Q$14","v":0.23236525511155681},{"$f":"IF(OR(R$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>R$5,$H299/$G299,$H299-SUM($I299:Q299)))*R$14","v":0.23236525511155681},{"$f":"IF(OR(S$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>S$5,$H299/$G299,$H299-SUM($I299:R299)))*S$14","v":0.23236525511155681},{"$f":"IF(OR(T$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>T$5,$H299/$G299,$H299-SUM($I299:S299)))*T$14","v":0.11618262755577841},{"$f":"IF(OR(U$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>U$5,$H299/$G299,$H299-SUM($I299:T299)))*U$14","v":0.23236525511155681},{"$f":"IF(OR(V$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>V$5,$H299/$G299,$H299-SUM($I299:U299)))*V$14","v":0.23236525511155681},{"$f":"IF(OR(W$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>W$5,$H299/$G299,$H299-SUM($I299:V299)))*W$14","v":0.23236525511155681},{"$f":"IF(OR(X$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>X$5,$H299/$G299,$H299-SUM($I299:W299)))*X$14","v":0.23236525511155681},{"$f":"IF(OR(Y$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>Y$5,$H299/$G299,$H299-SUM($I299:X299)))*Y$14","v":0.23236525511155681},{"$f":"IF(OR(Z$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>Z$5,$H299/$G299,$H299-SUM($I299:Y299)))*Z$14","v":0.23236525511155681},{"$f":"IF(OR(AA$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AA$5,$H299/$G299,$H299-SUM($I299:Z299)))*AA$14","v":0.23236525511155681},{"$f":"IF(OR(AB$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AB$5,$H299/$G299,$H299-SUM($I299:AA299)))*AB$14","v":0.1161826275557778},{"$f":"IF(OR(AC$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AC$5,$H299/$G299,$H299-SUM($I299:AB299)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AD$5,$H299/$G299,$H299-SUM($I299:AC299)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AE$5,$H299/$G299,$H299-SUM($I299:AD299)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AF$5,$H299/$G299,$H299-SUM($I299:AE299)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AG$5,$H299/$G299,$H299-SUM($I299:AF299)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AH$5,$H299/$G299,$H299-SUM($I299:AG299)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AI$5,$H299/$G299,$H299-SUM($I299:AH299)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AJ$5,$H299/$G299,$H299-SUM($I299:AI299)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AK$5,$H299/$G299,$H299-SUM($I299:AJ299)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AL$5,$H299/$G299,$H299-SUM($I299:AK299)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AM$5,$H299/$G299,$H299-SUM($I299:AL299)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AN$5,$H299/$G299,$H299-SUM($I299:AM299)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AO$5,$H299/$G299,$H299-SUM($I299:AN299)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AP$5,$H299/$G299,$H299-SUM($I299:AO299)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AQ$5,$H299/$G299,$H299-SUM($I299:AP299)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AR$5,$H299/$G299,$H299-SUM($I299:AQ299)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AS$5,$H299/$G299,$H299-SUM($I299:AR299)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AT$5,$H299/$G299,$H299-SUM($I299:AS299)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AU$5,$H299/$G299,$H299-SUM($I299:AT299)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AV$5,$H299/$G299,$H299-SUM($I299:AU299)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AW$5,$H299/$G299,$H299-SUM($I299:AV299)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AX$5,$H299/$G299,$H299-SUM($I299:AW299)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AY$5,$H299/$G299,$H299-SUM($I299:AX299)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>AZ$5,$H299/$G299,$H299-SUM($I299:AY299)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BA$5,$H299/$G299,$H299-SUM($I299:AZ299)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BB$5,$H299/$G299,$H299-SUM($I299:BA299)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BC$5,$H299/$G299,$H299-SUM($I299:BB299)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BD$5,$H299/$G299,$H299-SUM($I299:BC299)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BE$5,$H299/$G299,$H299-SUM($I299:BD299)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BF$5,$H299/$G299,$H299-SUM($I299:BE299)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BG$5,$H299/$G299,$H299-SUM($I299:BF299)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BH$5,$H299/$G299,$H299-SUM($I299:BG299)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BI$5,$H299/$G299,$H299-SUM($I299:BH299)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BJ$5,$H299/$G299,$H299-SUM($I299:BI299)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BK$5,$H299/$G299,$H299-SUM($I299:BJ299)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BL$5,$H299/$G299,$H299-SUM($I299:BK299)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BM$5,$H299/$G299,$H299-SUM($I299:BL299)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BN$5,$H299/$G299,$H299-SUM($I299:BM299)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BO$5,$H299/$G299,$H299-SUM($I299:BN299)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BP$5,$H299/$G299,$H299-SUM($I299:BO299)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BQ$5,$H299/$G299,$H299-SUM($I299:BP299)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BR$5,$H299/$G299,$H299-SUM($I299:BQ299)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BS$5,$H299/$G299,$H299-SUM($I299:BR299)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BT$5,$H299/$G299,$H299-SUM($I299:BS299)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BU$5,$H299/$G299,$H299-SUM($I299:BT299)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BV$5,$H299/$G299,$H299-SUM($I299:BU299)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BW$5,$H299/$G299,$H299-SUM($I299:BV299)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BX$5,$H299/$G299,$H299-SUM($I299:BW299)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BY$5,$H299/$G299,$H299-SUM($I299:BX299)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>BZ$5,$H299/$G299,$H299-SUM($I299:BY299)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>CA$5,$H299/$G299,$H299-SUM($I299:BZ299)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>CB$5,$H299/$G299,$H299-SUM($I299:CA299)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D299,$G299=\"n/a\"),0,IF(SUM($D299,$G299+0.5)>CC$5,$H299/$G299,$H299-SUM($I299:CB299)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,13,3.3050730254320171,null,{"$f":"IF(OR(J$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>J$5,$H300/$G300,$H300-SUM($I300:I300)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>K$5,$H300/$G300,$H300-SUM($I300:J300)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>L$5,$H300/$G300,$H300-SUM($I300:K300)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>M$5,$H300/$G300,$H300-SUM($I300:L300)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>N$5,$H300/$G300,$H300-SUM($I300:M300)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>O$5,$H300/$G300,$H300-SUM($I300:N300)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>P$5,$H300/$G300,$H300-SUM($I300:O300)))*P$14","v":0.25423638657169362},{"$f":"IF(OR(Q$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>Q$5,$H300/$G300,$H300-SUM($I300:P300)))*Q$14","v":0.25423638657169362},{"$f":"IF(OR(R$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>R$5,$H300/$G300,$H300-SUM($I300:Q300)))*R$14","v":0.25423638657169362},{"$f":"IF(OR(S$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>S$5,$H300/$G300,$H300-SUM($I300:R300)))*S$14","v":0.25423638657169362},{"$f":"IF(OR(T$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>T$5,$H300/$G300,$H300-SUM($I300:S300)))*T$14","v":0.12711819328584681},{"$f":"IF(OR(U$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>U$5,$H300/$G300,$H300-SUM($I300:T300)))*U$14","v":0.25423638657169362},{"$f":"IF(OR(V$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>V$5,$H300/$G300,$H300-SUM($I300:U300)))*V$14","v":0.25423638657169362},{"$f":"IF(OR(W$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>W$5,$H300/$G300,$H300-SUM($I300:V300)))*W$14","v":0.25423638657169362},{"$f":"IF(OR(X$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>X$5,$H300/$G300,$H300-SUM($I300:W300)))*X$14","v":0.25423638657169362},{"$f":"IF(OR(Y$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>Y$5,$H300/$G300,$H300-SUM($I300:X300)))*Y$14","v":0.25423638657169362},{"$f":"IF(OR(Z$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>Z$5,$H300/$G300,$H300-SUM($I300:Y300)))*Z$14","v":0.25423638657169362},{"$f":"IF(OR(AA$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AA$5,$H300/$G300,$H300-SUM($I300:Z300)))*AA$14","v":0.25423638657169362},{"$f":"IF(OR(AB$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AB$5,$H300/$G300,$H300-SUM($I300:AA300)))*AB$14","v":0.25423638657169362},{"$f":"IF(OR(AC$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AC$5,$H300/$G300,$H300-SUM($I300:AB300)))*AC$14","v":0.12711819328584761},{"$f":"IF(OR(AD$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AD$5,$H300/$G300,$H300-SUM($I300:AC300)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AE$5,$H300/$G300,$H300-SUM($I300:AD300)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AF$5,$H300/$G300,$H300-SUM($I300:AE300)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AG$5,$H300/$G300,$H300-SUM($I300:AF300)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AH$5,$H300/$G300,$H300-SUM($I300:AG300)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AI$5,$H300/$G300,$H300-SUM($I300:AH300)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AJ$5,$H300/$G300,$H300-SUM($I300:AI300)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AK$5,$H300/$G300,$H300-SUM($I300:AJ300)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AL$5,$H300/$G300,$H300-SUM($I300:AK300)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AM$5,$H300/$G300,$H300-SUM($I300:AL300)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AN$5,$H300/$G300,$H300-SUM($I300:AM300)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AO$5,$H300/$G300,$H300-SUM($I300:AN300)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AP$5,$H300/$G300,$H300-SUM($I300:AO300)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AQ$5,$H300/$G300,$H300-SUM($I300:AP300)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AR$5,$H300/$G300,$H300-SUM($I300:AQ300)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AS$5,$H300/$G300,$H300-SUM($I300:AR300)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AT$5,$H300/$G300,$H300-SUM($I300:AS300)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AU$5,$H300/$G300,$H300-SUM($I300:AT300)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AV$5,$H300/$G300,$H300-SUM($I300:AU300)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AW$5,$H300/$G300,$H300-SUM($I300:AV300)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AX$5,$H300/$G300,$H300-SUM($I300:AW300)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AY$5,$H300/$G300,$H300-SUM($I300:AX300)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>AZ$5,$H300/$G300,$H300-SUM($I300:AY300)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BA$5,$H300/$G300,$H300-SUM($I300:AZ300)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BB$5,$H300/$G300,$H300-SUM($I300:BA300)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BC$5,$H300/$G300,$H300-SUM($I300:BB300)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BD$5,$H300/$G300,$H300-SUM($I300:BC300)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BE$5,$H300/$G300,$H300-SUM($I300:BD300)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BF$5,$H300/$G300,$H300-SUM($I300:BE300)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BG$5,$H300/$G300,$H300-SUM($I300:BF300)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BH$5,$H300/$G300,$H300-SUM($I300:BG300)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BI$5,$H300/$G300,$H300-SUM($I300:BH300)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BJ$5,$H300/$G300,$H300-SUM($I300:BI300)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BK$5,$H300/$G300,$H300-SUM($I300:BJ300)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BL$5,$H300/$G300,$H300-SUM($I300:BK300)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BM$5,$H300/$G300,$H300-SUM($I300:BL300)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BN$5,$H300/$G300,$H300-SUM($I300:BM300)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BO$5,$H300/$G300,$H300-SUM($I300:BN300)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BP$5,$H300/$G300,$H300-SUM($I300:BO300)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BQ$5,$H300/$G300,$H300-SUM($I300:BP300)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BR$5,$H300/$G300,$H300-SUM($I300:BQ300)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BS$5,$H300/$G300,$H300-SUM($I300:BR300)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BT$5,$H300/$G300,$H300-SUM($I300:BS300)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BU$5,$H300/$G300,$H300-SUM($I300:BT300)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BV$5,$H300/$G300,$H300-SUM($I300:BU300)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BW$5,$H300/$G300,$H300-SUM($I300:BV300)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BX$5,$H300/$G300,$H300-SUM($I300:BW300)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BY$5,$H300/$G300,$H300-SUM($I300:BX300)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>BZ$5,$H300/$G300,$H300-SUM($I300:BY300)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>CA$5,$H300/$G300,$H300-SUM($I300:BZ300)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>CB$5,$H300/$G300,$H300-SUM($I300:CA300)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D300,$G300=\"n/a\"),0,IF(SUM($D300,$G300+0.5)>CC$5,$H300/$G300,$H300-SUM($I300:CB300)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,13,15.235169907105867,null,{"$f":"IF(OR(J$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>J$5,$H301/$G301,$H301-SUM($I301:I301)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>K$5,$H301/$G301,$H301-SUM($I301:J301)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>L$5,$H301/$G301,$H301-SUM($I301:K301)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>M$5,$H301/$G301,$H301-SUM($I301:L301)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>N$5,$H301/$G301,$H301-SUM($I301:M301)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>O$5,$H301/$G301,$H301-SUM($I301:N301)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>P$5,$H301/$G301,$H301-SUM($I301:O301)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>Q$5,$H301/$G301,$H301-SUM($I301:P301)))*Q$14","v":1.1719361467004512},{"$f":"IF(OR(R$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>R$5,$H301/$G301,$H301-SUM($I301:Q301)))*R$14","v":1.1719361467004512},{"$f":"IF(OR(S$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>S$5,$H301/$G301,$H301-SUM($I301:R301)))*S$14","v":1.1719361467004512},{"$f":"IF(OR(T$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>T$5,$H301/$G301,$H301-SUM($I301:S301)))*T$14","v":0.5859680733502256},{"$f":"IF(OR(U$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>U$5,$H301/$G301,$H301-SUM($I301:T301)))*U$14","v":1.1719361467004512},{"$f":"IF(OR(V$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>V$5,$H301/$G301,$H301-SUM($I301:U301)))*V$14","v":1.1719361467004512},{"$f":"IF(OR(W$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>W$5,$H301/$G301,$H301-SUM($I301:V301)))*W$14","v":1.1719361467004512},{"$f":"IF(OR(X$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>X$5,$H301/$G301,$H301-SUM($I301:W301)))*X$14","v":1.1719361467004512},{"$f":"IF(OR(Y$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>Y$5,$H301/$G301,$H301-SUM($I301:X301)))*Y$14","v":1.1719361467004512},{"$f":"IF(OR(Z$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>Z$5,$H301/$G301,$H301-SUM($I301:Y301)))*Z$14","v":1.1719361467004512},{"$f":"IF(OR(AA$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AA$5,$H301/$G301,$H301-SUM($I301:Z301)))*AA$14","v":1.1719361467004512},{"$f":"IF(OR(AB$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AB$5,$H301/$G301,$H301-SUM($I301:AA301)))*AB$14","v":1.1719361467004512},{"$f":"IF(OR(AC$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AC$5,$H301/$G301,$H301-SUM($I301:AB301)))*AC$14","v":1.1719361467004512},{"$f":"IF(OR(AD$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AD$5,$H301/$G301,$H301-SUM($I301:AC301)))*AD$14","v":0.58596807335022483},{"$f":"IF(OR(AE$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AE$5,$H301/$G301,$H301-SUM($I301:AD301)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AF$5,$H301/$G301,$H301-SUM($I301:AE301)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AG$5,$H301/$G301,$H301-SUM($I301:AF301)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AH$5,$H301/$G301,$H301-SUM($I301:AG301)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AI$5,$H301/$G301,$H301-SUM($I301:AH301)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AJ$5,$H301/$G301,$H301-SUM($I301:AI301)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AK$5,$H301/$G301,$H301-SUM($I301:AJ301)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AL$5,$H301/$G301,$H301-SUM($I301:AK301)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AM$5,$H301/$G301,$H301-SUM($I301:AL301)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AN$5,$H301/$G301,$H301-SUM($I301:AM301)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AO$5,$H301/$G301,$H301-SUM($I301:AN301)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AP$5,$H301/$G301,$H301-SUM($I301:AO301)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AQ$5,$H301/$G301,$H301-SUM($I301:AP301)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AR$5,$H301/$G301,$H301-SUM($I301:AQ301)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AS$5,$H301/$G301,$H301-SUM($I301:AR301)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AT$5,$H301/$G301,$H301-SUM($I301:AS301)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AU$5,$H301/$G301,$H301-SUM($I301:AT301)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AV$5,$H301/$G301,$H301-SUM($I301:AU301)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AW$5,$H301/$G301,$H301-SUM($I301:AV301)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AX$5,$H301/$G301,$H301-SUM($I301:AW301)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AY$5,$H301/$G301,$H301-SUM($I301:AX301)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>AZ$5,$H301/$G301,$H301-SUM($I301:AY301)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BA$5,$H301/$G301,$H301-SUM($I301:AZ301)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BB$5,$H301/$G301,$H301-SUM($I301:BA301)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BC$5,$H301/$G301,$H301-SUM($I301:BB301)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BD$5,$H301/$G301,$H301-SUM($I301:BC301)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BE$5,$H301/$G301,$H301-SUM($I301:BD301)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BF$5,$H301/$G301,$H301-SUM($I301:BE301)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BG$5,$H301/$G301,$H301-SUM($I301:BF301)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BH$5,$H301/$G301,$H301-SUM($I301:BG301)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BI$5,$H301/$G301,$H301-SUM($I301:BH301)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BJ$5,$H301/$G301,$H301-SUM($I301:BI301)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BK$5,$H301/$G301,$H301-SUM($I301:BJ301)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BL$5,$H301/$G301,$H301-SUM($I301:BK301)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BM$5,$H301/$G301,$H301-SUM($I301:BL301)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BN$5,$H301/$G301,$H301-SUM($I301:BM301)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BO$5,$H301/$G301,$H301-SUM($I301:BN301)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BP$5,$H301/$G301,$H301-SUM($I301:BO301)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BQ$5,$H301/$G301,$H301-SUM($I301:BP301)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BR$5,$H301/$G301,$H301-SUM($I301:BQ301)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BS$5,$H301/$G301,$H301-SUM($I301:BR301)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BT$5,$H301/$G301,$H301-SUM($I301:BS301)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BU$5,$H301/$G301,$H301-SUM($I301:BT301)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BV$5,$H301/$G301,$H301-SUM($I301:BU301)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BW$5,$H301/$G301,$H301-SUM($I301:BV301)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BX$5,$H301/$G301,$H301-SUM($I301:BW301)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BY$5,$H301/$G301,$H301-SUM($I301:BX301)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>BZ$5,$H301/$G301,$H301-SUM($I301:BY301)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>CA$5,$H301/$G301,$H301-SUM($I301:BZ301)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>CB$5,$H301/$G301,$H301-SUM($I301:CA301)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D301,$G301=\"n/a\"),0,IF(SUM($D301,$G301+0.5)>CC$5,$H301/$G301,$H301-SUM($I301:CB301)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,13,20.044561402044405,null,{"$f":"IF(OR(J$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>J$5,$H302/$G302,$H302-SUM($I302:I302)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>K$5,$H302/$G302,$H302-SUM($I302:J302)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>L$5,$H302/$G302,$H302-SUM($I302:K302)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>M$5,$H302/$G302,$H302-SUM($I302:L302)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>N$5,$H302/$G302,$H302-SUM($I302:M302)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>O$5,$H302/$G302,$H302-SUM($I302:N302)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>P$5,$H302/$G302,$H302-SUM($I302:O302)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>Q$5,$H302/$G302,$H302-SUM($I302:P302)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>R$5,$H302/$G302,$H302-SUM($I302:Q302)))*R$14","v":1.5418893386188004},{"$f":"IF(OR(S$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>S$5,$H302/$G302,$H302-SUM($I302:R302)))*S$14","v":1.5418893386188004},{"$f":"IF(OR(T$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>T$5,$H302/$G302,$H302-SUM($I302:S302)))*T$14","v":0.7709446693094002},{"$f":"IF(OR(U$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>U$5,$H302/$G302,$H302-SUM($I302:T302)))*U$14","v":1.5418893386188004},{"$f":"IF(OR(V$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>V$5,$H302/$G302,$H302-SUM($I302:U302)))*V$14","v":1.5418893386188004},{"$f":"IF(OR(W$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>W$5,$H302/$G302,$H302-SUM($I302:V302)))*W$14","v":1.5418893386188004},{"$f":"IF(OR(X$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>X$5,$H302/$G302,$H302-SUM($I302:W302)))*X$14","v":1.5418893386188004},{"$f":"IF(OR(Y$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>Y$5,$H302/$G302,$H302-SUM($I302:X302)))*Y$14","v":1.5418893386188004},{"$f":"IF(OR(Z$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>Z$5,$H302/$G302,$H302-SUM($I302:Y302)))*Z$14","v":1.5418893386188004},{"$f":"IF(OR(AA$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AA$5,$H302/$G302,$H302-SUM($I302:Z302)))*AA$14","v":1.5418893386188004},{"$f":"IF(OR(AB$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AB$5,$H302/$G302,$H302-SUM($I302:AA302)))*AB$14","v":1.5418893386188004},{"$f":"IF(OR(AC$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AC$5,$H302/$G302,$H302-SUM($I302:AB302)))*AC$14","v":1.5418893386188004},{"$f":"IF(OR(AD$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AD$5,$H302/$G302,$H302-SUM($I302:AC302)))*AD$14","v":1.5418893386188004},{"$f":"IF(OR(AE$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AE$5,$H302/$G302,$H302-SUM($I302:AD302)))*AE$14","v":0.77094466930940087},{"$f":"IF(OR(AF$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AF$5,$H302/$G302,$H302-SUM($I302:AE302)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AG$5,$H302/$G302,$H302-SUM($I302:AF302)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AH$5,$H302/$G302,$H302-SUM($I302:AG302)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AI$5,$H302/$G302,$H302-SUM($I302:AH302)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AJ$5,$H302/$G302,$H302-SUM($I302:AI302)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AK$5,$H302/$G302,$H302-SUM($I302:AJ302)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AL$5,$H302/$G302,$H302-SUM($I302:AK302)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AM$5,$H302/$G302,$H302-SUM($I302:AL302)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AN$5,$H302/$G302,$H302-SUM($I302:AM302)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AO$5,$H302/$G302,$H302-SUM($I302:AN302)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AP$5,$H302/$G302,$H302-SUM($I302:AO302)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AQ$5,$H302/$G302,$H302-SUM($I302:AP302)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AR$5,$H302/$G302,$H302-SUM($I302:AQ302)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AS$5,$H302/$G302,$H302-SUM($I302:AR302)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AT$5,$H302/$G302,$H302-SUM($I302:AS302)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AU$5,$H302/$G302,$H302-SUM($I302:AT302)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AV$5,$H302/$G302,$H302-SUM($I302:AU302)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AW$5,$H302/$G302,$H302-SUM($I302:AV302)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AX$5,$H302/$G302,$H302-SUM($I302:AW302)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AY$5,$H302/$G302,$H302-SUM($I302:AX302)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>AZ$5,$H302/$G302,$H302-SUM($I302:AY302)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BA$5,$H302/$G302,$H302-SUM($I302:AZ302)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BB$5,$H302/$G302,$H302-SUM($I302:BA302)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BC$5,$H302/$G302,$H302-SUM($I302:BB302)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BD$5,$H302/$G302,$H302-SUM($I302:BC302)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BE$5,$H302/$G302,$H302-SUM($I302:BD302)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BF$5,$H302/$G302,$H302-SUM($I302:BE302)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BG$5,$H302/$G302,$H302-SUM($I302:BF302)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BH$5,$H302/$G302,$H302-SUM($I302:BG302)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BI$5,$H302/$G302,$H302-SUM($I302:BH302)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BJ$5,$H302/$G302,$H302-SUM($I302:BI302)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BK$5,$H302/$G302,$H302-SUM($I302:BJ302)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BL$5,$H302/$G302,$H302-SUM($I302:BK302)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BM$5,$H302/$G302,$H302-SUM($I302:BL302)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BN$5,$H302/$G302,$H302-SUM($I302:BM302)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BO$5,$H302/$G302,$H302-SUM($I302:BN302)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BP$5,$H302/$G302,$H302-SUM($I302:BO302)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BQ$5,$H302/$G302,$H302-SUM($I302:BP302)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BR$5,$H302/$G302,$H302-SUM($I302:BQ302)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BS$5,$H302/$G302,$H302-SUM($I302:BR302)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BT$5,$H302/$G302,$H302-SUM($I302:BS302)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BU$5,$H302/$G302,$H302-SUM($I302:BT302)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BV$5,$H302/$G302,$H302-SUM($I302:BU302)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BW$5,$H302/$G302,$H302-SUM($I302:BV302)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BX$5,$H302/$G302,$H302-SUM($I302:BW302)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BY$5,$H302/$G302,$H302-SUM($I302:BX302)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>BZ$5,$H302/$G302,$H302-SUM($I302:BY302)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>CA$5,$H302/$G302,$H302-SUM($I302:BZ302)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>CB$5,$H302/$G302,$H302-SUM($I302:CA302)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D302,$G302=\"n/a\"),0,IF(SUM($D302,$G302+0.5)>CC$5,$H302/$G302,$H302-SUM($I302:CB302)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,13,21.261823048730506,null,{"$f":"IF(OR(J$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>J$5,$H303/$G303,$H303-SUM($I303:I303)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>K$5,$H303/$G303,$H303-SUM($I303:J303)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>L$5,$H303/$G303,$H303-SUM($I303:K303)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>M$5,$H303/$G303,$H303-SUM($I303:L303)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>N$5,$H303/$G303,$H303-SUM($I303:M303)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>O$5,$H303/$G303,$H303-SUM($I303:N303)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>P$5,$H303/$G303,$H303-SUM($I303:O303)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>Q$5,$H303/$G303,$H303-SUM($I303:P303)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>R$5,$H303/$G303,$H303-SUM($I303:Q303)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>S$5,$H303/$G303,$H303-SUM($I303:R303)))*S$14","v":1.6355248499023465},{"$f":"IF(OR(T$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>T$5,$H303/$G303,$H303-SUM($I303:S303)))*T$14","v":0.81776242495117324},{"$f":"IF(OR(U$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>U$5,$H303/$G303,$H303-SUM($I303:T303)))*U$14","v":1.6355248499023465},{"$f":"IF(OR(V$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>V$5,$H303/$G303,$H303-SUM($I303:U303)))*V$14","v":1.6355248499023465},{"$f":"IF(OR(W$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>W$5,$H303/$G303,$H303-SUM($I303:V303)))*W$14","v":1.6355248499023465},{"$f":"IF(OR(X$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>X$5,$H303/$G303,$H303-SUM($I303:W303)))*X$14","v":1.6355248499023465},{"$f":"IF(OR(Y$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>Y$5,$H303/$G303,$H303-SUM($I303:X303)))*Y$14","v":1.6355248499023465},{"$f":"IF(OR(Z$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>Z$5,$H303/$G303,$H303-SUM($I303:Y303)))*Z$14","v":1.6355248499023465},{"$f":"IF(OR(AA$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AA$5,$H303/$G303,$H303-SUM($I303:Z303)))*AA$14","v":1.6355248499023465},{"$f":"IF(OR(AB$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AB$5,$H303/$G303,$H303-SUM($I303:AA303)))*AB$14","v":1.6355248499023465},{"$f":"IF(OR(AC$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AC$5,$H303/$G303,$H303-SUM($I303:AB303)))*AC$14","v":1.6355248499023465},{"$f":"IF(OR(AD$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AD$5,$H303/$G303,$H303-SUM($I303:AC303)))*AD$14","v":1.6355248499023465},{"$f":"IF(OR(AE$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AE$5,$H303/$G303,$H303-SUM($I303:AD303)))*AE$14","v":1.6355248499023465},{"$f":"IF(OR(AF$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AF$5,$H303/$G303,$H303-SUM($I303:AE303)))*AF$14","v":0.81776242495117657},{"$f":"IF(OR(AG$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AG$5,$H303/$G303,$H303-SUM($I303:AF303)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AH$5,$H303/$G303,$H303-SUM($I303:AG303)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AI$5,$H303/$G303,$H303-SUM($I303:AH303)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AJ$5,$H303/$G303,$H303-SUM($I303:AI303)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AK$5,$H303/$G303,$H303-SUM($I303:AJ303)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AL$5,$H303/$G303,$H303-SUM($I303:AK303)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AM$5,$H303/$G303,$H303-SUM($I303:AL303)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AN$5,$H303/$G303,$H303-SUM($I303:AM303)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AO$5,$H303/$G303,$H303-SUM($I303:AN303)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AP$5,$H303/$G303,$H303-SUM($I303:AO303)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AQ$5,$H303/$G303,$H303-SUM($I303:AP303)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AR$5,$H303/$G303,$H303-SUM($I303:AQ303)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AS$5,$H303/$G303,$H303-SUM($I303:AR303)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AT$5,$H303/$G303,$H303-SUM($I303:AS303)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AU$5,$H303/$G303,$H303-SUM($I303:AT303)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AV$5,$H303/$G303,$H303-SUM($I303:AU303)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AW$5,$H303/$G303,$H303-SUM($I303:AV303)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AX$5,$H303/$G303,$H303-SUM($I303:AW303)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AY$5,$H303/$G303,$H303-SUM($I303:AX303)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>AZ$5,$H303/$G303,$H303-SUM($I303:AY303)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BA$5,$H303/$G303,$H303-SUM($I303:AZ303)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BB$5,$H303/$G303,$H303-SUM($I303:BA303)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BC$5,$H303/$G303,$H303-SUM($I303:BB303)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BD$5,$H303/$G303,$H303-SUM($I303:BC303)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BE$5,$H303/$G303,$H303-SUM($I303:BD303)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BF$5,$H303/$G303,$H303-SUM($I303:BE303)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BG$5,$H303/$G303,$H303-SUM($I303:BF303)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BH$5,$H303/$G303,$H303-SUM($I303:BG303)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BI$5,$H303/$G303,$H303-SUM($I303:BH303)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BJ$5,$H303/$G303,$H303-SUM($I303:BI303)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BK$5,$H303/$G303,$H303-SUM($I303:BJ303)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BL$5,$H303/$G303,$H303-SUM($I303:BK303)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BM$5,$H303/$G303,$H303-SUM($I303:BL303)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BN$5,$H303/$G303,$H303-SUM($I303:BM303)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BO$5,$H303/$G303,$H303-SUM($I303:BN303)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BP$5,$H303/$G303,$H303-SUM($I303:BO303)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BQ$5,$H303/$G303,$H303-SUM($I303:BP303)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BR$5,$H303/$G303,$H303-SUM($I303:BQ303)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BS$5,$H303/$G303,$H303-SUM($I303:BR303)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BT$5,$H303/$G303,$H303-SUM($I303:BS303)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BU$5,$H303/$G303,$H303-SUM($I303:BT303)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BV$5,$H303/$G303,$H303-SUM($I303:BU303)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BW$5,$H303/$G303,$H303-SUM($I303:BV303)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BX$5,$H303/$G303,$H303-SUM($I303:BW303)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BY$5,$H303/$G303,$H303-SUM($I303:BX303)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>BZ$5,$H303/$G303,$H303-SUM($I303:BY303)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>CA$5,$H303/$G303,$H303-SUM($I303:BZ303)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>CB$5,$H303/$G303,$H303-SUM($I303:CA303)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D303,$G303=\"n/a\"),0,IF(SUM($D303,$G303+0.5)>CC$5,$H303/$G303,$H303-SUM($I303:CB303)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,13,17.641012845390623,null,{"$f":"IF(OR(J$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>J$5,$H304/$G304,$H304-SUM($I304:I304)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>K$5,$H304/$G304,$H304-SUM($I304:J304)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>L$5,$H304/$G304,$H304-SUM($I304:K304)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>M$5,$H304/$G304,$H304-SUM($I304:L304)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>N$5,$H304/$G304,$H304-SUM($I304:M304)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>O$5,$H304/$G304,$H304-SUM($I304:N304)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>P$5,$H304/$G304,$H304-SUM($I304:O304)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>Q$5,$H304/$G304,$H304-SUM($I304:P304)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>R$5,$H304/$G304,$H304-SUM($I304:Q304)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>S$5,$H304/$G304,$H304-SUM($I304:R304)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>T$5,$H304/$G304,$H304-SUM($I304:S304)))*T$14","v":0.67850049405348556},{"$f":"IF(OR(U$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>U$5,$H304/$G304,$H304-SUM($I304:T304)))*U$14","v":1.3570009881069711},{"$f":"IF(OR(V$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>V$5,$H304/$G304,$H304-SUM($I304:U304)))*V$14","v":1.3570009881069711},{"$f":"IF(OR(W$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>W$5,$H304/$G304,$H304-SUM($I304:V304)))*W$14","v":1.3570009881069711},{"$f":"IF(OR(X$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>X$5,$H304/$G304,$H304-SUM($I304:W304)))*X$14","v":1.3570009881069711},{"$f":"IF(OR(Y$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>Y$5,$H304/$G304,$H304-SUM($I304:X304)))*Y$14","v":1.3570009881069711},{"$f":"IF(OR(Z$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>Z$5,$H304/$G304,$H304-SUM($I304:Y304)))*Z$14","v":1.3570009881069711},{"$f":"IF(OR(AA$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AA$5,$H304/$G304,$H304-SUM($I304:Z304)))*AA$14","v":1.3570009881069711},{"$f":"IF(OR(AB$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AB$5,$H304/$G304,$H304-SUM($I304:AA304)))*AB$14","v":1.3570009881069711},{"$f":"IF(OR(AC$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AC$5,$H304/$G304,$H304-SUM($I304:AB304)))*AC$14","v":1.3570009881069711},{"$f":"IF(OR(AD$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AD$5,$H304/$G304,$H304-SUM($I304:AC304)))*AD$14","v":1.3570009881069711},{"$f":"IF(OR(AE$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AE$5,$H304/$G304,$H304-SUM($I304:AD304)))*AE$14","v":1.3570009881069711},{"$f":"IF(OR(AF$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AF$5,$H304/$G304,$H304-SUM($I304:AE304)))*AF$14","v":1.3570009881069711},{"$f":"IF(OR(AG$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AG$5,$H304/$G304,$H304-SUM($I304:AF304)))*AG$14","v":0.67850049405348045},{"$f":"IF(OR(AH$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AH$5,$H304/$G304,$H304-SUM($I304:AG304)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AI$5,$H304/$G304,$H304-SUM($I304:AH304)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AJ$5,$H304/$G304,$H304-SUM($I304:AI304)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AK$5,$H304/$G304,$H304-SUM($I304:AJ304)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AL$5,$H304/$G304,$H304-SUM($I304:AK304)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AM$5,$H304/$G304,$H304-SUM($I304:AL304)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AN$5,$H304/$G304,$H304-SUM($I304:AM304)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AO$5,$H304/$G304,$H304-SUM($I304:AN304)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AP$5,$H304/$G304,$H304-SUM($I304:AO304)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AQ$5,$H304/$G304,$H304-SUM($I304:AP304)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AR$5,$H304/$G304,$H304-SUM($I304:AQ304)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AS$5,$H304/$G304,$H304-SUM($I304:AR304)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AT$5,$H304/$G304,$H304-SUM($I304:AS304)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AU$5,$H304/$G304,$H304-SUM($I304:AT304)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AV$5,$H304/$G304,$H304-SUM($I304:AU304)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AW$5,$H304/$G304,$H304-SUM($I304:AV304)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AX$5,$H304/$G304,$H304-SUM($I304:AW304)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AY$5,$H304/$G304,$H304-SUM($I304:AX304)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>AZ$5,$H304/$G304,$H304-SUM($I304:AY304)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BA$5,$H304/$G304,$H304-SUM($I304:AZ304)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BB$5,$H304/$G304,$H304-SUM($I304:BA304)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BC$5,$H304/$G304,$H304-SUM($I304:BB304)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BD$5,$H304/$G304,$H304-SUM($I304:BC304)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BE$5,$H304/$G304,$H304-SUM($I304:BD304)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BF$5,$H304/$G304,$H304-SUM($I304:BE304)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BG$5,$H304/$G304,$H304-SUM($I304:BF304)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BH$5,$H304/$G304,$H304-SUM($I304:BG304)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BI$5,$H304/$G304,$H304-SUM($I304:BH304)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BJ$5,$H304/$G304,$H304-SUM($I304:BI304)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BK$5,$H304/$G304,$H304-SUM($I304:BJ304)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BL$5,$H304/$G304,$H304-SUM($I304:BK304)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BM$5,$H304/$G304,$H304-SUM($I304:BL304)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BN$5,$H304/$G304,$H304-SUM($I304:BM304)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BO$5,$H304/$G304,$H304-SUM($I304:BN304)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BP$5,$H304/$G304,$H304-SUM($I304:BO304)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BQ$5,$H304/$G304,$H304-SUM($I304:BP304)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BR$5,$H304/$G304,$H304-SUM($I304:BQ304)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BS$5,$H304/$G304,$H304-SUM($I304:BR304)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BT$5,$H304/$G304,$H304-SUM($I304:BS304)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BU$5,$H304/$G304,$H304-SUM($I304:BT304)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BV$5,$H304/$G304,$H304-SUM($I304:BU304)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BW$5,$H304/$G304,$H304-SUM($I304:BV304)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BX$5,$H304/$G304,$H304-SUM($I304:BW304)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BY$5,$H304/$G304,$H304-SUM($I304:BX304)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>BZ$5,$H304/$G304,$H304-SUM($I304:BY304)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>CA$5,$H304/$G304,$H304-SUM($I304:BZ304)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>CB$5,$H304/$G304,$H304-SUM($I304:CA304)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D304,$G304=\"n/a\"),0,IF(SUM($D304,$G304+0.5)>CC$5,$H304/$G304,$H304-SUM($I304:CB304)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,13,9.8172745047284042,null,{"$f":"IF(OR(J$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>J$5,$H305/$G305,$H305-SUM($I305:I305)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>K$5,$H305/$G305,$H305-SUM($I305:J305)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>L$5,$H305/$G305,$H305-SUM($I305:K305)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>M$5,$H305/$G305,$H305-SUM($I305:L305)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>N$5,$H305/$G305,$H305-SUM($I305:M305)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>O$5,$H305/$G305,$H305-SUM($I305:N305)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>P$5,$H305/$G305,$H305-SUM($I305:O305)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>Q$5,$H305/$G305,$H305-SUM($I305:P305)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>R$5,$H305/$G305,$H305-SUM($I305:Q305)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>S$5,$H305/$G305,$H305-SUM($I305:R305)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>T$5,$H305/$G305,$H305-SUM($I305:S305)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>U$5,$H305/$G305,$H305-SUM($I305:T305)))*U$14","v":0.75517496190218492},{"$f":"IF(OR(V$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>V$5,$H305/$G305,$H305-SUM($I305:U305)))*V$14","v":0.75517496190218492},{"$f":"IF(OR(W$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>W$5,$H305/$G305,$H305-SUM($I305:V305)))*W$14","v":0.75517496190218492},{"$f":"IF(OR(X$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>X$5,$H305/$G305,$H305-SUM($I305:W305)))*X$14","v":0.75517496190218492},{"$f":"IF(OR(Y$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>Y$5,$H305/$G305,$H305-SUM($I305:X305)))*Y$14","v":0.75517496190218492},{"$f":"IF(OR(Z$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>Z$5,$H305/$G305,$H305-SUM($I305:Y305)))*Z$14","v":0.75517496190218492},{"$f":"IF(OR(AA$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AA$5,$H305/$G305,$H305-SUM($I305:Z305)))*AA$14","v":0.75517496190218492},{"$f":"IF(OR(AB$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AB$5,$H305/$G305,$H305-SUM($I305:AA305)))*AB$14","v":0.75517496190218492},{"$f":"IF(OR(AC$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AC$5,$H305/$G305,$H305-SUM($I305:AB305)))*AC$14","v":0.75517496190218492},{"$f":"IF(OR(AD$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AD$5,$H305/$G305,$H305-SUM($I305:AC305)))*AD$14","v":0.75517496190218492},{"$f":"IF(OR(AE$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AE$5,$H305/$G305,$H305-SUM($I305:AD305)))*AE$14","v":0.75517496190218492},{"$f":"IF(OR(AF$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AF$5,$H305/$G305,$H305-SUM($I305:AE305)))*AF$14","v":0.75517496190218492},{"$f":"IF(OR(AG$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AG$5,$H305/$G305,$H305-SUM($I305:AF305)))*AG$14","v":0.75517496190218492},{"$f":"IF(OR(AH$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AH$5,$H305/$G305,$H305-SUM($I305:AG305)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AI$5,$H305/$G305,$H305-SUM($I305:AH305)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AJ$5,$H305/$G305,$H305-SUM($I305:AI305)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AK$5,$H305/$G305,$H305-SUM($I305:AJ305)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AL$5,$H305/$G305,$H305-SUM($I305:AK305)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AM$5,$H305/$G305,$H305-SUM($I305:AL305)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AN$5,$H305/$G305,$H305-SUM($I305:AM305)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AO$5,$H305/$G305,$H305-SUM($I305:AN305)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AP$5,$H305/$G305,$H305-SUM($I305:AO305)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AQ$5,$H305/$G305,$H305-SUM($I305:AP305)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AR$5,$H305/$G305,$H305-SUM($I305:AQ305)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AS$5,$H305/$G305,$H305-SUM($I305:AR305)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AT$5,$H305/$G305,$H305-SUM($I305:AS305)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AU$5,$H305/$G305,$H305-SUM($I305:AT305)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AV$5,$H305/$G305,$H305-SUM($I305:AU305)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AW$5,$H305/$G305,$H305-SUM($I305:AV305)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AX$5,$H305/$G305,$H305-SUM($I305:AW305)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AY$5,$H305/$G305,$H305-SUM($I305:AX305)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>AZ$5,$H305/$G305,$H305-SUM($I305:AY305)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BA$5,$H305/$G305,$H305-SUM($I305:AZ305)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BB$5,$H305/$G305,$H305-SUM($I305:BA305)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BC$5,$H305/$G305,$H305-SUM($I305:BB305)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BD$5,$H305/$G305,$H305-SUM($I305:BC305)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BE$5,$H305/$G305,$H305-SUM($I305:BD305)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BF$5,$H305/$G305,$H305-SUM($I305:BE305)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BG$5,$H305/$G305,$H305-SUM($I305:BF305)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BH$5,$H305/$G305,$H305-SUM($I305:BG305)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BI$5,$H305/$G305,$H305-SUM($I305:BH305)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BJ$5,$H305/$G305,$H305-SUM($I305:BI305)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BK$5,$H305/$G305,$H305-SUM($I305:BJ305)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BL$5,$H305/$G305,$H305-SUM($I305:BK305)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BM$5,$H305/$G305,$H305-SUM($I305:BL305)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BN$5,$H305/$G305,$H305-SUM($I305:BM305)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BO$5,$H305/$G305,$H305-SUM($I305:BN305)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BP$5,$H305/$G305,$H305-SUM($I305:BO305)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BQ$5,$H305/$G305,$H305-SUM($I305:BP305)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BR$5,$H305/$G305,$H305-SUM($I305:BQ305)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BS$5,$H305/$G305,$H305-SUM($I305:BR305)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BT$5,$H305/$G305,$H305-SUM($I305:BS305)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BU$5,$H305/$G305,$H305-SUM($I305:BT305)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BV$5,$H305/$G305,$H305-SUM($I305:BU305)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BW$5,$H305/$G305,$H305-SUM($I305:BV305)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BX$5,$H305/$G305,$H305-SUM($I305:BW305)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BY$5,$H305/$G305,$H305-SUM($I305:BX305)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>BZ$5,$H305/$G305,$H305-SUM($I305:BY305)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>CA$5,$H305/$G305,$H305-SUM($I305:BZ305)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>CB$5,$H305/$G305,$H305-SUM($I305:CA305)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D305,$G305=\"n/a\"),0,IF(SUM($D305,$G305+0.5)>CC$5,$H305/$G305,$H305-SUM($I305:CB305)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>J$5,$H306/$G306,$H306-SUM($I306:I306)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>K$5,$H306/$G306,$H306-SUM($I306:J306)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>L$5,$H306/$G306,$H306-SUM($I306:K306)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>M$5,$H306/$G306,$H306-SUM($I306:L306)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>N$5,$H306/$G306,$H306-SUM($I306:M306)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>O$5,$H306/$G306,$H306-SUM($I306:N306)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>P$5,$H306/$G306,$H306-SUM($I306:O306)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>Q$5,$H306/$G306,$H306-SUM($I306:P306)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>R$5,$H306/$G306,$H306-SUM($I306:Q306)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>S$5,$H306/$G306,$H306-SUM($I306:R306)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>T$5,$H306/$G306,$H306-SUM($I306:S306)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>U$5,$H306/$G306,$H306-SUM($I306:T306)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>V$5,$H306/$G306,$H306-SUM($I306:U306)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>W$5,$H306/$G306,$H306-SUM($I306:V306)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>X$5,$H306/$G306,$H306-SUM($I306:W306)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>Y$5,$H306/$G306,$H306-SUM($I306:X306)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>Z$5,$H306/$G306,$H306-SUM($I306:Y306)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AA$5,$H306/$G306,$H306-SUM($I306:Z306)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AB$5,$H306/$G306,$H306-SUM($I306:AA306)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AC$5,$H306/$G306,$H306-SUM($I306:AB306)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AD$5,$H306/$G306,$H306-SUM($I306:AC306)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AE$5,$H306/$G306,$H306-SUM($I306:AD306)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AF$5,$H306/$G306,$H306-SUM($I306:AE306)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AG$5,$H306/$G306,$H306-SUM($I306:AF306)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AH$5,$H306/$G306,$H306-SUM($I306:AG306)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AI$5,$H306/$G306,$H306-SUM($I306:AH306)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AJ$5,$H306/$G306,$H306-SUM($I306:AI306)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AK$5,$H306/$G306,$H306-SUM($I306:AJ306)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AL$5,$H306/$G306,$H306-SUM($I306:AK306)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AM$5,$H306/$G306,$H306-SUM($I306:AL306)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AN$5,$H306/$G306,$H306-SUM($I306:AM306)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AO$5,$H306/$G306,$H306-SUM($I306:AN306)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AP$5,$H306/$G306,$H306-SUM($I306:AO306)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AQ$5,$H306/$G306,$H306-SUM($I306:AP306)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AR$5,$H306/$G306,$H306-SUM($I306:AQ306)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AS$5,$H306/$G306,$H306-SUM($I306:AR306)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AT$5,$H306/$G306,$H306-SUM($I306:AS306)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AU$5,$H306/$G306,$H306-SUM($I306:AT306)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AV$5,$H306/$G306,$H306-SUM($I306:AU306)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AW$5,$H306/$G306,$H306-SUM($I306:AV306)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AX$5,$H306/$G306,$H306-SUM($I306:AW306)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AY$5,$H306/$G306,$H306-SUM($I306:AX306)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>AZ$5,$H306/$G306,$H306-SUM($I306:AY306)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BA$5,$H306/$G306,$H306-SUM($I306:AZ306)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BB$5,$H306/$G306,$H306-SUM($I306:BA306)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BC$5,$H306/$G306,$H306-SUM($I306:BB306)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BD$5,$H306/$G306,$H306-SUM($I306:BC306)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BE$5,$H306/$G306,$H306-SUM($I306:BD306)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BF$5,$H306/$G306,$H306-SUM($I306:BE306)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BG$5,$H306/$G306,$H306-SUM($I306:BF306)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BH$5,$H306/$G306,$H306-SUM($I306:BG306)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BI$5,$H306/$G306,$H306-SUM($I306:BH306)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BJ$5,$H306/$G306,$H306-SUM($I306:BI306)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BK$5,$H306/$G306,$H306-SUM($I306:BJ306)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BL$5,$H306/$G306,$H306-SUM($I306:BK306)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BM$5,$H306/$G306,$H306-SUM($I306:BL306)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BN$5,$H306/$G306,$H306-SUM($I306:BM306)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BO$5,$H306/$G306,$H306-SUM($I306:BN306)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BP$5,$H306/$G306,$H306-SUM($I306:BO306)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BQ$5,$H306/$G306,$H306-SUM($I306:BP306)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BR$5,$H306/$G306,$H306-SUM($I306:BQ306)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BS$5,$H306/$G306,$H306-SUM($I306:BR306)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BT$5,$H306/$G306,$H306-SUM($I306:BS306)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BU$5,$H306/$G306,$H306-SUM($I306:BT306)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BV$5,$H306/$G306,$H306-SUM($I306:BU306)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BW$5,$H306/$G306,$H306-SUM($I306:BV306)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BX$5,$H306/$G306,$H306-SUM($I306:BW306)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BY$5,$H306/$G306,$H306-SUM($I306:BX306)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>BZ$5,$H306/$G306,$H306-SUM($I306:BY306)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>CA$5,$H306/$G306,$H306-SUM($I306:BZ306)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>CB$5,$H306/$G306,$H306-SUM($I306:CA306)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D306,$G306=\"n/a\"),0,IF(SUM($D306,$G306+0.5)>CC$5,$H306/$G306,$H306-SUM($I306:CB306)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>J$5,$H307/$G307,$H307-SUM($I307:I307)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>K$5,$H307/$G307,$H307-SUM($I307:J307)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>L$5,$H307/$G307,$H307-SUM($I307:K307)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>M$5,$H307/$G307,$H307-SUM($I307:L307)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>N$5,$H307/$G307,$H307-SUM($I307:M307)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>O$5,$H307/$G307,$H307-SUM($I307:N307)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>P$5,$H307/$G307,$H307-SUM($I307:O307)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>Q$5,$H307/$G307,$H307-SUM($I307:P307)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>R$5,$H307/$G307,$H307-SUM($I307:Q307)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>S$5,$H307/$G307,$H307-SUM($I307:R307)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>T$5,$H307/$G307,$H307-SUM($I307:S307)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>U$5,$H307/$G307,$H307-SUM($I307:T307)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>V$5,$H307/$G307,$H307-SUM($I307:U307)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>W$5,$H307/$G307,$H307-SUM($I307:V307)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>X$5,$H307/$G307,$H307-SUM($I307:W307)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>Y$5,$H307/$G307,$H307-SUM($I307:X307)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>Z$5,$H307/$G307,$H307-SUM($I307:Y307)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AA$5,$H307/$G307,$H307-SUM($I307:Z307)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AB$5,$H307/$G307,$H307-SUM($I307:AA307)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AC$5,$H307/$G307,$H307-SUM($I307:AB307)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AD$5,$H307/$G307,$H307-SUM($I307:AC307)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AE$5,$H307/$G307,$H307-SUM($I307:AD307)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AF$5,$H307/$G307,$H307-SUM($I307:AE307)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AG$5,$H307/$G307,$H307-SUM($I307:AF307)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AH$5,$H307/$G307,$H307-SUM($I307:AG307)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AI$5,$H307/$G307,$H307-SUM($I307:AH307)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AJ$5,$H307/$G307,$H307-SUM($I307:AI307)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AK$5,$H307/$G307,$H307-SUM($I307:AJ307)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AL$5,$H307/$G307,$H307-SUM($I307:AK307)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AM$5,$H307/$G307,$H307-SUM($I307:AL307)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AN$5,$H307/$G307,$H307-SUM($I307:AM307)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AO$5,$H307/$G307,$H307-SUM($I307:AN307)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AP$5,$H307/$G307,$H307-SUM($I307:AO307)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AQ$5,$H307/$G307,$H307-SUM($I307:AP307)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AR$5,$H307/$G307,$H307-SUM($I307:AQ307)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AS$5,$H307/$G307,$H307-SUM($I307:AR307)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AT$5,$H307/$G307,$H307-SUM($I307:AS307)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AU$5,$H307/$G307,$H307-SUM($I307:AT307)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AV$5,$H307/$G307,$H307-SUM($I307:AU307)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AW$5,$H307/$G307,$H307-SUM($I307:AV307)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AX$5,$H307/$G307,$H307-SUM($I307:AW307)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AY$5,$H307/$G307,$H307-SUM($I307:AX307)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>AZ$5,$H307/$G307,$H307-SUM($I307:AY307)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BA$5,$H307/$G307,$H307-SUM($I307:AZ307)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BB$5,$H307/$G307,$H307-SUM($I307:BA307)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BC$5,$H307/$G307,$H307-SUM($I307:BB307)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BD$5,$H307/$G307,$H307-SUM($I307:BC307)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BE$5,$H307/$G307,$H307-SUM($I307:BD307)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BF$5,$H307/$G307,$H307-SUM($I307:BE307)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BG$5,$H307/$G307,$H307-SUM($I307:BF307)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BH$5,$H307/$G307,$H307-SUM($I307:BG307)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BI$5,$H307/$G307,$H307-SUM($I307:BH307)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BJ$5,$H307/$G307,$H307-SUM($I307:BI307)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BK$5,$H307/$G307,$H307-SUM($I307:BJ307)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BL$5,$H307/$G307,$H307-SUM($I307:BK307)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BM$5,$H307/$G307,$H307-SUM($I307:BL307)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BN$5,$H307/$G307,$H307-SUM($I307:BM307)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BO$5,$H307/$G307,$H307-SUM($I307:BN307)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BP$5,$H307/$G307,$H307-SUM($I307:BO307)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BQ$5,$H307/$G307,$H307-SUM($I307:BP307)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BR$5,$H307/$G307,$H307-SUM($I307:BQ307)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BS$5,$H307/$G307,$H307-SUM($I307:BR307)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BT$5,$H307/$G307,$H307-SUM($I307:BS307)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BU$5,$H307/$G307,$H307-SUM($I307:BT307)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BV$5,$H307/$G307,$H307-SUM($I307:BU307)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BW$5,$H307/$G307,$H307-SUM($I307:BV307)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BX$5,$H307/$G307,$H307-SUM($I307:BW307)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BY$5,$H307/$G307,$H307-SUM($I307:BX307)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>BZ$5,$H307/$G307,$H307-SUM($I307:BY307)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>CA$5,$H307/$G307,$H307-SUM($I307:BZ307)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>CB$5,$H307/$G307,$H307-SUM($I307:CA307)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D307,$G307=\"n/a\"),0,IF(SUM($D307,$G307+0.5)>CC$5,$H307/$G307,$H307-SUM($I307:CB307)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>J$5,$H308/$G308,$H308-SUM($I308:I308)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>K$5,$H308/$G308,$H308-SUM($I308:J308)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>L$5,$H308/$G308,$H308-SUM($I308:K308)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>M$5,$H308/$G308,$H308-SUM($I308:L308)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>N$5,$H308/$G308,$H308-SUM($I308:M308)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>O$5,$H308/$G308,$H308-SUM($I308:N308)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>P$5,$H308/$G308,$H308-SUM($I308:O308)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>Q$5,$H308/$G308,$H308-SUM($I308:P308)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>R$5,$H308/$G308,$H308-SUM($I308:Q308)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>S$5,$H308/$G308,$H308-SUM($I308:R308)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>T$5,$H308/$G308,$H308-SUM($I308:S308)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>U$5,$H308/$G308,$H308-SUM($I308:T308)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>V$5,$H308/$G308,$H308-SUM($I308:U308)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>W$5,$H308/$G308,$H308-SUM($I308:V308)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>X$5,$H308/$G308,$H308-SUM($I308:W308)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>Y$5,$H308/$G308,$H308-SUM($I308:X308)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>Z$5,$H308/$G308,$H308-SUM($I308:Y308)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AA$5,$H308/$G308,$H308-SUM($I308:Z308)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AB$5,$H308/$G308,$H308-SUM($I308:AA308)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AC$5,$H308/$G308,$H308-SUM($I308:AB308)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AD$5,$H308/$G308,$H308-SUM($I308:AC308)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AE$5,$H308/$G308,$H308-SUM($I308:AD308)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AF$5,$H308/$G308,$H308-SUM($I308:AE308)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AG$5,$H308/$G308,$H308-SUM($I308:AF308)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AH$5,$H308/$G308,$H308-SUM($I308:AG308)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AI$5,$H308/$G308,$H308-SUM($I308:AH308)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AJ$5,$H308/$G308,$H308-SUM($I308:AI308)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AK$5,$H308/$G308,$H308-SUM($I308:AJ308)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AL$5,$H308/$G308,$H308-SUM($I308:AK308)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AM$5,$H308/$G308,$H308-SUM($I308:AL308)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AN$5,$H308/$G308,$H308-SUM($I308:AM308)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AO$5,$H308/$G308,$H308-SUM($I308:AN308)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AP$5,$H308/$G308,$H308-SUM($I308:AO308)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AQ$5,$H308/$G308,$H308-SUM($I308:AP308)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AR$5,$H308/$G308,$H308-SUM($I308:AQ308)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AS$5,$H308/$G308,$H308-SUM($I308:AR308)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AT$5,$H308/$G308,$H308-SUM($I308:AS308)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AU$5,$H308/$G308,$H308-SUM($I308:AT308)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AV$5,$H308/$G308,$H308-SUM($I308:AU308)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AW$5,$H308/$G308,$H308-SUM($I308:AV308)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AX$5,$H308/$G308,$H308-SUM($I308:AW308)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AY$5,$H308/$G308,$H308-SUM($I308:AX308)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>AZ$5,$H308/$G308,$H308-SUM($I308:AY308)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BA$5,$H308/$G308,$H308-SUM($I308:AZ308)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BB$5,$H308/$G308,$H308-SUM($I308:BA308)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BC$5,$H308/$G308,$H308-SUM($I308:BB308)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BD$5,$H308/$G308,$H308-SUM($I308:BC308)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BE$5,$H308/$G308,$H308-SUM($I308:BD308)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BF$5,$H308/$G308,$H308-SUM($I308:BE308)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BG$5,$H308/$G308,$H308-SUM($I308:BF308)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BH$5,$H308/$G308,$H308-SUM($I308:BG308)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BI$5,$H308/$G308,$H308-SUM($I308:BH308)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BJ$5,$H308/$G308,$H308-SUM($I308:BI308)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BK$5,$H308/$G308,$H308-SUM($I308:BJ308)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BL$5,$H308/$G308,$H308-SUM($I308:BK308)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BM$5,$H308/$G308,$H308-SUM($I308:BL308)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BN$5,$H308/$G308,$H308-SUM($I308:BM308)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BO$5,$H308/$G308,$H308-SUM($I308:BN308)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BP$5,$H308/$G308,$H308-SUM($I308:BO308)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BQ$5,$H308/$G308,$H308-SUM($I308:BP308)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BR$5,$H308/$G308,$H308-SUM($I308:BQ308)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BS$5,$H308/$G308,$H308-SUM($I308:BR308)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BT$5,$H308/$G308,$H308-SUM($I308:BS308)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BU$5,$H308/$G308,$H308-SUM($I308:BT308)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BV$5,$H308/$G308,$H308-SUM($I308:BU308)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BW$5,$H308/$G308,$H308-SUM($I308:BV308)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BX$5,$H308/$G308,$H308-SUM($I308:BW308)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BY$5,$H308/$G308,$H308-SUM($I308:BX308)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>BZ$5,$H308/$G308,$H308-SUM($I308:BY308)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>CA$5,$H308/$G308,$H308-SUM($I308:BZ308)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>CB$5,$H308/$G308,$H308-SUM($I308:CA308)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D308,$G308=\"n/a\"),0,IF(SUM($D308,$G308+0.5)>CC$5,$H308/$G308,$H308-SUM($I308:CB308)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>J$5,$H309/$G309,$H309-SUM($I309:I309)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>K$5,$H309/$G309,$H309-SUM($I309:J309)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>L$5,$H309/$G309,$H309-SUM($I309:K309)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>M$5,$H309/$G309,$H309-SUM($I309:L309)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>N$5,$H309/$G309,$H309-SUM($I309:M309)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>O$5,$H309/$G309,$H309-SUM($I309:N309)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>P$5,$H309/$G309,$H309-SUM($I309:O309)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>Q$5,$H309/$G309,$H309-SUM($I309:P309)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>R$5,$H309/$G309,$H309-SUM($I309:Q309)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>S$5,$H309/$G309,$H309-SUM($I309:R309)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>T$5,$H309/$G309,$H309-SUM($I309:S309)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>U$5,$H309/$G309,$H309-SUM($I309:T309)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>V$5,$H309/$G309,$H309-SUM($I309:U309)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>W$5,$H309/$G309,$H309-SUM($I309:V309)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>X$5,$H309/$G309,$H309-SUM($I309:W309)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>Y$5,$H309/$G309,$H309-SUM($I309:X309)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>Z$5,$H309/$G309,$H309-SUM($I309:Y309)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AA$5,$H309/$G309,$H309-SUM($I309:Z309)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AB$5,$H309/$G309,$H309-SUM($I309:AA309)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AC$5,$H309/$G309,$H309-SUM($I309:AB309)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AD$5,$H309/$G309,$H309-SUM($I309:AC309)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AE$5,$H309/$G309,$H309-SUM($I309:AD309)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AF$5,$H309/$G309,$H309-SUM($I309:AE309)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AG$5,$H309/$G309,$H309-SUM($I309:AF309)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AH$5,$H309/$G309,$H309-SUM($I309:AG309)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AI$5,$H309/$G309,$H309-SUM($I309:AH309)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AJ$5,$H309/$G309,$H309-SUM($I309:AI309)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AK$5,$H309/$G309,$H309-SUM($I309:AJ309)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AL$5,$H309/$G309,$H309-SUM($I309:AK309)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AM$5,$H309/$G309,$H309-SUM($I309:AL309)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AN$5,$H309/$G309,$H309-SUM($I309:AM309)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AO$5,$H309/$G309,$H309-SUM($I309:AN309)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AP$5,$H309/$G309,$H309-SUM($I309:AO309)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AQ$5,$H309/$G309,$H309-SUM($I309:AP309)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AR$5,$H309/$G309,$H309-SUM($I309:AQ309)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AS$5,$H309/$G309,$H309-SUM($I309:AR309)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AT$5,$H309/$G309,$H309-SUM($I309:AS309)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AU$5,$H309/$G309,$H309-SUM($I309:AT309)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AV$5,$H309/$G309,$H309-SUM($I309:AU309)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AW$5,$H309/$G309,$H309-SUM($I309:AV309)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AX$5,$H309/$G309,$H309-SUM($I309:AW309)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AY$5,$H309/$G309,$H309-SUM($I309:AX309)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>AZ$5,$H309/$G309,$H309-SUM($I309:AY309)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BA$5,$H309/$G309,$H309-SUM($I309:AZ309)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BB$5,$H309/$G309,$H309-SUM($I309:BA309)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BC$5,$H309/$G309,$H309-SUM($I309:BB309)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BD$5,$H309/$G309,$H309-SUM($I309:BC309)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BE$5,$H309/$G309,$H309-SUM($I309:BD309)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BF$5,$H309/$G309,$H309-SUM($I309:BE309)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BG$5,$H309/$G309,$H309-SUM($I309:BF309)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BH$5,$H309/$G309,$H309-SUM($I309:BG309)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BI$5,$H309/$G309,$H309-SUM($I309:BH309)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BJ$5,$H309/$G309,$H309-SUM($I309:BI309)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BK$5,$H309/$G309,$H309-SUM($I309:BJ309)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BL$5,$H309/$G309,$H309-SUM($I309:BK309)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BM$5,$H309/$G309,$H309-SUM($I309:BL309)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BN$5,$H309/$G309,$H309-SUM($I309:BM309)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BO$5,$H309/$G309,$H309-SUM($I309:BN309)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BP$5,$H309/$G309,$H309-SUM($I309:BO309)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BQ$5,$H309/$G309,$H309-SUM($I309:BP309)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BR$5,$H309/$G309,$H309-SUM($I309:BQ309)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BS$5,$H309/$G309,$H309-SUM($I309:BR309)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BT$5,$H309/$G309,$H309-SUM($I309:BS309)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BU$5,$H309/$G309,$H309-SUM($I309:BT309)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BV$5,$H309/$G309,$H309-SUM($I309:BU309)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BW$5,$H309/$G309,$H309-SUM($I309:BV309)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BX$5,$H309/$G309,$H309-SUM($I309:BW309)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BY$5,$H309/$G309,$H309-SUM($I309:BX309)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>BZ$5,$H309/$G309,$H309-SUM($I309:BY309)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>CA$5,$H309/$G309,$H309-SUM($I309:BZ309)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>CB$5,$H309/$G309,$H309-SUM($I309:CA309)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D309,$G309=\"n/a\"),0,IF(SUM($D309,$G309+0.5)>CC$5,$H309/$G309,$H309-SUM($I309:CB309)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>J$5,$H310/$G310,$H310-SUM($I310:I310)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>K$5,$H310/$G310,$H310-SUM($I310:J310)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>L$5,$H310/$G310,$H310-SUM($I310:K310)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>M$5,$H310/$G310,$H310-SUM($I310:L310)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>N$5,$H310/$G310,$H310-SUM($I310:M310)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>O$5,$H310/$G310,$H310-SUM($I310:N310)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>P$5,$H310/$G310,$H310-SUM($I310:O310)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>Q$5,$H310/$G310,$H310-SUM($I310:P310)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>R$5,$H310/$G310,$H310-SUM($I310:Q310)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>S$5,$H310/$G310,$H310-SUM($I310:R310)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>T$5,$H310/$G310,$H310-SUM($I310:S310)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>U$5,$H310/$G310,$H310-SUM($I310:T310)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>V$5,$H310/$G310,$H310-SUM($I310:U310)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>W$5,$H310/$G310,$H310-SUM($I310:V310)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>X$5,$H310/$G310,$H310-SUM($I310:W310)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>Y$5,$H310/$G310,$H310-SUM($I310:X310)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>Z$5,$H310/$G310,$H310-SUM($I310:Y310)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AA$5,$H310/$G310,$H310-SUM($I310:Z310)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AB$5,$H310/$G310,$H310-SUM($I310:AA310)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AC$5,$H310/$G310,$H310-SUM($I310:AB310)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AD$5,$H310/$G310,$H310-SUM($I310:AC310)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AE$5,$H310/$G310,$H310-SUM($I310:AD310)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AF$5,$H310/$G310,$H310-SUM($I310:AE310)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AG$5,$H310/$G310,$H310-SUM($I310:AF310)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AH$5,$H310/$G310,$H310-SUM($I310:AG310)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AI$5,$H310/$G310,$H310-SUM($I310:AH310)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AJ$5,$H310/$G310,$H310-SUM($I310:AI310)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AK$5,$H310/$G310,$H310-SUM($I310:AJ310)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AL$5,$H310/$G310,$H310-SUM($I310:AK310)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AM$5,$H310/$G310,$H310-SUM($I310:AL310)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AN$5,$H310/$G310,$H310-SUM($I310:AM310)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AO$5,$H310/$G310,$H310-SUM($I310:AN310)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AP$5,$H310/$G310,$H310-SUM($I310:AO310)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AQ$5,$H310/$G310,$H310-SUM($I310:AP310)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AR$5,$H310/$G310,$H310-SUM($I310:AQ310)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AS$5,$H310/$G310,$H310-SUM($I310:AR310)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AT$5,$H310/$G310,$H310-SUM($I310:AS310)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AU$5,$H310/$G310,$H310-SUM($I310:AT310)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AV$5,$H310/$G310,$H310-SUM($I310:AU310)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AW$5,$H310/$G310,$H310-SUM($I310:AV310)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AX$5,$H310/$G310,$H310-SUM($I310:AW310)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AY$5,$H310/$G310,$H310-SUM($I310:AX310)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>AZ$5,$H310/$G310,$H310-SUM($I310:AY310)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BA$5,$H310/$G310,$H310-SUM($I310:AZ310)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BB$5,$H310/$G310,$H310-SUM($I310:BA310)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BC$5,$H310/$G310,$H310-SUM($I310:BB310)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BD$5,$H310/$G310,$H310-SUM($I310:BC310)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BE$5,$H310/$G310,$H310-SUM($I310:BD310)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BF$5,$H310/$G310,$H310-SUM($I310:BE310)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BG$5,$H310/$G310,$H310-SUM($I310:BF310)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BH$5,$H310/$G310,$H310-SUM($I310:BG310)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BI$5,$H310/$G310,$H310-SUM($I310:BH310)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BJ$5,$H310/$G310,$H310-SUM($I310:BI310)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BK$5,$H310/$G310,$H310-SUM($I310:BJ310)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BL$5,$H310/$G310,$H310-SUM($I310:BK310)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BM$5,$H310/$G310,$H310-SUM($I310:BL310)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BN$5,$H310/$G310,$H310-SUM($I310:BM310)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BO$5,$H310/$G310,$H310-SUM($I310:BN310)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BP$5,$H310/$G310,$H310-SUM($I310:BO310)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BQ$5,$H310/$G310,$H310-SUM($I310:BP310)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BR$5,$H310/$G310,$H310-SUM($I310:BQ310)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BS$5,$H310/$G310,$H310-SUM($I310:BR310)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BT$5,$H310/$G310,$H310-SUM($I310:BS310)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BU$5,$H310/$G310,$H310-SUM($I310:BT310)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BV$5,$H310/$G310,$H310-SUM($I310:BU310)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BW$5,$H310/$G310,$H310-SUM($I310:BV310)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BX$5,$H310/$G310,$H310-SUM($I310:BW310)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BY$5,$H310/$G310,$H310-SUM($I310:BX310)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>BZ$5,$H310/$G310,$H310-SUM($I310:BY310)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>CA$5,$H310/$G310,$H310-SUM($I310:BZ310)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>CB$5,$H310/$G310,$H310-SUM($I310:CA310)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D310,$G310=\"n/a\"),0,IF(SUM($D310,$G310+0.5)>CC$5,$H310/$G310,$H310-SUM($I310:CB310)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>J$5,$H311/$G311,$H311-SUM($I311:I311)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>K$5,$H311/$G311,$H311-SUM($I311:J311)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>L$5,$H311/$G311,$H311-SUM($I311:K311)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>M$5,$H311/$G311,$H311-SUM($I311:L311)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>N$5,$H311/$G311,$H311-SUM($I311:M311)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>O$5,$H311/$G311,$H311-SUM($I311:N311)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>P$5,$H311/$G311,$H311-SUM($I311:O311)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>Q$5,$H311/$G311,$H311-SUM($I311:P311)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>R$5,$H311/$G311,$H311-SUM($I311:Q311)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>S$5,$H311/$G311,$H311-SUM($I311:R311)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>T$5,$H311/$G311,$H311-SUM($I311:S311)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>U$5,$H311/$G311,$H311-SUM($I311:T311)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>V$5,$H311/$G311,$H311-SUM($I311:U311)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>W$5,$H311/$G311,$H311-SUM($I311:V311)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>X$5,$H311/$G311,$H311-SUM($I311:W311)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>Y$5,$H311/$G311,$H311-SUM($I311:X311)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>Z$5,$H311/$G311,$H311-SUM($I311:Y311)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AA$5,$H311/$G311,$H311-SUM($I311:Z311)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AB$5,$H311/$G311,$H311-SUM($I311:AA311)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AC$5,$H311/$G311,$H311-SUM($I311:AB311)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AD$5,$H311/$G311,$H311-SUM($I311:AC311)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AE$5,$H311/$G311,$H311-SUM($I311:AD311)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AF$5,$H311/$G311,$H311-SUM($I311:AE311)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AG$5,$H311/$G311,$H311-SUM($I311:AF311)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AH$5,$H311/$G311,$H311-SUM($I311:AG311)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AI$5,$H311/$G311,$H311-SUM($I311:AH311)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AJ$5,$H311/$G311,$H311-SUM($I311:AI311)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AK$5,$H311/$G311,$H311-SUM($I311:AJ311)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AL$5,$H311/$G311,$H311-SUM($I311:AK311)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AM$5,$H311/$G311,$H311-SUM($I311:AL311)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AN$5,$H311/$G311,$H311-SUM($I311:AM311)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AO$5,$H311/$G311,$H311-SUM($I311:AN311)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AP$5,$H311/$G311,$H311-SUM($I311:AO311)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AQ$5,$H311/$G311,$H311-SUM($I311:AP311)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AR$5,$H311/$G311,$H311-SUM($I311:AQ311)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AS$5,$H311/$G311,$H311-SUM($I311:AR311)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AT$5,$H311/$G311,$H311-SUM($I311:AS311)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AU$5,$H311/$G311,$H311-SUM($I311:AT311)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AV$5,$H311/$G311,$H311-SUM($I311:AU311)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AW$5,$H311/$G311,$H311-SUM($I311:AV311)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AX$5,$H311/$G311,$H311-SUM($I311:AW311)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AY$5,$H311/$G311,$H311-SUM($I311:AX311)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>AZ$5,$H311/$G311,$H311-SUM($I311:AY311)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BA$5,$H311/$G311,$H311-SUM($I311:AZ311)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BB$5,$H311/$G311,$H311-SUM($I311:BA311)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BC$5,$H311/$G311,$H311-SUM($I311:BB311)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BD$5,$H311/$G311,$H311-SUM($I311:BC311)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BE$5,$H311/$G311,$H311-SUM($I311:BD311)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BF$5,$H311/$G311,$H311-SUM($I311:BE311)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BG$5,$H311/$G311,$H311-SUM($I311:BF311)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BH$5,$H311/$G311,$H311-SUM($I311:BG311)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BI$5,$H311/$G311,$H311-SUM($I311:BH311)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BJ$5,$H311/$G311,$H311-SUM($I311:BI311)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BK$5,$H311/$G311,$H311-SUM($I311:BJ311)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BL$5,$H311/$G311,$H311-SUM($I311:BK311)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BM$5,$H311/$G311,$H311-SUM($I311:BL311)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BN$5,$H311/$G311,$H311-SUM($I311:BM311)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BO$5,$H311/$G311,$H311-SUM($I311:BN311)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BP$5,$H311/$G311,$H311-SUM($I311:BO311)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BQ$5,$H311/$G311,$H311-SUM($I311:BP311)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BR$5,$H311/$G311,$H311-SUM($I311:BQ311)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BS$5,$H311/$G311,$H311-SUM($I311:BR311)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BT$5,$H311/$G311,$H311-SUM($I311:BS311)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BU$5,$H311/$G311,$H311-SUM($I311:BT311)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BV$5,$H311/$G311,$H311-SUM($I311:BU311)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BW$5,$H311/$G311,$H311-SUM($I311:BV311)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BX$5,$H311/$G311,$H311-SUM($I311:BW311)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BY$5,$H311/$G311,$H311-SUM($I311:BX311)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>BZ$5,$H311/$G311,$H311-SUM($I311:BY311)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>CA$5,$H311/$G311,$H311-SUM($I311:BZ311)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>CB$5,$H311/$G311,$H311-SUM($I311:CA311)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D311,$G311=\"n/a\"),0,IF(SUM($D311,$G311+0.5)>CC$5,$H311/$G311,$H311-SUM($I311:CB311)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>J$5,$H312/$G312,$H312-SUM($I312:I312)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>K$5,$H312/$G312,$H312-SUM($I312:J312)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>L$5,$H312/$G312,$H312-SUM($I312:K312)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>M$5,$H312/$G312,$H312-SUM($I312:L312)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>N$5,$H312/$G312,$H312-SUM($I312:M312)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>O$5,$H312/$G312,$H312-SUM($I312:N312)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>P$5,$H312/$G312,$H312-SUM($I312:O312)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>Q$5,$H312/$G312,$H312-SUM($I312:P312)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>R$5,$H312/$G312,$H312-SUM($I312:Q312)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>S$5,$H312/$G312,$H312-SUM($I312:R312)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>T$5,$H312/$G312,$H312-SUM($I312:S312)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>U$5,$H312/$G312,$H312-SUM($I312:T312)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>V$5,$H312/$G312,$H312-SUM($I312:U312)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>W$5,$H312/$G312,$H312-SUM($I312:V312)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>X$5,$H312/$G312,$H312-SUM($I312:W312)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>Y$5,$H312/$G312,$H312-SUM($I312:X312)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>Z$5,$H312/$G312,$H312-SUM($I312:Y312)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AA$5,$H312/$G312,$H312-SUM($I312:Z312)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AB$5,$H312/$G312,$H312-SUM($I312:AA312)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AC$5,$H312/$G312,$H312-SUM($I312:AB312)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AD$5,$H312/$G312,$H312-SUM($I312:AC312)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AE$5,$H312/$G312,$H312-SUM($I312:AD312)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AF$5,$H312/$G312,$H312-SUM($I312:AE312)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AG$5,$H312/$G312,$H312-SUM($I312:AF312)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AH$5,$H312/$G312,$H312-SUM($I312:AG312)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AI$5,$H312/$G312,$H312-SUM($I312:AH312)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AJ$5,$H312/$G312,$H312-SUM($I312:AI312)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AK$5,$H312/$G312,$H312-SUM($I312:AJ312)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AL$5,$H312/$G312,$H312-SUM($I312:AK312)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AM$5,$H312/$G312,$H312-SUM($I312:AL312)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AN$5,$H312/$G312,$H312-SUM($I312:AM312)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AO$5,$H312/$G312,$H312-SUM($I312:AN312)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AP$5,$H312/$G312,$H312-SUM($I312:AO312)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AQ$5,$H312/$G312,$H312-SUM($I312:AP312)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AR$5,$H312/$G312,$H312-SUM($I312:AQ312)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AS$5,$H312/$G312,$H312-SUM($I312:AR312)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AT$5,$H312/$G312,$H312-SUM($I312:AS312)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AU$5,$H312/$G312,$H312-SUM($I312:AT312)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AV$5,$H312/$G312,$H312-SUM($I312:AU312)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AW$5,$H312/$G312,$H312-SUM($I312:AV312)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AX$5,$H312/$G312,$H312-SUM($I312:AW312)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AY$5,$H312/$G312,$H312-SUM($I312:AX312)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>AZ$5,$H312/$G312,$H312-SUM($I312:AY312)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BA$5,$H312/$G312,$H312-SUM($I312:AZ312)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BB$5,$H312/$G312,$H312-SUM($I312:BA312)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BC$5,$H312/$G312,$H312-SUM($I312:BB312)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BD$5,$H312/$G312,$H312-SUM($I312:BC312)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BE$5,$H312/$G312,$H312-SUM($I312:BD312)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BF$5,$H312/$G312,$H312-SUM($I312:BE312)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BG$5,$H312/$G312,$H312-SUM($I312:BF312)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BH$5,$H312/$G312,$H312-SUM($I312:BG312)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BI$5,$H312/$G312,$H312-SUM($I312:BH312)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BJ$5,$H312/$G312,$H312-SUM($I312:BI312)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BK$5,$H312/$G312,$H312-SUM($I312:BJ312)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BL$5,$H312/$G312,$H312-SUM($I312:BK312)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BM$5,$H312/$G312,$H312-SUM($I312:BL312)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BN$5,$H312/$G312,$H312-SUM($I312:BM312)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BO$5,$H312/$G312,$H312-SUM($I312:BN312)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BP$5,$H312/$G312,$H312-SUM($I312:BO312)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BQ$5,$H312/$G312,$H312-SUM($I312:BP312)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BR$5,$H312/$G312,$H312-SUM($I312:BQ312)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BS$5,$H312/$G312,$H312-SUM($I312:BR312)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BT$5,$H312/$G312,$H312-SUM($I312:BS312)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BU$5,$H312/$G312,$H312-SUM($I312:BT312)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BV$5,$H312/$G312,$H312-SUM($I312:BU312)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BW$5,$H312/$G312,$H312-SUM($I312:BV312)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BX$5,$H312/$G312,$H312-SUM($I312:BW312)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BY$5,$H312/$G312,$H312-SUM($I312:BX312)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>BZ$5,$H312/$G312,$H312-SUM($I312:BY312)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>CA$5,$H312/$G312,$H312-SUM($I312:BZ312)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>CB$5,$H312/$G312,$H312-SUM($I312:CA312)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D312,$G312=\"n/a\"),0,IF(SUM($D312,$G312+0.5)>CC$5,$H312/$G312,$H312-SUM($I312:CB312)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>J$5,$H313/$G313,$H313-SUM($I313:I313)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>K$5,$H313/$G313,$H313-SUM($I313:J313)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>L$5,$H313/$G313,$H313-SUM($I313:K313)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>M$5,$H313/$G313,$H313-SUM($I313:L313)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>N$5,$H313/$G313,$H313-SUM($I313:M313)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>O$5,$H313/$G313,$H313-SUM($I313:N313)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>P$5,$H313/$G313,$H313-SUM($I313:O313)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>Q$5,$H313/$G313,$H313-SUM($I313:P313)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>R$5,$H313/$G313,$H313-SUM($I313:Q313)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>S$5,$H313/$G313,$H313-SUM($I313:R313)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>T$5,$H313/$G313,$H313-SUM($I313:S313)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>U$5,$H313/$G313,$H313-SUM($I313:T313)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>V$5,$H313/$G313,$H313-SUM($I313:U313)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>W$5,$H313/$G313,$H313-SUM($I313:V313)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>X$5,$H313/$G313,$H313-SUM($I313:W313)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>Y$5,$H313/$G313,$H313-SUM($I313:X313)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>Z$5,$H313/$G313,$H313-SUM($I313:Y313)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AA$5,$H313/$G313,$H313-SUM($I313:Z313)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AB$5,$H313/$G313,$H313-SUM($I313:AA313)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AC$5,$H313/$G313,$H313-SUM($I313:AB313)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AD$5,$H313/$G313,$H313-SUM($I313:AC313)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AE$5,$H313/$G313,$H313-SUM($I313:AD313)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AF$5,$H313/$G313,$H313-SUM($I313:AE313)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AG$5,$H313/$G313,$H313-SUM($I313:AF313)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AH$5,$H313/$G313,$H313-SUM($I313:AG313)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AI$5,$H313/$G313,$H313-SUM($I313:AH313)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AJ$5,$H313/$G313,$H313-SUM($I313:AI313)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AK$5,$H313/$G313,$H313-SUM($I313:AJ313)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AL$5,$H313/$G313,$H313-SUM($I313:AK313)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AM$5,$H313/$G313,$H313-SUM($I313:AL313)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AN$5,$H313/$G313,$H313-SUM($I313:AM313)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AO$5,$H313/$G313,$H313-SUM($I313:AN313)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AP$5,$H313/$G313,$H313-SUM($I313:AO313)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AQ$5,$H313/$G313,$H313-SUM($I313:AP313)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AR$5,$H313/$G313,$H313-SUM($I313:AQ313)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AS$5,$H313/$G313,$H313-SUM($I313:AR313)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AT$5,$H313/$G313,$H313-SUM($I313:AS313)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AU$5,$H313/$G313,$H313-SUM($I313:AT313)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AV$5,$H313/$G313,$H313-SUM($I313:AU313)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AW$5,$H313/$G313,$H313-SUM($I313:AV313)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AX$5,$H313/$G313,$H313-SUM($I313:AW313)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AY$5,$H313/$G313,$H313-SUM($I313:AX313)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>AZ$5,$H313/$G313,$H313-SUM($I313:AY313)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BA$5,$H313/$G313,$H313-SUM($I313:AZ313)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BB$5,$H313/$G313,$H313-SUM($I313:BA313)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BC$5,$H313/$G313,$H313-SUM($I313:BB313)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BD$5,$H313/$G313,$H313-SUM($I313:BC313)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BE$5,$H313/$G313,$H313-SUM($I313:BD313)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BF$5,$H313/$G313,$H313-SUM($I313:BE313)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BG$5,$H313/$G313,$H313-SUM($I313:BF313)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BH$5,$H313/$G313,$H313-SUM($I313:BG313)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BI$5,$H313/$G313,$H313-SUM($I313:BH313)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BJ$5,$H313/$G313,$H313-SUM($I313:BI313)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BK$5,$H313/$G313,$H313-SUM($I313:BJ313)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BL$5,$H313/$G313,$H313-SUM($I313:BK313)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BM$5,$H313/$G313,$H313-SUM($I313:BL313)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BN$5,$H313/$G313,$H313-SUM($I313:BM313)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BO$5,$H313/$G313,$H313-SUM($I313:BN313)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BP$5,$H313/$G313,$H313-SUM($I313:BO313)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BQ$5,$H313/$G313,$H313-SUM($I313:BP313)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BR$5,$H313/$G313,$H313-SUM($I313:BQ313)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BS$5,$H313/$G313,$H313-SUM($I313:BR313)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BT$5,$H313/$G313,$H313-SUM($I313:BS313)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BU$5,$H313/$G313,$H313-SUM($I313:BT313)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BV$5,$H313/$G313,$H313-SUM($I313:BU313)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BW$5,$H313/$G313,$H313-SUM($I313:BV313)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BX$5,$H313/$G313,$H313-SUM($I313:BW313)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BY$5,$H313/$G313,$H313-SUM($I313:BX313)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>BZ$5,$H313/$G313,$H313-SUM($I313:BY313)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>CA$5,$H313/$G313,$H313-SUM($I313:BZ313)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>CB$5,$H313/$G313,$H313-SUM($I313:CA313)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D313,$G313=\"n/a\"),0,IF(SUM($D313,$G313+0.5)>CC$5,$H313/$G313,$H313-SUM($I313:CB313)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>J$5,$H314/$G314,$H314-SUM($I314:I314)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>K$5,$H314/$G314,$H314-SUM($I314:J314)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>L$5,$H314/$G314,$H314-SUM($I314:K314)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>M$5,$H314/$G314,$H314-SUM($I314:L314)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>N$5,$H314/$G314,$H314-SUM($I314:M314)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>O$5,$H314/$G314,$H314-SUM($I314:N314)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>P$5,$H314/$G314,$H314-SUM($I314:O314)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>Q$5,$H314/$G314,$H314-SUM($I314:P314)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>R$5,$H314/$G314,$H314-SUM($I314:Q314)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>S$5,$H314/$G314,$H314-SUM($I314:R314)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>T$5,$H314/$G314,$H314-SUM($I314:S314)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>U$5,$H314/$G314,$H314-SUM($I314:T314)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>V$5,$H314/$G314,$H314-SUM($I314:U314)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>W$5,$H314/$G314,$H314-SUM($I314:V314)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>X$5,$H314/$G314,$H314-SUM($I314:W314)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>Y$5,$H314/$G314,$H314-SUM($I314:X314)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>Z$5,$H314/$G314,$H314-SUM($I314:Y314)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AA$5,$H314/$G314,$H314-SUM($I314:Z314)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AB$5,$H314/$G314,$H314-SUM($I314:AA314)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AC$5,$H314/$G314,$H314-SUM($I314:AB314)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AD$5,$H314/$G314,$H314-SUM($I314:AC314)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AE$5,$H314/$G314,$H314-SUM($I314:AD314)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AF$5,$H314/$G314,$H314-SUM($I314:AE314)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AG$5,$H314/$G314,$H314-SUM($I314:AF314)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AH$5,$H314/$G314,$H314-SUM($I314:AG314)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AI$5,$H314/$G314,$H314-SUM($I314:AH314)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AJ$5,$H314/$G314,$H314-SUM($I314:AI314)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AK$5,$H314/$G314,$H314-SUM($I314:AJ314)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AL$5,$H314/$G314,$H314-SUM($I314:AK314)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AM$5,$H314/$G314,$H314-SUM($I314:AL314)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AN$5,$H314/$G314,$H314-SUM($I314:AM314)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AO$5,$H314/$G314,$H314-SUM($I314:AN314)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AP$5,$H314/$G314,$H314-SUM($I314:AO314)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AQ$5,$H314/$G314,$H314-SUM($I314:AP314)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AR$5,$H314/$G314,$H314-SUM($I314:AQ314)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AS$5,$H314/$G314,$H314-SUM($I314:AR314)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AT$5,$H314/$G314,$H314-SUM($I314:AS314)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AU$5,$H314/$G314,$H314-SUM($I314:AT314)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AV$5,$H314/$G314,$H314-SUM($I314:AU314)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AW$5,$H314/$G314,$H314-SUM($I314:AV314)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AX$5,$H314/$G314,$H314-SUM($I314:AW314)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AY$5,$H314/$G314,$H314-SUM($I314:AX314)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>AZ$5,$H314/$G314,$H314-SUM($I314:AY314)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BA$5,$H314/$G314,$H314-SUM($I314:AZ314)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BB$5,$H314/$G314,$H314-SUM($I314:BA314)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BC$5,$H314/$G314,$H314-SUM($I314:BB314)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BD$5,$H314/$G314,$H314-SUM($I314:BC314)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BE$5,$H314/$G314,$H314-SUM($I314:BD314)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BF$5,$H314/$G314,$H314-SUM($I314:BE314)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BG$5,$H314/$G314,$H314-SUM($I314:BF314)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BH$5,$H314/$G314,$H314-SUM($I314:BG314)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BI$5,$H314/$G314,$H314-SUM($I314:BH314)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BJ$5,$H314/$G314,$H314-SUM($I314:BI314)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BK$5,$H314/$G314,$H314-SUM($I314:BJ314)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BL$5,$H314/$G314,$H314-SUM($I314:BK314)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BM$5,$H314/$G314,$H314-SUM($I314:BL314)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BN$5,$H314/$G314,$H314-SUM($I314:BM314)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BO$5,$H314/$G314,$H314-SUM($I314:BN314)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BP$5,$H314/$G314,$H314-SUM($I314:BO314)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BQ$5,$H314/$G314,$H314-SUM($I314:BP314)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BR$5,$H314/$G314,$H314-SUM($I314:BQ314)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BS$5,$H314/$G314,$H314-SUM($I314:BR314)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BT$5,$H314/$G314,$H314-SUM($I314:BS314)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BU$5,$H314/$G314,$H314-SUM($I314:BT314)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BV$5,$H314/$G314,$H314-SUM($I314:BU314)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BW$5,$H314/$G314,$H314-SUM($I314:BV314)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BX$5,$H314/$G314,$H314-SUM($I314:BW314)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BY$5,$H314/$G314,$H314-SUM($I314:BX314)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>BZ$5,$H314/$G314,$H314-SUM($I314:BY314)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>CA$5,$H314/$G314,$H314-SUM($I314:BZ314)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>CB$5,$H314/$G314,$H314-SUM($I314:CA314)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D314,$G314=\"n/a\"),0,IF(SUM($D314,$G314+0.5)>CC$5,$H314/$G314,$H314-SUM($I314:CB314)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>J$5,$H315/$G315,$H315-SUM($I315:I315)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>K$5,$H315/$G315,$H315-SUM($I315:J315)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>L$5,$H315/$G315,$H315-SUM($I315:K315)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>M$5,$H315/$G315,$H315-SUM($I315:L315)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>N$5,$H315/$G315,$H315-SUM($I315:M315)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>O$5,$H315/$G315,$H315-SUM($I315:N315)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>P$5,$H315/$G315,$H315-SUM($I315:O315)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>Q$5,$H315/$G315,$H315-SUM($I315:P315)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>R$5,$H315/$G315,$H315-SUM($I315:Q315)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>S$5,$H315/$G315,$H315-SUM($I315:R315)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>T$5,$H315/$G315,$H315-SUM($I315:S315)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>U$5,$H315/$G315,$H315-SUM($I315:T315)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>V$5,$H315/$G315,$H315-SUM($I315:U315)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>W$5,$H315/$G315,$H315-SUM($I315:V315)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>X$5,$H315/$G315,$H315-SUM($I315:W315)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>Y$5,$H315/$G315,$H315-SUM($I315:X315)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>Z$5,$H315/$G315,$H315-SUM($I315:Y315)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AA$5,$H315/$G315,$H315-SUM($I315:Z315)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AB$5,$H315/$G315,$H315-SUM($I315:AA315)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AC$5,$H315/$G315,$H315-SUM($I315:AB315)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AD$5,$H315/$G315,$H315-SUM($I315:AC315)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AE$5,$H315/$G315,$H315-SUM($I315:AD315)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AF$5,$H315/$G315,$H315-SUM($I315:AE315)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AG$5,$H315/$G315,$H315-SUM($I315:AF315)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AH$5,$H315/$G315,$H315-SUM($I315:AG315)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AI$5,$H315/$G315,$H315-SUM($I315:AH315)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AJ$5,$H315/$G315,$H315-SUM($I315:AI315)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AK$5,$H315/$G315,$H315-SUM($I315:AJ315)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AL$5,$H315/$G315,$H315-SUM($I315:AK315)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AM$5,$H315/$G315,$H315-SUM($I315:AL315)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AN$5,$H315/$G315,$H315-SUM($I315:AM315)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AO$5,$H315/$G315,$H315-SUM($I315:AN315)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AP$5,$H315/$G315,$H315-SUM($I315:AO315)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AQ$5,$H315/$G315,$H315-SUM($I315:AP315)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AR$5,$H315/$G315,$H315-SUM($I315:AQ315)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AS$5,$H315/$G315,$H315-SUM($I315:AR315)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AT$5,$H315/$G315,$H315-SUM($I315:AS315)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AU$5,$H315/$G315,$H315-SUM($I315:AT315)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AV$5,$H315/$G315,$H315-SUM($I315:AU315)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AW$5,$H315/$G315,$H315-SUM($I315:AV315)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AX$5,$H315/$G315,$H315-SUM($I315:AW315)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AY$5,$H315/$G315,$H315-SUM($I315:AX315)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>AZ$5,$H315/$G315,$H315-SUM($I315:AY315)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BA$5,$H315/$G315,$H315-SUM($I315:AZ315)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BB$5,$H315/$G315,$H315-SUM($I315:BA315)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BC$5,$H315/$G315,$H315-SUM($I315:BB315)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BD$5,$H315/$G315,$H315-SUM($I315:BC315)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BE$5,$H315/$G315,$H315-SUM($I315:BD315)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BF$5,$H315/$G315,$H315-SUM($I315:BE315)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BG$5,$H315/$G315,$H315-SUM($I315:BF315)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BH$5,$H315/$G315,$H315-SUM($I315:BG315)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BI$5,$H315/$G315,$H315-SUM($I315:BH315)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BJ$5,$H315/$G315,$H315-SUM($I315:BI315)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BK$5,$H315/$G315,$H315-SUM($I315:BJ315)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BL$5,$H315/$G315,$H315-SUM($I315:BK315)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BM$5,$H315/$G315,$H315-SUM($I315:BL315)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BN$5,$H315/$G315,$H315-SUM($I315:BM315)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BO$5,$H315/$G315,$H315-SUM($I315:BN315)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BP$5,$H315/$G315,$H315-SUM($I315:BO315)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BQ$5,$H315/$G315,$H315-SUM($I315:BP315)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BR$5,$H315/$G315,$H315-SUM($I315:BQ315)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BS$5,$H315/$G315,$H315-SUM($I315:BR315)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BT$5,$H315/$G315,$H315-SUM($I315:BS315)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BU$5,$H315/$G315,$H315-SUM($I315:BT315)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BV$5,$H315/$G315,$H315-SUM($I315:BU315)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BW$5,$H315/$G315,$H315-SUM($I315:BV315)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BX$5,$H315/$G315,$H315-SUM($I315:BW315)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BY$5,$H315/$G315,$H315-SUM($I315:BX315)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>BZ$5,$H315/$G315,$H315-SUM($I315:BY315)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>CA$5,$H315/$G315,$H315-SUM($I315:BZ315)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>CB$5,$H315/$G315,$H315-SUM($I315:CA315)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D315,$G315=\"n/a\"),0,IF(SUM($D315,$G315+0.5)>CC$5,$H315/$G315,$H315-SUM($I315:CB315)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>J$5,$H316/$G316,$H316-SUM($I316:I316)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>K$5,$H316/$G316,$H316-SUM($I316:J316)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>L$5,$H316/$G316,$H316-SUM($I316:K316)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>M$5,$H316/$G316,$H316-SUM($I316:L316)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>N$5,$H316/$G316,$H316-SUM($I316:M316)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>O$5,$H316/$G316,$H316-SUM($I316:N316)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>P$5,$H316/$G316,$H316-SUM($I316:O316)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>Q$5,$H316/$G316,$H316-SUM($I316:P316)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>R$5,$H316/$G316,$H316-SUM($I316:Q316)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>S$5,$H316/$G316,$H316-SUM($I316:R316)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>T$5,$H316/$G316,$H316-SUM($I316:S316)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>U$5,$H316/$G316,$H316-SUM($I316:T316)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>V$5,$H316/$G316,$H316-SUM($I316:U316)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>W$5,$H316/$G316,$H316-SUM($I316:V316)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>X$5,$H316/$G316,$H316-SUM($I316:W316)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>Y$5,$H316/$G316,$H316-SUM($I316:X316)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>Z$5,$H316/$G316,$H316-SUM($I316:Y316)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AA$5,$H316/$G316,$H316-SUM($I316:Z316)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AB$5,$H316/$G316,$H316-SUM($I316:AA316)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AC$5,$H316/$G316,$H316-SUM($I316:AB316)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AD$5,$H316/$G316,$H316-SUM($I316:AC316)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AE$5,$H316/$G316,$H316-SUM($I316:AD316)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AF$5,$H316/$G316,$H316-SUM($I316:AE316)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AG$5,$H316/$G316,$H316-SUM($I316:AF316)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AH$5,$H316/$G316,$H316-SUM($I316:AG316)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AI$5,$H316/$G316,$H316-SUM($I316:AH316)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AJ$5,$H316/$G316,$H316-SUM($I316:AI316)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AK$5,$H316/$G316,$H316-SUM($I316:AJ316)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AL$5,$H316/$G316,$H316-SUM($I316:AK316)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AM$5,$H316/$G316,$H316-SUM($I316:AL316)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AN$5,$H316/$G316,$H316-SUM($I316:AM316)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AO$5,$H316/$G316,$H316-SUM($I316:AN316)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AP$5,$H316/$G316,$H316-SUM($I316:AO316)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AQ$5,$H316/$G316,$H316-SUM($I316:AP316)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AR$5,$H316/$G316,$H316-SUM($I316:AQ316)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AS$5,$H316/$G316,$H316-SUM($I316:AR316)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AT$5,$H316/$G316,$H316-SUM($I316:AS316)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AU$5,$H316/$G316,$H316-SUM($I316:AT316)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AV$5,$H316/$G316,$H316-SUM($I316:AU316)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AW$5,$H316/$G316,$H316-SUM($I316:AV316)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AX$5,$H316/$G316,$H316-SUM($I316:AW316)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AY$5,$H316/$G316,$H316-SUM($I316:AX316)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>AZ$5,$H316/$G316,$H316-SUM($I316:AY316)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BA$5,$H316/$G316,$H316-SUM($I316:AZ316)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BB$5,$H316/$G316,$H316-SUM($I316:BA316)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BC$5,$H316/$G316,$H316-SUM($I316:BB316)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BD$5,$H316/$G316,$H316-SUM($I316:BC316)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BE$5,$H316/$G316,$H316-SUM($I316:BD316)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BF$5,$H316/$G316,$H316-SUM($I316:BE316)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BG$5,$H316/$G316,$H316-SUM($I316:BF316)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BH$5,$H316/$G316,$H316-SUM($I316:BG316)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BI$5,$H316/$G316,$H316-SUM($I316:BH316)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BJ$5,$H316/$G316,$H316-SUM($I316:BI316)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BK$5,$H316/$G316,$H316-SUM($I316:BJ316)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BL$5,$H316/$G316,$H316-SUM($I316:BK316)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BM$5,$H316/$G316,$H316-SUM($I316:BL316)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BN$5,$H316/$G316,$H316-SUM($I316:BM316)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BO$5,$H316/$G316,$H316-SUM($I316:BN316)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BP$5,$H316/$G316,$H316-SUM($I316:BO316)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BQ$5,$H316/$G316,$H316-SUM($I316:BP316)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BR$5,$H316/$G316,$H316-SUM($I316:BQ316)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BS$5,$H316/$G316,$H316-SUM($I316:BR316)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BT$5,$H316/$G316,$H316-SUM($I316:BS316)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BU$5,$H316/$G316,$H316-SUM($I316:BT316)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BV$5,$H316/$G316,$H316-SUM($I316:BU316)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BW$5,$H316/$G316,$H316-SUM($I316:BV316)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BX$5,$H316/$G316,$H316-SUM($I316:BW316)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BY$5,$H316/$G316,$H316-SUM($I316:BX316)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>BZ$5,$H316/$G316,$H316-SUM($I316:BY316)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>CA$5,$H316/$G316,$H316-SUM($I316:BZ316)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>CB$5,$H316/$G316,$H316-SUM($I316:CA316)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D316,$G316=\"n/a\"),0,IF(SUM($D316,$G316+0.5)>CC$5,$H316/$G316,$H316-SUM($I316:CB316)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>J$5,$H317/$G317,$H317-SUM($I317:I317)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>K$5,$H317/$G317,$H317-SUM($I317:J317)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>L$5,$H317/$G317,$H317-SUM($I317:K317)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>M$5,$H317/$G317,$H317-SUM($I317:L317)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>N$5,$H317/$G317,$H317-SUM($I317:M317)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>O$5,$H317/$G317,$H317-SUM($I317:N317)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>P$5,$H317/$G317,$H317-SUM($I317:O317)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>Q$5,$H317/$G317,$H317-SUM($I317:P317)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>R$5,$H317/$G317,$H317-SUM($I317:Q317)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>S$5,$H317/$G317,$H317-SUM($I317:R317)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>T$5,$H317/$G317,$H317-SUM($I317:S317)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>U$5,$H317/$G317,$H317-SUM($I317:T317)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>V$5,$H317/$G317,$H317-SUM($I317:U317)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>W$5,$H317/$G317,$H317-SUM($I317:V317)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>X$5,$H317/$G317,$H317-SUM($I317:W317)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>Y$5,$H317/$G317,$H317-SUM($I317:X317)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>Z$5,$H317/$G317,$H317-SUM($I317:Y317)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AA$5,$H317/$G317,$H317-SUM($I317:Z317)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AB$5,$H317/$G317,$H317-SUM($I317:AA317)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AC$5,$H317/$G317,$H317-SUM($I317:AB317)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AD$5,$H317/$G317,$H317-SUM($I317:AC317)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AE$5,$H317/$G317,$H317-SUM($I317:AD317)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AF$5,$H317/$G317,$H317-SUM($I317:AE317)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AG$5,$H317/$G317,$H317-SUM($I317:AF317)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AH$5,$H317/$G317,$H317-SUM($I317:AG317)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AI$5,$H317/$G317,$H317-SUM($I317:AH317)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AJ$5,$H317/$G317,$H317-SUM($I317:AI317)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AK$5,$H317/$G317,$H317-SUM($I317:AJ317)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AL$5,$H317/$G317,$H317-SUM($I317:AK317)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AM$5,$H317/$G317,$H317-SUM($I317:AL317)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AN$5,$H317/$G317,$H317-SUM($I317:AM317)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AO$5,$H317/$G317,$H317-SUM($I317:AN317)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AP$5,$H317/$G317,$H317-SUM($I317:AO317)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AQ$5,$H317/$G317,$H317-SUM($I317:AP317)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AR$5,$H317/$G317,$H317-SUM($I317:AQ317)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AS$5,$H317/$G317,$H317-SUM($I317:AR317)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AT$5,$H317/$G317,$H317-SUM($I317:AS317)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AU$5,$H317/$G317,$H317-SUM($I317:AT317)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AV$5,$H317/$G317,$H317-SUM($I317:AU317)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AW$5,$H317/$G317,$H317-SUM($I317:AV317)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AX$5,$H317/$G317,$H317-SUM($I317:AW317)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AY$5,$H317/$G317,$H317-SUM($I317:AX317)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>AZ$5,$H317/$G317,$H317-SUM($I317:AY317)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BA$5,$H317/$G317,$H317-SUM($I317:AZ317)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BB$5,$H317/$G317,$H317-SUM($I317:BA317)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BC$5,$H317/$G317,$H317-SUM($I317:BB317)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BD$5,$H317/$G317,$H317-SUM($I317:BC317)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BE$5,$H317/$G317,$H317-SUM($I317:BD317)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BF$5,$H317/$G317,$H317-SUM($I317:BE317)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BG$5,$H317/$G317,$H317-SUM($I317:BF317)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BH$5,$H317/$G317,$H317-SUM($I317:BG317)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BI$5,$H317/$G317,$H317-SUM($I317:BH317)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BJ$5,$H317/$G317,$H317-SUM($I317:BI317)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BK$5,$H317/$G317,$H317-SUM($I317:BJ317)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BL$5,$H317/$G317,$H317-SUM($I317:BK317)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BM$5,$H317/$G317,$H317-SUM($I317:BL317)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BN$5,$H317/$G317,$H317-SUM($I317:BM317)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BO$5,$H317/$G317,$H317-SUM($I317:BN317)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BP$5,$H317/$G317,$H317-SUM($I317:BO317)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BQ$5,$H317/$G317,$H317-SUM($I317:BP317)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BR$5,$H317/$G317,$H317-SUM($I317:BQ317)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BS$5,$H317/$G317,$H317-SUM($I317:BR317)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BT$5,$H317/$G317,$H317-SUM($I317:BS317)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BU$5,$H317/$G317,$H317-SUM($I317:BT317)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BV$5,$H317/$G317,$H317-SUM($I317:BU317)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BW$5,$H317/$G317,$H317-SUM($I317:BV317)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BX$5,$H317/$G317,$H317-SUM($I317:BW317)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BY$5,$H317/$G317,$H317-SUM($I317:BX317)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>BZ$5,$H317/$G317,$H317-SUM($I317:BY317)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>CA$5,$H317/$G317,$H317-SUM($I317:BZ317)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>CB$5,$H317/$G317,$H317-SUM($I317:CA317)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D317,$G317=\"n/a\"),0,IF(SUM($D317,$G317+0.5)>CC$5,$H317/$G317,$H317-SUM($I317:CB317)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>J$5,$H318/$G318,$H318-SUM($I318:I318)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>K$5,$H318/$G318,$H318-SUM($I318:J318)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>L$5,$H318/$G318,$H318-SUM($I318:K318)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>M$5,$H318/$G318,$H318-SUM($I318:L318)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>N$5,$H318/$G318,$H318-SUM($I318:M318)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>O$5,$H318/$G318,$H318-SUM($I318:N318)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>P$5,$H318/$G318,$H318-SUM($I318:O318)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>Q$5,$H318/$G318,$H318-SUM($I318:P318)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>R$5,$H318/$G318,$H318-SUM($I318:Q318)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>S$5,$H318/$G318,$H318-SUM($I318:R318)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>T$5,$H318/$G318,$H318-SUM($I318:S318)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>U$5,$H318/$G318,$H318-SUM($I318:T318)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>V$5,$H318/$G318,$H318-SUM($I318:U318)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>W$5,$H318/$G318,$H318-SUM($I318:V318)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>X$5,$H318/$G318,$H318-SUM($I318:W318)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>Y$5,$H318/$G318,$H318-SUM($I318:X318)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>Z$5,$H318/$G318,$H318-SUM($I318:Y318)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AA$5,$H318/$G318,$H318-SUM($I318:Z318)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AB$5,$H318/$G318,$H318-SUM($I318:AA318)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AC$5,$H318/$G318,$H318-SUM($I318:AB318)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AD$5,$H318/$G318,$H318-SUM($I318:AC318)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AE$5,$H318/$G318,$H318-SUM($I318:AD318)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AF$5,$H318/$G318,$H318-SUM($I318:AE318)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AG$5,$H318/$G318,$H318-SUM($I318:AF318)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AH$5,$H318/$G318,$H318-SUM($I318:AG318)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AI$5,$H318/$G318,$H318-SUM($I318:AH318)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AJ$5,$H318/$G318,$H318-SUM($I318:AI318)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AK$5,$H318/$G318,$H318-SUM($I318:AJ318)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AL$5,$H318/$G318,$H318-SUM($I318:AK318)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AM$5,$H318/$G318,$H318-SUM($I318:AL318)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AN$5,$H318/$G318,$H318-SUM($I318:AM318)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AO$5,$H318/$G318,$H318-SUM($I318:AN318)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AP$5,$H318/$G318,$H318-SUM($I318:AO318)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AQ$5,$H318/$G318,$H318-SUM($I318:AP318)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AR$5,$H318/$G318,$H318-SUM($I318:AQ318)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AS$5,$H318/$G318,$H318-SUM($I318:AR318)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AT$5,$H318/$G318,$H318-SUM($I318:AS318)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AU$5,$H318/$G318,$H318-SUM($I318:AT318)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AV$5,$H318/$G318,$H318-SUM($I318:AU318)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AW$5,$H318/$G318,$H318-SUM($I318:AV318)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AX$5,$H318/$G318,$H318-SUM($I318:AW318)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AY$5,$H318/$G318,$H318-SUM($I318:AX318)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>AZ$5,$H318/$G318,$H318-SUM($I318:AY318)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BA$5,$H318/$G318,$H318-SUM($I318:AZ318)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BB$5,$H318/$G318,$H318-SUM($I318:BA318)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BC$5,$H318/$G318,$H318-SUM($I318:BB318)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BD$5,$H318/$G318,$H318-SUM($I318:BC318)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BE$5,$H318/$G318,$H318-SUM($I318:BD318)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BF$5,$H318/$G318,$H318-SUM($I318:BE318)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BG$5,$H318/$G318,$H318-SUM($I318:BF318)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BH$5,$H318/$G318,$H318-SUM($I318:BG318)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BI$5,$H318/$G318,$H318-SUM($I318:BH318)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BJ$5,$H318/$G318,$H318-SUM($I318:BI318)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BK$5,$H318/$G318,$H318-SUM($I318:BJ318)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BL$5,$H318/$G318,$H318-SUM($I318:BK318)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BM$5,$H318/$G318,$H318-SUM($I318:BL318)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BN$5,$H318/$G318,$H318-SUM($I318:BM318)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BO$5,$H318/$G318,$H318-SUM($I318:BN318)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BP$5,$H318/$G318,$H318-SUM($I318:BO318)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BQ$5,$H318/$G318,$H318-SUM($I318:BP318)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BR$5,$H318/$G318,$H318-SUM($I318:BQ318)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BS$5,$H318/$G318,$H318-SUM($I318:BR318)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BT$5,$H318/$G318,$H318-SUM($I318:BS318)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BU$5,$H318/$G318,$H318-SUM($I318:BT318)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BV$5,$H318/$G318,$H318-SUM($I318:BU318)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BW$5,$H318/$G318,$H318-SUM($I318:BV318)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BX$5,$H318/$G318,$H318-SUM($I318:BW318)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BY$5,$H318/$G318,$H318-SUM($I318:BX318)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>BZ$5,$H318/$G318,$H318-SUM($I318:BY318)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>CA$5,$H318/$G318,$H318-SUM($I318:BZ318)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>CB$5,$H318/$G318,$H318-SUM($I318:CA318)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D318,$G318=\"n/a\"),0,IF(SUM($D318,$G318+0.5)>CC$5,$H318/$G318,$H318-SUM($I318:CB318)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>J$5,$H319/$G319,$H319-SUM($I319:I319)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>K$5,$H319/$G319,$H319-SUM($I319:J319)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>L$5,$H319/$G319,$H319-SUM($I319:K319)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>M$5,$H319/$G319,$H319-SUM($I319:L319)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>N$5,$H319/$G319,$H319-SUM($I319:M319)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>O$5,$H319/$G319,$H319-SUM($I319:N319)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>P$5,$H319/$G319,$H319-SUM($I319:O319)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>Q$5,$H319/$G319,$H319-SUM($I319:P319)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>R$5,$H319/$G319,$H319-SUM($I319:Q319)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>S$5,$H319/$G319,$H319-SUM($I319:R319)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>T$5,$H319/$G319,$H319-SUM($I319:S319)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>U$5,$H319/$G319,$H319-SUM($I319:T319)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>V$5,$H319/$G319,$H319-SUM($I319:U319)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>W$5,$H319/$G319,$H319-SUM($I319:V319)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>X$5,$H319/$G319,$H319-SUM($I319:W319)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>Y$5,$H319/$G319,$H319-SUM($I319:X319)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>Z$5,$H319/$G319,$H319-SUM($I319:Y319)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AA$5,$H319/$G319,$H319-SUM($I319:Z319)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AB$5,$H319/$G319,$H319-SUM($I319:AA319)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AC$5,$H319/$G319,$H319-SUM($I319:AB319)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AD$5,$H319/$G319,$H319-SUM($I319:AC319)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AE$5,$H319/$G319,$H319-SUM($I319:AD319)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AF$5,$H319/$G319,$H319-SUM($I319:AE319)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AG$5,$H319/$G319,$H319-SUM($I319:AF319)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AH$5,$H319/$G319,$H319-SUM($I319:AG319)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AI$5,$H319/$G319,$H319-SUM($I319:AH319)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AJ$5,$H319/$G319,$H319-SUM($I319:AI319)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AK$5,$H319/$G319,$H319-SUM($I319:AJ319)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AL$5,$H319/$G319,$H319-SUM($I319:AK319)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AM$5,$H319/$G319,$H319-SUM($I319:AL319)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AN$5,$H319/$G319,$H319-SUM($I319:AM319)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AO$5,$H319/$G319,$H319-SUM($I319:AN319)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AP$5,$H319/$G319,$H319-SUM($I319:AO319)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AQ$5,$H319/$G319,$H319-SUM($I319:AP319)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AR$5,$H319/$G319,$H319-SUM($I319:AQ319)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AS$5,$H319/$G319,$H319-SUM($I319:AR319)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AT$5,$H319/$G319,$H319-SUM($I319:AS319)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AU$5,$H319/$G319,$H319-SUM($I319:AT319)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AV$5,$H319/$G319,$H319-SUM($I319:AU319)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AW$5,$H319/$G319,$H319-SUM($I319:AV319)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AX$5,$H319/$G319,$H319-SUM($I319:AW319)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AY$5,$H319/$G319,$H319-SUM($I319:AX319)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>AZ$5,$H319/$G319,$H319-SUM($I319:AY319)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BA$5,$H319/$G319,$H319-SUM($I319:AZ319)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BB$5,$H319/$G319,$H319-SUM($I319:BA319)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BC$5,$H319/$G319,$H319-SUM($I319:BB319)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BD$5,$H319/$G319,$H319-SUM($I319:BC319)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BE$5,$H319/$G319,$H319-SUM($I319:BD319)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BF$5,$H319/$G319,$H319-SUM($I319:BE319)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BG$5,$H319/$G319,$H319-SUM($I319:BF319)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BH$5,$H319/$G319,$H319-SUM($I319:BG319)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BI$5,$H319/$G319,$H319-SUM($I319:BH319)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BJ$5,$H319/$G319,$H319-SUM($I319:BI319)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BK$5,$H319/$G319,$H319-SUM($I319:BJ319)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BL$5,$H319/$G319,$H319-SUM($I319:BK319)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BM$5,$H319/$G319,$H319-SUM($I319:BL319)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BN$5,$H319/$G319,$H319-SUM($I319:BM319)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BO$5,$H319/$G319,$H319-SUM($I319:BN319)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BP$5,$H319/$G319,$H319-SUM($I319:BO319)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BQ$5,$H319/$G319,$H319-SUM($I319:BP319)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BR$5,$H319/$G319,$H319-SUM($I319:BQ319)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BS$5,$H319/$G319,$H319-SUM($I319:BR319)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BT$5,$H319/$G319,$H319-SUM($I319:BS319)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BU$5,$H319/$G319,$H319-SUM($I319:BT319)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BV$5,$H319/$G319,$H319-SUM($I319:BU319)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BW$5,$H319/$G319,$H319-SUM($I319:BV319)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BX$5,$H319/$G319,$H319-SUM($I319:BW319)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BY$5,$H319/$G319,$H319-SUM($I319:BX319)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>BZ$5,$H319/$G319,$H319-SUM($I319:BY319)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>CA$5,$H319/$G319,$H319-SUM($I319:BZ319)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>CB$5,$H319/$G319,$H319-SUM($I319:CA319)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D319,$G319=\"n/a\"),0,IF(SUM($D319,$G319+0.5)>CC$5,$H319/$G319,$H319-SUM($I319:CB319)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>J$5,$H320/$G320,$H320-SUM($I320:I320)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>K$5,$H320/$G320,$H320-SUM($I320:J320)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>L$5,$H320/$G320,$H320-SUM($I320:K320)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>M$5,$H320/$G320,$H320-SUM($I320:L320)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>N$5,$H320/$G320,$H320-SUM($I320:M320)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>O$5,$H320/$G320,$H320-SUM($I320:N320)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>P$5,$H320/$G320,$H320-SUM($I320:O320)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>Q$5,$H320/$G320,$H320-SUM($I320:P320)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>R$5,$H320/$G320,$H320-SUM($I320:Q320)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>S$5,$H320/$G320,$H320-SUM($I320:R320)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>T$5,$H320/$G320,$H320-SUM($I320:S320)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>U$5,$H320/$G320,$H320-SUM($I320:T320)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>V$5,$H320/$G320,$H320-SUM($I320:U320)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>W$5,$H320/$G320,$H320-SUM($I320:V320)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>X$5,$H320/$G320,$H320-SUM($I320:W320)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>Y$5,$H320/$G320,$H320-SUM($I320:X320)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>Z$5,$H320/$G320,$H320-SUM($I320:Y320)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AA$5,$H320/$G320,$H320-SUM($I320:Z320)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AB$5,$H320/$G320,$H320-SUM($I320:AA320)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AC$5,$H320/$G320,$H320-SUM($I320:AB320)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AD$5,$H320/$G320,$H320-SUM($I320:AC320)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AE$5,$H320/$G320,$H320-SUM($I320:AD320)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AF$5,$H320/$G320,$H320-SUM($I320:AE320)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AG$5,$H320/$G320,$H320-SUM($I320:AF320)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AH$5,$H320/$G320,$H320-SUM($I320:AG320)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AI$5,$H320/$G320,$H320-SUM($I320:AH320)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AJ$5,$H320/$G320,$H320-SUM($I320:AI320)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AK$5,$H320/$G320,$H320-SUM($I320:AJ320)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AL$5,$H320/$G320,$H320-SUM($I320:AK320)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AM$5,$H320/$G320,$H320-SUM($I320:AL320)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AN$5,$H320/$G320,$H320-SUM($I320:AM320)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AO$5,$H320/$G320,$H320-SUM($I320:AN320)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AP$5,$H320/$G320,$H320-SUM($I320:AO320)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AQ$5,$H320/$G320,$H320-SUM($I320:AP320)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AR$5,$H320/$G320,$H320-SUM($I320:AQ320)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AS$5,$H320/$G320,$H320-SUM($I320:AR320)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AT$5,$H320/$G320,$H320-SUM($I320:AS320)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AU$5,$H320/$G320,$H320-SUM($I320:AT320)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AV$5,$H320/$G320,$H320-SUM($I320:AU320)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AW$5,$H320/$G320,$H320-SUM($I320:AV320)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AX$5,$H320/$G320,$H320-SUM($I320:AW320)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AY$5,$H320/$G320,$H320-SUM($I320:AX320)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>AZ$5,$H320/$G320,$H320-SUM($I320:AY320)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BA$5,$H320/$G320,$H320-SUM($I320:AZ320)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BB$5,$H320/$G320,$H320-SUM($I320:BA320)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BC$5,$H320/$G320,$H320-SUM($I320:BB320)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BD$5,$H320/$G320,$H320-SUM($I320:BC320)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BE$5,$H320/$G320,$H320-SUM($I320:BD320)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BF$5,$H320/$G320,$H320-SUM($I320:BE320)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BG$5,$H320/$G320,$H320-SUM($I320:BF320)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BH$5,$H320/$G320,$H320-SUM($I320:BG320)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BI$5,$H320/$G320,$H320-SUM($I320:BH320)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BJ$5,$H320/$G320,$H320-SUM($I320:BI320)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BK$5,$H320/$G320,$H320-SUM($I320:BJ320)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BL$5,$H320/$G320,$H320-SUM($I320:BK320)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BM$5,$H320/$G320,$H320-SUM($I320:BL320)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BN$5,$H320/$G320,$H320-SUM($I320:BM320)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BO$5,$H320/$G320,$H320-SUM($I320:BN320)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BP$5,$H320/$G320,$H320-SUM($I320:BO320)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BQ$5,$H320/$G320,$H320-SUM($I320:BP320)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BR$5,$H320/$G320,$H320-SUM($I320:BQ320)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BS$5,$H320/$G320,$H320-SUM($I320:BR320)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BT$5,$H320/$G320,$H320-SUM($I320:BS320)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BU$5,$H320/$G320,$H320-SUM($I320:BT320)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BV$5,$H320/$G320,$H320-SUM($I320:BU320)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BW$5,$H320/$G320,$H320-SUM($I320:BV320)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BX$5,$H320/$G320,$H320-SUM($I320:BW320)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BY$5,$H320/$G320,$H320-SUM($I320:BX320)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>BZ$5,$H320/$G320,$H320-SUM($I320:BY320)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>CA$5,$H320/$G320,$H320-SUM($I320:BZ320)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>CB$5,$H320/$G320,$H320-SUM($I320:CA320)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D320,$G320=\"n/a\"),0,IF(SUM($D320,$G320+0.5)>CC$5,$H320/$G320,$H320-SUM($I320:CB320)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>J$5,$H321/$G321,$H321-SUM($I321:I321)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>K$5,$H321/$G321,$H321-SUM($I321:J321)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>L$5,$H321/$G321,$H321-SUM($I321:K321)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>M$5,$H321/$G321,$H321-SUM($I321:L321)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>N$5,$H321/$G321,$H321-SUM($I321:M321)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>O$5,$H321/$G321,$H321-SUM($I321:N321)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>P$5,$H321/$G321,$H321-SUM($I321:O321)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>Q$5,$H321/$G321,$H321-SUM($I321:P321)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>R$5,$H321/$G321,$H321-SUM($I321:Q321)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>S$5,$H321/$G321,$H321-SUM($I321:R321)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>T$5,$H321/$G321,$H321-SUM($I321:S321)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>U$5,$H321/$G321,$H321-SUM($I321:T321)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>V$5,$H321/$G321,$H321-SUM($I321:U321)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>W$5,$H321/$G321,$H321-SUM($I321:V321)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>X$5,$H321/$G321,$H321-SUM($I321:W321)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>Y$5,$H321/$G321,$H321-SUM($I321:X321)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>Z$5,$H321/$G321,$H321-SUM($I321:Y321)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AA$5,$H321/$G321,$H321-SUM($I321:Z321)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AB$5,$H321/$G321,$H321-SUM($I321:AA321)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AC$5,$H321/$G321,$H321-SUM($I321:AB321)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AD$5,$H321/$G321,$H321-SUM($I321:AC321)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AE$5,$H321/$G321,$H321-SUM($I321:AD321)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AF$5,$H321/$G321,$H321-SUM($I321:AE321)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AG$5,$H321/$G321,$H321-SUM($I321:AF321)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AH$5,$H321/$G321,$H321-SUM($I321:AG321)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AI$5,$H321/$G321,$H321-SUM($I321:AH321)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AJ$5,$H321/$G321,$H321-SUM($I321:AI321)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AK$5,$H321/$G321,$H321-SUM($I321:AJ321)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AL$5,$H321/$G321,$H321-SUM($I321:AK321)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AM$5,$H321/$G321,$H321-SUM($I321:AL321)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AN$5,$H321/$G321,$H321-SUM($I321:AM321)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AO$5,$H321/$G321,$H321-SUM($I321:AN321)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AP$5,$H321/$G321,$H321-SUM($I321:AO321)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AQ$5,$H321/$G321,$H321-SUM($I321:AP321)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AR$5,$H321/$G321,$H321-SUM($I321:AQ321)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AS$5,$H321/$G321,$H321-SUM($I321:AR321)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AT$5,$H321/$G321,$H321-SUM($I321:AS321)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AU$5,$H321/$G321,$H321-SUM($I321:AT321)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AV$5,$H321/$G321,$H321-SUM($I321:AU321)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AW$5,$H321/$G321,$H321-SUM($I321:AV321)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AX$5,$H321/$G321,$H321-SUM($I321:AW321)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AY$5,$H321/$G321,$H321-SUM($I321:AX321)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>AZ$5,$H321/$G321,$H321-SUM($I321:AY321)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BA$5,$H321/$G321,$H321-SUM($I321:AZ321)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BB$5,$H321/$G321,$H321-SUM($I321:BA321)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BC$5,$H321/$G321,$H321-SUM($I321:BB321)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BD$5,$H321/$G321,$H321-SUM($I321:BC321)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BE$5,$H321/$G321,$H321-SUM($I321:BD321)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BF$5,$H321/$G321,$H321-SUM($I321:BE321)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BG$5,$H321/$G321,$H321-SUM($I321:BF321)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BH$5,$H321/$G321,$H321-SUM($I321:BG321)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BI$5,$H321/$G321,$H321-SUM($I321:BH321)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BJ$5,$H321/$G321,$H321-SUM($I321:BI321)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BK$5,$H321/$G321,$H321-SUM($I321:BJ321)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BL$5,$H321/$G321,$H321-SUM($I321:BK321)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BM$5,$H321/$G321,$H321-SUM($I321:BL321)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BN$5,$H321/$G321,$H321-SUM($I321:BM321)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BO$5,$H321/$G321,$H321-SUM($I321:BN321)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BP$5,$H321/$G321,$H321-SUM($I321:BO321)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BQ$5,$H321/$G321,$H321-SUM($I321:BP321)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BR$5,$H321/$G321,$H321-SUM($I321:BQ321)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BS$5,$H321/$G321,$H321-SUM($I321:BR321)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BT$5,$H321/$G321,$H321-SUM($I321:BS321)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BU$5,$H321/$G321,$H321-SUM($I321:BT321)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BV$5,$H321/$G321,$H321-SUM($I321:BU321)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BW$5,$H321/$G321,$H321-SUM($I321:BV321)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BX$5,$H321/$G321,$H321-SUM($I321:BW321)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BY$5,$H321/$G321,$H321-SUM($I321:BX321)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>BZ$5,$H321/$G321,$H321-SUM($I321:BY321)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>CA$5,$H321/$G321,$H321-SUM($I321:BZ321)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>CB$5,$H321/$G321,$H321-SUM($I321:CA321)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D321,$G321=\"n/a\"),0,IF(SUM($D321,$G321+0.5)>CC$5,$H321/$G321,$H321-SUM($I321:CB321)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>J$5,$H322/$G322,$H322-SUM($I322:I322)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>K$5,$H322/$G322,$H322-SUM($I322:J322)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>L$5,$H322/$G322,$H322-SUM($I322:K322)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>M$5,$H322/$G322,$H322-SUM($I322:L322)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>N$5,$H322/$G322,$H322-SUM($I322:M322)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>O$5,$H322/$G322,$H322-SUM($I322:N322)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>P$5,$H322/$G322,$H322-SUM($I322:O322)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>Q$5,$H322/$G322,$H322-SUM($I322:P322)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>R$5,$H322/$G322,$H322-SUM($I322:Q322)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>S$5,$H322/$G322,$H322-SUM($I322:R322)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>T$5,$H322/$G322,$H322-SUM($I322:S322)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>U$5,$H322/$G322,$H322-SUM($I322:T322)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>V$5,$H322/$G322,$H322-SUM($I322:U322)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>W$5,$H322/$G322,$H322-SUM($I322:V322)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>X$5,$H322/$G322,$H322-SUM($I322:W322)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>Y$5,$H322/$G322,$H322-SUM($I322:X322)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>Z$5,$H322/$G322,$H322-SUM($I322:Y322)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AA$5,$H322/$G322,$H322-SUM($I322:Z322)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AB$5,$H322/$G322,$H322-SUM($I322:AA322)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AC$5,$H322/$G322,$H322-SUM($I322:AB322)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AD$5,$H322/$G322,$H322-SUM($I322:AC322)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AE$5,$H322/$G322,$H322-SUM($I322:AD322)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AF$5,$H322/$G322,$H322-SUM($I322:AE322)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AG$5,$H322/$G322,$H322-SUM($I322:AF322)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AH$5,$H322/$G322,$H322-SUM($I322:AG322)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AI$5,$H322/$G322,$H322-SUM($I322:AH322)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AJ$5,$H322/$G322,$H322-SUM($I322:AI322)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AK$5,$H322/$G322,$H322-SUM($I322:AJ322)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AL$5,$H322/$G322,$H322-SUM($I322:AK322)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AM$5,$H322/$G322,$H322-SUM($I322:AL322)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AN$5,$H322/$G322,$H322-SUM($I322:AM322)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AO$5,$H322/$G322,$H322-SUM($I322:AN322)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AP$5,$H322/$G322,$H322-SUM($I322:AO322)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AQ$5,$H322/$G322,$H322-SUM($I322:AP322)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AR$5,$H322/$G322,$H322-SUM($I322:AQ322)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AS$5,$H322/$G322,$H322-SUM($I322:AR322)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AT$5,$H322/$G322,$H322-SUM($I322:AS322)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AU$5,$H322/$G322,$H322-SUM($I322:AT322)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AV$5,$H322/$G322,$H322-SUM($I322:AU322)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AW$5,$H322/$G322,$H322-SUM($I322:AV322)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AX$5,$H322/$G322,$H322-SUM($I322:AW322)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AY$5,$H322/$G322,$H322-SUM($I322:AX322)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>AZ$5,$H322/$G322,$H322-SUM($I322:AY322)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BA$5,$H322/$G322,$H322-SUM($I322:AZ322)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BB$5,$H322/$G322,$H322-SUM($I322:BA322)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BC$5,$H322/$G322,$H322-SUM($I322:BB322)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BD$5,$H322/$G322,$H322-SUM($I322:BC322)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BE$5,$H322/$G322,$H322-SUM($I322:BD322)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BF$5,$H322/$G322,$H322-SUM($I322:BE322)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BG$5,$H322/$G322,$H322-SUM($I322:BF322)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BH$5,$H322/$G322,$H322-SUM($I322:BG322)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BI$5,$H322/$G322,$H322-SUM($I322:BH322)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BJ$5,$H322/$G322,$H322-SUM($I322:BI322)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BK$5,$H322/$G322,$H322-SUM($I322:BJ322)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BL$5,$H322/$G322,$H322-SUM($I322:BK322)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BM$5,$H322/$G322,$H322-SUM($I322:BL322)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BN$5,$H322/$G322,$H322-SUM($I322:BM322)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BO$5,$H322/$G322,$H322-SUM($I322:BN322)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BP$5,$H322/$G322,$H322-SUM($I322:BO322)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BQ$5,$H322/$G322,$H322-SUM($I322:BP322)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BR$5,$H322/$G322,$H322-SUM($I322:BQ322)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BS$5,$H322/$G322,$H322-SUM($I322:BR322)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BT$5,$H322/$G322,$H322-SUM($I322:BS322)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BU$5,$H322/$G322,$H322-SUM($I322:BT322)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BV$5,$H322/$G322,$H322-SUM($I322:BU322)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BW$5,$H322/$G322,$H322-SUM($I322:BV322)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BX$5,$H322/$G322,$H322-SUM($I322:BW322)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BY$5,$H322/$G322,$H322-SUM($I322:BX322)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>BZ$5,$H322/$G322,$H322-SUM($I322:BY322)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>CA$5,$H322/$G322,$H322-SUM($I322:BZ322)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>CB$5,$H322/$G322,$H322-SUM($I322:CA322)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D322,$G322=\"n/a\"),0,IF(SUM($D322,$G322+0.5)>CC$5,$H322/$G322,$H322-SUM($I322:CB322)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>J$5,$H323/$G323,$H323-SUM($I323:I323)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>K$5,$H323/$G323,$H323-SUM($I323:J323)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>L$5,$H323/$G323,$H323-SUM($I323:K323)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>M$5,$H323/$G323,$H323-SUM($I323:L323)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>N$5,$H323/$G323,$H323-SUM($I323:M323)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>O$5,$H323/$G323,$H323-SUM($I323:N323)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>P$5,$H323/$G323,$H323-SUM($I323:O323)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>Q$5,$H323/$G323,$H323-SUM($I323:P323)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>R$5,$H323/$G323,$H323-SUM($I323:Q323)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>S$5,$H323/$G323,$H323-SUM($I323:R323)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>T$5,$H323/$G323,$H323-SUM($I323:S323)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>U$5,$H323/$G323,$H323-SUM($I323:T323)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>V$5,$H323/$G323,$H323-SUM($I323:U323)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>W$5,$H323/$G323,$H323-SUM($I323:V323)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>X$5,$H323/$G323,$H323-SUM($I323:W323)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>Y$5,$H323/$G323,$H323-SUM($I323:X323)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>Z$5,$H323/$G323,$H323-SUM($I323:Y323)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AA$5,$H323/$G323,$H323-SUM($I323:Z323)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AB$5,$H323/$G323,$H323-SUM($I323:AA323)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AC$5,$H323/$G323,$H323-SUM($I323:AB323)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AD$5,$H323/$G323,$H323-SUM($I323:AC323)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AE$5,$H323/$G323,$H323-SUM($I323:AD323)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AF$5,$H323/$G323,$H323-SUM($I323:AE323)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AG$5,$H323/$G323,$H323-SUM($I323:AF323)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AH$5,$H323/$G323,$H323-SUM($I323:AG323)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AI$5,$H323/$G323,$H323-SUM($I323:AH323)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AJ$5,$H323/$G323,$H323-SUM($I323:AI323)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AK$5,$H323/$G323,$H323-SUM($I323:AJ323)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AL$5,$H323/$G323,$H323-SUM($I323:AK323)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AM$5,$H323/$G323,$H323-SUM($I323:AL323)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AN$5,$H323/$G323,$H323-SUM($I323:AM323)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AO$5,$H323/$G323,$H323-SUM($I323:AN323)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AP$5,$H323/$G323,$H323-SUM($I323:AO323)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AQ$5,$H323/$G323,$H323-SUM($I323:AP323)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AR$5,$H323/$G323,$H323-SUM($I323:AQ323)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AS$5,$H323/$G323,$H323-SUM($I323:AR323)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AT$5,$H323/$G323,$H323-SUM($I323:AS323)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AU$5,$H323/$G323,$H323-SUM($I323:AT323)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AV$5,$H323/$G323,$H323-SUM($I323:AU323)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AW$5,$H323/$G323,$H323-SUM($I323:AV323)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AX$5,$H323/$G323,$H323-SUM($I323:AW323)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AY$5,$H323/$G323,$H323-SUM($I323:AX323)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>AZ$5,$H323/$G323,$H323-SUM($I323:AY323)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BA$5,$H323/$G323,$H323-SUM($I323:AZ323)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BB$5,$H323/$G323,$H323-SUM($I323:BA323)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BC$5,$H323/$G323,$H323-SUM($I323:BB323)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BD$5,$H323/$G323,$H323-SUM($I323:BC323)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BE$5,$H323/$G323,$H323-SUM($I323:BD323)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BF$5,$H323/$G323,$H323-SUM($I323:BE323)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BG$5,$H323/$G323,$H323-SUM($I323:BF323)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BH$5,$H323/$G323,$H323-SUM($I323:BG323)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BI$5,$H323/$G323,$H323-SUM($I323:BH323)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BJ$5,$H323/$G323,$H323-SUM($I323:BI323)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BK$5,$H323/$G323,$H323-SUM($I323:BJ323)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BL$5,$H323/$G323,$H323-SUM($I323:BK323)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BM$5,$H323/$G323,$H323-SUM($I323:BL323)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BN$5,$H323/$G323,$H323-SUM($I323:BM323)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BO$5,$H323/$G323,$H323-SUM($I323:BN323)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BP$5,$H323/$G323,$H323-SUM($I323:BO323)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BQ$5,$H323/$G323,$H323-SUM($I323:BP323)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BR$5,$H323/$G323,$H323-SUM($I323:BQ323)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BS$5,$H323/$G323,$H323-SUM($I323:BR323)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BT$5,$H323/$G323,$H323-SUM($I323:BS323)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BU$5,$H323/$G323,$H323-SUM($I323:BT323)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BV$5,$H323/$G323,$H323-SUM($I323:BU323)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BW$5,$H323/$G323,$H323-SUM($I323:BV323)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BX$5,$H323/$G323,$H323-SUM($I323:BW323)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BY$5,$H323/$G323,$H323-SUM($I323:BX323)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>BZ$5,$H323/$G323,$H323-SUM($I323:BY323)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>CA$5,$H323/$G323,$H323-SUM($I323:BZ323)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>CB$5,$H323/$G323,$H323-SUM($I323:CA323)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D323,$G323=\"n/a\"),0,IF(SUM($D323,$G323+0.5)>CC$5,$H323/$G323,$H323-SUM($I323:CB323)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,13,0,null,{"$f":"IF(OR(J$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>J$5,$H324/$G324,$H324-SUM($I324:I324)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>K$5,$H324/$G324,$H324-SUM($I324:J324)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>L$5,$H324/$G324,$H324-SUM($I324:K324)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>M$5,$H324/$G324,$H324-SUM($I324:L324)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>N$5,$H324/$G324,$H324-SUM($I324:M324)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>O$5,$H324/$G324,$H324-SUM($I324:N324)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>P$5,$H324/$G324,$H324-SUM($I324:O324)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>Q$5,$H324/$G324,$H324-SUM($I324:P324)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>R$5,$H324/$G324,$H324-SUM($I324:Q324)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>S$5,$H324/$G324,$H324-SUM($I324:R324)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>T$5,$H324/$G324,$H324-SUM($I324:S324)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>U$5,$H324/$G324,$H324-SUM($I324:T324)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>V$5,$H324/$G324,$H324-SUM($I324:U324)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>W$5,$H324/$G324,$H324-SUM($I324:V324)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>X$5,$H324/$G324,$H324-SUM($I324:W324)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>Y$5,$H324/$G324,$H324-SUM($I324:X324)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>Z$5,$H324/$G324,$H324-SUM($I324:Y324)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AA$5,$H324/$G324,$H324-SUM($I324:Z324)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AB$5,$H324/$G324,$H324-SUM($I324:AA324)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AC$5,$H324/$G324,$H324-SUM($I324:AB324)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AD$5,$H324/$G324,$H324-SUM($I324:AC324)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AE$5,$H324/$G324,$H324-SUM($I324:AD324)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AF$5,$H324/$G324,$H324-SUM($I324:AE324)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AG$5,$H324/$G324,$H324-SUM($I324:AF324)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AH$5,$H324/$G324,$H324-SUM($I324:AG324)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AI$5,$H324/$G324,$H324-SUM($I324:AH324)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AJ$5,$H324/$G324,$H324-SUM($I324:AI324)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AK$5,$H324/$G324,$H324-SUM($I324:AJ324)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AL$5,$H324/$G324,$H324-SUM($I324:AK324)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AM$5,$H324/$G324,$H324-SUM($I324:AL324)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AN$5,$H324/$G324,$H324-SUM($I324:AM324)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AO$5,$H324/$G324,$H324-SUM($I324:AN324)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AP$5,$H324/$G324,$H324-SUM($I324:AO324)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AQ$5,$H324/$G324,$H324-SUM($I324:AP324)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AR$5,$H324/$G324,$H324-SUM($I324:AQ324)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AS$5,$H324/$G324,$H324-SUM($I324:AR324)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AT$5,$H324/$G324,$H324-SUM($I324:AS324)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AU$5,$H324/$G324,$H324-SUM($I324:AT324)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AV$5,$H324/$G324,$H324-SUM($I324:AU324)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AW$5,$H324/$G324,$H324-SUM($I324:AV324)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AX$5,$H324/$G324,$H324-SUM($I324:AW324)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AY$5,$H324/$G324,$H324-SUM($I324:AX324)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>AZ$5,$H324/$G324,$H324-SUM($I324:AY324)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BA$5,$H324/$G324,$H324-SUM($I324:AZ324)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BB$5,$H324/$G324,$H324-SUM($I324:BA324)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BC$5,$H324/$G324,$H324-SUM($I324:BB324)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BD$5,$H324/$G324,$H324-SUM($I324:BC324)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BE$5,$H324/$G324,$H324-SUM($I324:BD324)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BF$5,$H324/$G324,$H324-SUM($I324:BE324)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BG$5,$H324/$G324,$H324-SUM($I324:BF324)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BH$5,$H324/$G324,$H324-SUM($I324:BG324)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BI$5,$H324/$G324,$H324-SUM($I324:BH324)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BJ$5,$H324/$G324,$H324-SUM($I324:BI324)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BK$5,$H324/$G324,$H324-SUM($I324:BJ324)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BL$5,$H324/$G324,$H324-SUM($I324:BK324)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BM$5,$H324/$G324,$H324-SUM($I324:BL324)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BN$5,$H324/$G324,$H324-SUM($I324:BM324)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BO$5,$H324/$G324,$H324-SUM($I324:BN324)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BP$5,$H324/$G324,$H324-SUM($I324:BO324)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BQ$5,$H324/$G324,$H324-SUM($I324:BP324)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BR$5,$H324/$G324,$H324-SUM($I324:BQ324)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BS$5,$H324/$G324,$H324-SUM($I324:BR324)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BT$5,$H324/$G324,$H324-SUM($I324:BS324)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BU$5,$H324/$G324,$H324-SUM($I324:BT324)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BV$5,$H324/$G324,$H324-SUM($I324:BU324)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BW$5,$H324/$G324,$H324-SUM($I324:BV324)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BX$5,$H324/$G324,$H324-SUM($I324:BW324)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BY$5,$H324/$G324,$H324-SUM($I324:BX324)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>BZ$5,$H324/$G324,$H324-SUM($I324:BY324)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>CA$5,$H324/$G324,$H324-SUM($I324:BZ324)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>CB$5,$H324/$G324,$H324-SUM($I324:CA324)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D324,$G324=\"n/a\"),0,IF(SUM($D324,$G324+0.5)>CC$5,$H324/$G324,$H324-SUM($I324:CB324)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B268&\"Depn\"","v":"SCADA/Network controlDepn"},null,null,null,{"$f":"SUM(J271,J277:J278,J282:J283,J286:J287,J295:J324)","v":1.5446423856521951},{"$f":"SUM(K271,K277:K278,K282:K283,K286:K287,K295:K324)","v":1.8733615791133},2.0726339626803454,2.2943691349802968,2.5191122353318018,2.6705223853343534,1.8437322885605785,2.4387551625710731,3.9806445011898735,5.6161693510922195,3.4865851695995955,7.7283453011013759,7.7283453011013759,7.8254715388474931,7.75823817986306,7.4942423913489851,7.2837386134154851,7.0604994770897562,6.8319452993582264,6.5886444785166027,5.8755582118805272,4.5186454692209033,2.9299383749603325,1.4336754559556653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW271,BW277:BW278,BW282:BW283,BW286:BW287,BW295:BW324)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J292-SUM(J295:J324)+I327","v":4.273349514994365},6.5351713079048519,8.8897369707760667,11.061670526017528,13.10794899278816,15.206186913429013,28.980285329172023,46.391839093153123,63.478765165201523,75.309356184007697,81.542919281390382,73.620321504796777,65.697723728203158,57.775125951609546,50.016887771746482,42.522645380397499,35.238906766982012,28.178407289892256,21.346461990534031,14.757817512017429,8.8822593001369015,4.3636138309159982,1.4336754559556657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV292-SUM(BV295:BV324)+BU327","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B268","v":"Total Closing RAB - SCADA/Network control"},"$m Real 2010",null,null,null,null,{"$f":"J272+J275+J280+J288+J327","v":12.534050631627991},13.251230038886284,14.061153316105303,14.688444485694568,13.78878221757566,15.743676101801665,28.980285329172023,46.391839093153123,63.478765165201523,75.309356184007697,81.542919281390382,73.620321504796777,65.697723728203158,57.775125951609546,50.016887771746482,42.522645380397499,35.238906766982012,28.178407289892256,21.346461990534031,14.757817512017429,8.8822593001369015,4.3636138309159991,1.4336754559556666,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"BV272+BV275+BV280+BV288+BV327","v":8.8817841970012523E-16},8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16]
[]
[{"$f":"MATCH(B330,DepnInputs!$C$34:$C$54,0)","v":6},{"$f":"'2011_15'!$C$24","v":"Non-network general assets - IT"},null,null,null,null,null," ",2010,{"$f":"I330+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU330+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A330)","v":5.1908315699306522},{"$f":"INDEX('2011_15'!$H$19:$H$39, A330)","v":64.043142292699557},null,{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:I333))),(MAX($H333/$G333,$H333-SUM($I333:I333)))))*J$14","v":12.337742311595587},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:J333))),(MAX($H333/$G333,$H333-SUM($I333:J333)))))*K$14","v":12.337742311595587},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:K333))),(MAX($H333/$G333,$H333-SUM($I333:K333)))))*L$14","v":12.337742311595587},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:L333))),(MAX($H333/$G333,$H333-SUM($I333:L333)))))*M$14","v":12.337742311595587},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:M333))),(MAX($H333/$G333,$H333-SUM($I333:M333)))))*N$14","v":12.337742311595587},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:N333))),(MAX($H333/$G333,$H333-SUM($I333:N333)))))*O$14","v":2.3544307347216176},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:O333))),(MAX($H333/$G333,$H333-SUM($I333:O333)))))*P$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:P333))),(MAX($H333/$G333,$H333-SUM($I333:P333)))))*Q$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:Q333))),(MAX($H333/$G333,$H333-SUM($I333:Q333)))))*R$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:R333))),(MAX($H333/$G333,$H333-SUM($I333:R333)))))*S$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:S333))),(MAX($H333/$G333,$H333-SUM($I333:S333)))))*T$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:T333))),(MAX($H333/$G333,$H333-SUM($I333:T333)))))*U$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:U333))),(MAX($H333/$G333,$H333-SUM($I333:U333)))))*V$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:V333))),(MAX($H333/$G333,$H333-SUM($I333:V333)))))*W$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:W333))),(MAX($H333/$G333,$H333-SUM($I333:W333)))))*X$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:X333))),(MAX($H333/$G333,$H333-SUM($I333:X333)))))*Y$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:Y333))),(MAX($H333/$G333,$H333-SUM($I333:Y333)))))*Z$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:Z333))),(MAX($H333/$G333,$H333-SUM($I333:Z333)))))*AA$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AA333))),(MAX($H333/$G333,$H333-SUM($I333:AA333)))))*AB$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AB333))),(MAX($H333/$G333,$H333-SUM($I333:AB333)))))*AC$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AC333))),(MAX($H333/$G333,$H333-SUM($I333:AC333)))))*AD$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AD333))),(MAX($H333/$G333,$H333-SUM($I333:AD333)))))*AE$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AE333))),(MAX($H333/$G333,$H333-SUM($I333:AE333)))))*AF$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AF333))),(MAX($H333/$G333,$H333-SUM($I333:AF333)))))*AG$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AG333))),(MAX($H333/$G333,$H333-SUM($I333:AG333)))))*AH$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AH333))),(MAX($H333/$G333,$H333-SUM($I333:AH333)))))*AI$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AI333))),(MAX($H333/$G333,$H333-SUM($I333:AI333)))))*AJ$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AJ333))),(MAX($H333/$G333,$H333-SUM($I333:AJ333)))))*AK$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AK333))),(MAX($H333/$G333,$H333-SUM($I333:AK333)))))*AL$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AL333))),(MAX($H333/$G333,$H333-SUM($I333:AL333)))))*AM$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AM333))),(MAX($H333/$G333,$H333-SUM($I333:AM333)))))*AN$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AN333))),(MAX($H333/$G333,$H333-SUM($I333:AN333)))))*AO$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AO333))),(MAX($H333/$G333,$H333-SUM($I333:AO333)))))*AP$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AP333))),(MAX($H333/$G333,$H333-SUM($I333:AP333)))))*AQ$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AQ333))),(MAX($H333/$G333,$H333-SUM($I333:AQ333)))))*AR$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AR333))),(MAX($H333/$G333,$H333-SUM($I333:AR333)))))*AS$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AS333))),(MAX($H333/$G333,$H333-SUM($I333:AS333)))))*AT$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AT333))),(MAX($H333/$G333,$H333-SUM($I333:AT333)))))*AU$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AU333))),(MAX($H333/$G333,$H333-SUM($I333:AU333)))))*AV$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AV333))),(MAX($H333/$G333,$H333-SUM($I333:AV333)))))*AW$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AW333))),(MAX($H333/$G333,$H333-SUM($I333:AW333)))))*AX$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AX333))),(MAX($H333/$G333,$H333-SUM($I333:AX333)))))*AY$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AY333))),(MAX($H333/$G333,$H333-SUM($I333:AY333)))))*AZ$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:AZ333))),(MAX($H333/$G333,$H333-SUM($I333:AZ333)))))*BA$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BA333))),(MAX($H333/$G333,$H333-SUM($I333:BA333)))))*BB$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BB333))),(MAX($H333/$G333,$H333-SUM($I333:BB333)))))*BC$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BC333))),(MAX($H333/$G333,$H333-SUM($I333:BC333)))))*BD$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BD333))),(MAX($H333/$G333,$H333-SUM($I333:BD333)))))*BE$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BE333))),(MAX($H333/$G333,$H333-SUM($I333:BE333)))))*BF$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BF333))),(MAX($H333/$G333,$H333-SUM($I333:BF333)))))*BG$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BG333))),(MAX($H333/$G333,$H333-SUM($I333:BG333)))))*BH$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BH333))),(MAX($H333/$G333,$H333-SUM($I333:BH333)))))*BI$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BI333))),(MAX($H333/$G333,$H333-SUM($I333:BI333)))))*BJ$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BJ333))),(MAX($H333/$G333,$H333-SUM($I333:BJ333)))))*BK$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BK333))),(MAX($H333/$G333,$H333-SUM($I333:BK333)))))*BL$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BL333))),(MAX($H333/$G333,$H333-SUM($I333:BL333)))))*BM$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BM333))),(MAX($H333/$G333,$H333-SUM($I333:BM333)))))*BN$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BN333))),(MAX($H333/$G333,$H333-SUM($I333:BN333)))))*BO$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BO333))),(MAX($H333/$G333,$H333-SUM($I333:BO333)))))*BP$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BP333))),(MAX($H333/$G333,$H333-SUM($I333:BP333)))))*BQ$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BQ333))),(MAX($H333/$G333,$H333-SUM($I333:BQ333)))))*BR$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BR333))),(MAX($H333/$G333,$H333-SUM($I333:BR333)))))*BS$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BS333))),(MAX($H333/$G333,$H333-SUM($I333:BS333)))))*BT$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BT333))),(MAX($H333/$G333,$H333-SUM($I333:BT333)))))*BU$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BU333))),(MAX($H333/$G333,$H333-SUM($I333:BU333)))))*BV$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BV333))),(MAX($H333/$G333,$H333-SUM($I333:BV333)))))*BW$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BW333))),(MAX($H333/$G333,$H333-SUM($I333:BW333)))))*BX$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BX333))),(MAX($H333/$G333,$H333-SUM($I333:BX333)))))*BY$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BY333))),(MAX($H333/$G333,$H333-SUM($I333:BY333)))))*BZ$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:BZ333))),(MAX($H333/$G333,$H333-SUM($I333:BZ333)))))*CA$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:CA333))),(MAX($H333/$G333,$H333-SUM($I333:CA333)))))*CB$14","v":0},{"$f":"IF(OR($G333=0,$G333=\"n/a\"),0,IF($H333>0,(MIN($H333/$G333,$H333-SUM($I333:CB333))),(MAX($H333/$G333,$H333-SUM($I333:CB333)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H333-SUM($J333:$CC333),2)=0,G333=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H333,I334)-J333","v":51.705399981103966},39.367657669508375,27.029915357912788,14.692173046317201,2.354430734721614,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,{"$f":"IF(AO$5=first_reg_period, $H333,AO334)-AP333","v":-3.5527136788005009E-15},-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,{"$f":"IF(BU$5=first_reg_period, $H333,BU334)-BV333","v":-3.5527136788005009E-15},-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":1.3251687731957893},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B330,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B330=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A330)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A330)))","v":6},{"$f":"INDEX($J337:$CC337, MATCH(VALUE(LEFT(D339,4))+5, $J$5:$CC$5,0))","v":1.3251687731957893},null,{"$f":"IF(OR(J$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((J$5-$D339)>($G339),$H339-SUM(I339:$J339),$H339/($G339-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((K$5-$D339)>($G339),$H339-SUM(J339:$J339),$H339/($G339-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((L$5-$D339)>($G339),$H339-SUM($J339:K339),$H339/($G339-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((M$5-$D339)>($G339),$H339-SUM($J339:L339),$H339/($G339-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((N$5-$D339)>($G339),$H339-SUM($J339:M339),$H339/($G339-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((O$5-$D339)>($G339),$H339-SUM($J339:N339),$H339/($G339-reg_period_length)))*O$14","v":1.3251687731957893},{"$f":"IF(OR(P$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((P$5-$D339)>($G339),$H339-SUM($J339:O339),$H339/($G339-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((Q$5-$D339)>($G339),$H339-SUM($J339:P339),$H339/($G339-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((R$5-$D339)>($G339),$H339-SUM($J339:Q339),$H339/($G339-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((S$5-$D339)>($G339),$H339-SUM($J339:R339),$H339/($G339-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((T$5-$D339)>($G339),$H339-SUM($J339:S339),$H339/($G339-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((U$5-$D339)>($G339),$H339-SUM($J339:T339),$H339/($G339-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((V$5-$D339)>($G339),$H339-SUM($J339:U339),$H339/($G339-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((W$5-$D339)>($G339),$H339-SUM($J339:V339),$H339/($G339-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((X$5-$D339)>($G339),$H339-SUM($J339:W339),$H339/($G339-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((Y$5-$D339)>($G339),$H339-SUM($J339:X339),$H339/($G339-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((Z$5-$D339)>($G339),$H339-SUM($J339:Y339),$H339/($G339-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AA$5-$D339)>($G339),$H339-SUM($J339:Z339),$H339/($G339-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AB$5-$D339)>($G339),$H339-SUM($J339:AA339),$H339/($G339-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AC$5-$D339)>($G339),$H339-SUM($J339:AB339),$H339/($G339-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AD$5-$D339)>($G339),$H339-SUM($J339:AC339),$H339/($G339-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AE$5-$D339)>($G339),$H339-SUM($J339:AD339),$H339/($G339-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AF$5-$D339)>($G339),$H339-SUM($J339:AE339),$H339/($G339-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AG$5-$D339)>($G339),$H339-SUM($J339:AF339),$H339/($G339-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AH$5-$D339)>($G339),$H339-SUM($J339:AG339),$H339/($G339-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AI$5-$D339)>($G339),$H339-SUM($J339:AH339),$H339/($G339-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AJ$5-$D339)>($G339),$H339-SUM($J339:AI339),$H339/($G339-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AK$5-$D339)>($G339),$H339-SUM($J339:AJ339),$H339/($G339-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AL$5-$D339)>($G339),$H339-SUM($J339:AK339),$H339/($G339-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AM$5-$D339)>($G339),$H339-SUM($J339:AL339),$H339/($G339-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AN$5-$D339)>($G339),$H339-SUM($J339:AM339),$H339/($G339-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AO$5-$D339)>($G339),$H339-SUM($J339:AN339),$H339/($G339-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AP$5-$D339)>($G339),$H339-SUM($J339:AO339),$H339/($G339-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AQ$5-$D339)>($G339),$H339-SUM($J339:AP339),$H339/($G339-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AR$5-$D339)>($G339),$H339-SUM($J339:AQ339),$H339/($G339-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AS$5-$D339)>($G339),$H339-SUM($J339:AR339),$H339/($G339-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AT$5-$D339)>($G339),$H339-SUM($J339:AS339),$H339/($G339-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AU$5-$D339)>($G339),$H339-SUM($J339:AT339),$H339/($G339-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AV$5-$D339)>($G339),$H339-SUM($J339:AU339),$H339/($G339-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AW$5-$D339)>($G339),$H339-SUM($J339:AV339),$H339/($G339-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AX$5-$D339)>($G339),$H339-SUM($J339:AW339),$H339/($G339-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AY$5-$D339)>($G339),$H339-SUM($J339:AX339),$H339/($G339-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((AZ$5-$D339)>($G339),$H339-SUM($J339:AY339),$H339/($G339-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BA$5-$D339)>($G339),$H339-SUM($J339:AZ339),$H339/($G339-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BB$5-$D339)>($G339),$H339-SUM($J339:BA339),$H339/($G339-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BC$5-$D339)>($G339),$H339-SUM($J339:BB339),$H339/($G339-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BD$5-$D339)>($G339),$H339-SUM($J339:BC339),$H339/($G339-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BE$5-$D339)>($G339),$H339-SUM($J339:BD339),$H339/($G339-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BF$5-$D339)>($G339),$H339-SUM($J339:BE339),$H339/($G339-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BG$5-$D339)>($G339),$H339-SUM($J339:BF339),$H339/($G339-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BH$5-$D339)>($G339),$H339-SUM($J339:BG339),$H339/($G339-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BI$5-$D339)>($G339),$H339-SUM($J339:BH339),$H339/($G339-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BJ$5-$D339)>($G339),$H339-SUM($J339:BI339),$H339/($G339-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BK$5-$D339)>($G339),$H339-SUM($J339:BJ339),$H339/($G339-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BL$5-$D339)>($G339),$H339-SUM($J339:BK339),$H339/($G339-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BM$5-$D339)>($G339),$H339-SUM($J339:BL339),$H339/($G339-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BN$5-$D339)>($G339),$H339-SUM($J339:BM339),$H339/($G339-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BO$5-$D339)>($G339),$H339-SUM($J339:BN339),$H339/($G339-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BP$5-$D339)>($G339),$H339-SUM($J339:BO339),$H339/($G339-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BQ$5-$D339)>($G339),$H339-SUM($J339:BP339),$H339/($G339-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BR$5-$D339)>($G339),$H339-SUM($J339:BQ339),$H339/($G339-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BS$5-$D339)>($G339),$H339-SUM($J339:BR339),$H339/($G339-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BT$5-$D339)>($G339),$H339-SUM($J339:BS339),$H339/($G339-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BU$5-$D339)>($G339),$H339-SUM($J339:BT339),$H339/($G339-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BV$5-$D339)>($G339),$H339-SUM($J339:BU339),$H339/($G339-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BW$5-$D339)>($G339),$H339-SUM($J339:BV339),$H339/($G339-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BX$5-$D339)>($G339),$H339-SUM($J339:BW339),$H339/($G339-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BY$5-$D339)>($G339),$H339-SUM($J339:BX339),$H339/($G339-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((BZ$5-$D339)>($G339),$H339-SUM($J339:BY339),$H339/($G339-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((CA$5-$D339)>($G339),$H339-SUM($J339:BZ339),$H339/($G339-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((CB$5-$D339)>($G339),$H339-SUM($J339:CA339),$H339/($G339-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D339+reg_period_length),$G339=\"n/a\"),0,IF((CC$5-$D339)>($G339),$H339-SUM($J339:CB339),$H339/($G339-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H339-SUM($J339:$CC339),2)=0,G339=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G339","v":6},{"$f":"INDEX($J337:$CC337, MATCH(VALUE(LEFT(D340,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((J$5-$D340)>($G340),$H340-SUM(I340:$J340),$H340/($G340-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((K$5-$D340)>($G340),$H340-SUM(J340:$J340),$H340/($G340-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((L$5-$D340)>($G340),$H340-SUM($J340:K340),$H340/($G340-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((M$5-$D340)>($G340),$H340-SUM($J340:L340),$H340/($G340-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((N$5-$D340)>($G340),$H340-SUM($J340:M340),$H340/($G340-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((O$5-$D340)>($G340),$H340-SUM($J340:N340),$H340/($G340-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((P$5-$D340)>($G340),$H340-SUM($J340:O340),$H340/($G340-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((Q$5-$D340)>($G340),$H340-SUM($J340:P340),$H340/($G340-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((R$5-$D340)>($G340),$H340-SUM($J340:Q340),$H340/($G340-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((S$5-$D340)>($G340),$H340-SUM($J340:R340),$H340/($G340-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D340+reg_period_length+0.5),$G340=\"n/a\"),0,IF((T$5-$D340)>($G340),$H340-SUM($J340:S340),$H340/($G340-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((U$5-$D340)>($G340),$H340-SUM($J340:T340),$H340/($G340-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((V$5-$D340)>($G340),$H340-SUM($J340:U340),$H340/($G340-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((W$5-$D340)>($G340),$H340-SUM($J340:V340),$H340/($G340-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((X$5-$D340)>($G340),$H340-SUM($J340:W340),$H340/($G340-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((Y$5-$D340)>($G340),$H340-SUM($J340:X340),$H340/($G340-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((Z$5-$D340)>($G340),$H340-SUM($J340:Y340),$H340/($G340-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AA$5-$D340)>($G340),$H340-SUM($J340:Z340),$H340/($G340-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AB$5-$D340)>($G340),$H340-SUM($J340:AA340),$H340/($G340-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AC$5-$D340)>($G340),$H340-SUM($J340:AB340),$H340/($G340-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AD$5-$D340)>($G340),$H340-SUM($J340:AC340),$H340/($G340-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AE$5-$D340)>($G340),$H340-SUM($J340:AD340),$H340/($G340-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AF$5-$D340)>($G340),$H340-SUM($J340:AE340),$H340/($G340-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AG$5-$D340)>($G340),$H340-SUM($J340:AF340),$H340/($G340-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AH$5-$D340)>($G340),$H340-SUM($J340:AG340),$H340/($G340-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AI$5-$D340)>($G340),$H340-SUM($J340:AH340),$H340/($G340-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AJ$5-$D340)>($G340),$H340-SUM($J340:AI340),$H340/($G340-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AK$5-$D340)>($G340),$H340-SUM($J340:AJ340),$H340/($G340-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AL$5-$D340)>($G340),$H340-SUM($J340:AK340),$H340/($G340-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AM$5-$D340)>($G340),$H340-SUM($J340:AL340),$H340/($G340-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AN$5-$D340)>($G340),$H340-SUM($J340:AM340),$H340/($G340-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AO$5-$D340)>($G340),$H340-SUM($J340:AN340),$H340/($G340-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AP$5-$D340)>($G340),$H340-SUM($J340:AO340),$H340/($G340-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AQ$5-$D340)>($G340),$H340-SUM($J340:AP340),$H340/($G340-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AR$5-$D340)>($G340),$H340-SUM($J340:AQ340),$H340/($G340-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AS$5-$D340)>($G340),$H340-SUM($J340:AR340),$H340/($G340-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AT$5-$D340)>($G340),$H340-SUM($J340:AS340),$H340/($G340-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AU$5-$D340)>($G340),$H340-SUM($J340:AT340),$H340/($G340-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AV$5-$D340)>($G340),$H340-SUM($J340:AU340),$H340/($G340-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AW$5-$D340)>($G340),$H340-SUM($J340:AV340),$H340/($G340-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AX$5-$D340)>($G340),$H340-SUM($J340:AW340),$H340/($G340-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AY$5-$D340)>($G340),$H340-SUM($J340:AX340),$H340/($G340-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((AZ$5-$D340)>($G340),$H340-SUM($J340:AY340),$H340/($G340-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BA$5-$D340)>($G340),$H340-SUM($J340:AZ340),$H340/($G340-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BB$5-$D340)>($G340),$H340-SUM($J340:BA340),$H340/($G340-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BC$5-$D340)>($G340),$H340-SUM($J340:BB340),$H340/($G340-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BD$5-$D340)>($G340),$H340-SUM($J340:BC340),$H340/($G340-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BE$5-$D340)>($G340),$H340-SUM($J340:BD340),$H340/($G340-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BF$5-$D340)>($G340),$H340-SUM($J340:BE340),$H340/($G340-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BG$5-$D340)>($G340),$H340-SUM($J340:BF340),$H340/($G340-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BH$5-$D340)>($G340),$H340-SUM($J340:BG340),$H340/($G340-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BI$5-$D340)>($G340),$H340-SUM($J340:BH340),$H340/($G340-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BJ$5-$D340)>($G340),$H340-SUM($J340:BI340),$H340/($G340-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BK$5-$D340)>($G340),$H340-SUM($J340:BJ340),$H340/($G340-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BL$5-$D340)>($G340),$H340-SUM($J340:BK340),$H340/($G340-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BM$5-$D340)>($G340),$H340-SUM($J340:BL340),$H340/($G340-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BN$5-$D340)>($G340),$H340-SUM($J340:BM340),$H340/($G340-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BO$5-$D340)>($G340),$H340-SUM($J340:BN340),$H340/($G340-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BP$5-$D340)>($G340),$H340-SUM($J340:BO340),$H340/($G340-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BQ$5-$D340)>($G340),$H340-SUM($J340:BP340),$H340/($G340-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BR$5-$D340)>($G340),$H340-SUM($J340:BQ340),$H340/($G340-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BS$5-$D340)>($G340),$H340-SUM($J340:BR340),$H340/($G340-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BT$5-$D340)>($G340),$H340-SUM($J340:BS340),$H340/($G340-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BU$5-$D340)>($G340),$H340-SUM($J340:BT340),$H340/($G340-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BV$5-$D340)>($G340),$H340-SUM($J340:BU340),$H340/($G340-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BW$5-$D340)>($G340),$H340-SUM($J340:BV340),$H340/($G340-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BX$5-$D340)>($G340),$H340-SUM($J340:BW340),$H340/($G340-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BY$5-$D340)>($G340),$H340-SUM($J340:BX340),$H340/($G340-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((BZ$5-$D340)>($G340),$H340-SUM($J340:BY340),$H340/($G340-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((CA$5-$D340)>($G340),$H340-SUM($J340:BZ340),$H340/($G340-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((CB$5-$D340)>($G340),$H340-SUM($J340:CA340),$H340/($G340-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D340+reg_period_length),$G340=\"n/a\"),0,IF((CC$5-$D340)>($G340),$H340-SUM($J340:CB340),$H340/($G340-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H340-SUM($J340:$CC340),2)=0,G340=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":1.228859649713101},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B330,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G332","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G333","v":5.1908315699306522},{"$f":"INDEX($J342:$CC342, MATCH(VALUE(LEFT(D344,4))+5, $J$5:$CC$5,0))","v":1.228859649713101},null,{"$f":"IF(OR(J$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((J$5-$D344)>($G344),$H344-SUM(I344:$J344),$H344/($G344-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((K$5-$D344)>($G344),$H344-SUM(J344:$J344),$H344/($G344-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((L$5-$D344)>($G344),$H344-SUM($J344:K344),$H344/($G344-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((M$5-$D344)>($G344),$H344-SUM($J344:L344),$H344/($G344-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((N$5-$D344)>($G344),$H344-SUM($J344:M344),$H344/($G344-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((O$5-$D344)>($G344),$H344-SUM($J344:N344),$H344/($G344-reg_period_length)))*O$14","v":1.228859649713101},{"$f":"IF(OR(P$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((P$5-$D344)>($G344),$H344-SUM($J344:O344),$H344/($G344-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((Q$5-$D344)>($G344),$H344-SUM($J344:P344),$H344/($G344-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((R$5-$D344)>($G344),$H344-SUM($J344:Q344),$H344/($G344-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((S$5-$D344)>($G344),$H344-SUM($J344:R344),$H344/($G344-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((T$5-$D344)>($G344),$H344-SUM($J344:S344),$H344/($G344-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((U$5-$D344)>($G344),$H344-SUM($J344:T344),$H344/($G344-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((V$5-$D344)>($G344),$H344-SUM($J344:U344),$H344/($G344-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((W$5-$D344)>($G344),$H344-SUM($J344:V344),$H344/($G344-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((X$5-$D344)>($G344),$H344-SUM($J344:W344),$H344/($G344-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((Y$5-$D344)>($G344),$H344-SUM($J344:X344),$H344/($G344-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((Z$5-$D344)>($G344),$H344-SUM($J344:Y344),$H344/($G344-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AA$5-$D344)>($G344),$H344-SUM($J344:Z344),$H344/($G344-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AB$5-$D344)>($G344),$H344-SUM($J344:AA344),$H344/($G344-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AC$5-$D344)>($G344),$H344-SUM($J344:AB344),$H344/($G344-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AD$5-$D344)>($G344),$H344-SUM($J344:AC344),$H344/($G344-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AE$5-$D344)>($G344),$H344-SUM($J344:AD344),$H344/($G344-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AF$5-$D344)>($G344),$H344-SUM($J344:AE344),$H344/($G344-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AG$5-$D344)>($G344),$H344-SUM($J344:AF344),$H344/($G344-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AH$5-$D344)>($G344),$H344-SUM($J344:AG344),$H344/($G344-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AI$5-$D344)>($G344),$H344-SUM($J344:AH344),$H344/($G344-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AJ$5-$D344)>($G344),$H344-SUM($J344:AI344),$H344/($G344-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AK$5-$D344)>($G344),$H344-SUM($J344:AJ344),$H344/($G344-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AL$5-$D344)>($G344),$H344-SUM($J344:AK344),$H344/($G344-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AM$5-$D344)>($G344),$H344-SUM($J344:AL344),$H344/($G344-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AN$5-$D344)>($G344),$H344-SUM($J344:AM344),$H344/($G344-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AO$5-$D344)>($G344),$H344-SUM($J344:AN344),$H344/($G344-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AP$5-$D344)>($G344),$H344-SUM($J344:AO344),$H344/($G344-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AQ$5-$D344)>($G344),$H344-SUM($J344:AP344),$H344/($G344-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AR$5-$D344)>($G344),$H344-SUM($J344:AQ344),$H344/($G344-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AS$5-$D344)>($G344),$H344-SUM($J344:AR344),$H344/($G344-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AT$5-$D344)>($G344),$H344-SUM($J344:AS344),$H344/($G344-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AU$5-$D344)>($G344),$H344-SUM($J344:AT344),$H344/($G344-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AV$5-$D344)>($G344),$H344-SUM($J344:AU344),$H344/($G344-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AW$5-$D344)>($G344),$H344-SUM($J344:AV344),$H344/($G344-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AX$5-$D344)>($G344),$H344-SUM($J344:AW344),$H344/($G344-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AY$5-$D344)>($G344),$H344-SUM($J344:AX344),$H344/($G344-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((AZ$5-$D344)>($G344),$H344-SUM($J344:AY344),$H344/($G344-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BA$5-$D344)>($G344),$H344-SUM($J344:AZ344),$H344/($G344-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BB$5-$D344)>($G344),$H344-SUM($J344:BA344),$H344/($G344-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BC$5-$D344)>($G344),$H344-SUM($J344:BB344),$H344/($G344-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BD$5-$D344)>($G344),$H344-SUM($J344:BC344),$H344/($G344-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BE$5-$D344)>($G344),$H344-SUM($J344:BD344),$H344/($G344-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BF$5-$D344)>($G344),$H344-SUM($J344:BE344),$H344/($G344-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BG$5-$D344)>($G344),$H344-SUM($J344:BF344),$H344/($G344-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BH$5-$D344)>($G344),$H344-SUM($J344:BG344),$H344/($G344-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BI$5-$D344)>($G344),$H344-SUM($J344:BH344),$H344/($G344-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BJ$5-$D344)>($G344),$H344-SUM($J344:BI344),$H344/($G344-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BK$5-$D344)>($G344),$H344-SUM($J344:BJ344),$H344/($G344-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BL$5-$D344)>($G344),$H344-SUM($J344:BK344),$H344/($G344-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BM$5-$D344)>($G344),$H344-SUM($J344:BL344),$H344/($G344-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BN$5-$D344)>($G344),$H344-SUM($J344:BM344),$H344/($G344-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BO$5-$D344)>($G344),$H344-SUM($J344:BN344),$H344/($G344-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BP$5-$D344)>($G344),$H344-SUM($J344:BO344),$H344/($G344-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BQ$5-$D344)>($G344),$H344-SUM($J344:BP344),$H344/($G344-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BR$5-$D344)>($G344),$H344-SUM($J344:BQ344),$H344/($G344-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BS$5-$D344)>($G344),$H344-SUM($J344:BR344),$H344/($G344-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BT$5-$D344)>($G344),$H344-SUM($J344:BS344),$H344/($G344-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BU$5-$D344)>($G344),$H344-SUM($J344:BT344),$H344/($G344-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BV$5-$D344)>($G344),$H344-SUM($J344:BU344),$H344/($G344-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BW$5-$D344)>($G344),$H344-SUM($J344:BV344),$H344/($G344-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BX$5-$D344)>($G344),$H344-SUM($J344:BW344),$H344/($G344-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BY$5-$D344)>($G344),$H344-SUM($J344:BX344),$H344/($G344-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((BZ$5-$D344)>($G344),$H344-SUM($J344:BY344),$H344/($G344-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((CA$5-$D344)>($G344),$H344-SUM($J344:BZ344),$H344/($G344-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((CB$5-$D344)>($G344),$H344-SUM($J344:CA344),$H344/($G344-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D344+reg_period_length),$G344=\"n/a\"),0,IF((CC$5-$D344)>($G344),$H344-SUM($J344:CB344),$H344/($G344-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H344-SUM($J344:$CC344),2)=0,G344=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G344=\"n/a\",\"n/a\",MAX(G344-5,1))","v":1},{"$f":"INDEX($J342:$CC342, MATCH(VALUE(LEFT(D345,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((J$5-$D345)>($G345),$H345-SUM(I345:$J345),$H345/($G345-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((K$5-$D345)>($G345),$H345-SUM(J345:$J345),$H345/($G345-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((L$5-$D345)>($G345),$H345-SUM($J345:K345),$H345/($G345-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((M$5-$D345)>($G345),$H345-SUM($J345:L345),$H345/($G345-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((N$5-$D345)>($G345),$H345-SUM($J345:M345),$H345/($G345-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((O$5-$D345)>($G345),$H345-SUM($J345:N345),$H345/($G345-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((P$5-$D345)>($G345),$H345-SUM($J345:O345),$H345/($G345-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((Q$5-$D345)>($G345),$H345-SUM($J345:P345),$H345/($G345-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((R$5-$D345)>($G345),$H345-SUM($J345:Q345),$H345/($G345-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((S$5-$D345)>($G345),$H345-SUM($J345:R345),$H345/($G345-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((T$5-$D345)>($G345),$H345-SUM($J345:S345),$H345/($G345-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((U$5-$D345)>($G345),$H345-SUM($J345:T345),$H345/($G345-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((V$5-$D345)>($G345),$H345-SUM($J345:U345),$H345/($G345-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((W$5-$D345)>($G345),$H345-SUM($J345:V345),$H345/($G345-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((X$5-$D345)>($G345),$H345-SUM($J345:W345),$H345/($G345-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((Y$5-$D345)>($G345),$H345-SUM($J345:X345),$H345/($G345-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((Z$5-$D345)>($G345),$H345-SUM($J345:Y345),$H345/($G345-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AA$5-$D345)>($G345),$H345-SUM($J345:Z345),$H345/($G345-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AB$5-$D345)>($G345),$H345-SUM($J345:AA345),$H345/($G345-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AC$5-$D345)>($G345),$H345-SUM($J345:AB345),$H345/($G345-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AD$5-$D345)>($G345),$H345-SUM($J345:AC345),$H345/($G345-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AE$5-$D345)>($G345),$H345-SUM($J345:AD345),$H345/($G345-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AF$5-$D345)>($G345),$H345-SUM($J345:AE345),$H345/($G345-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AG$5-$D345)>($G345),$H345-SUM($J345:AF345),$H345/($G345-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AH$5-$D345)>($G345),$H345-SUM($J345:AG345),$H345/($G345-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AI$5-$D345)>($G345),$H345-SUM($J345:AH345),$H345/($G345-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AJ$5-$D345)>($G345),$H345-SUM($J345:AI345),$H345/($G345-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AK$5-$D345)>($G345),$H345-SUM($J345:AJ345),$H345/($G345-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AL$5-$D345)>($G345),$H345-SUM($J345:AK345),$H345/($G345-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AM$5-$D345)>($G345),$H345-SUM($J345:AL345),$H345/($G345-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AN$5-$D345)>($G345),$H345-SUM($J345:AM345),$H345/($G345-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AO$5-$D345)>($G345),$H345-SUM($J345:AN345),$H345/($G345-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AP$5-$D345)>($G345),$H345-SUM($J345:AO345),$H345/($G345-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AQ$5-$D345)>($G345),$H345-SUM($J345:AP345),$H345/($G345-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AR$5-$D345)>($G345),$H345-SUM($J345:AQ345),$H345/($G345-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AS$5-$D345)>($G345),$H345-SUM($J345:AR345),$H345/($G345-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AT$5-$D345)>($G345),$H345-SUM($J345:AS345),$H345/($G345-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AU$5-$D345)>($G345),$H345-SUM($J345:AT345),$H345/($G345-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AV$5-$D345)>($G345),$H345-SUM($J345:AU345),$H345/($G345-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AW$5-$D345)>($G345),$H345-SUM($J345:AV345),$H345/($G345-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AX$5-$D345)>($G345),$H345-SUM($J345:AW345),$H345/($G345-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AY$5-$D345)>($G345),$H345-SUM($J345:AX345),$H345/($G345-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((AZ$5-$D345)>($G345),$H345-SUM($J345:AY345),$H345/($G345-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BA$5-$D345)>($G345),$H345-SUM($J345:AZ345),$H345/($G345-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BB$5-$D345)>($G345),$H345-SUM($J345:BA345),$H345/($G345-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BC$5-$D345)>($G345),$H345-SUM($J345:BB345),$H345/($G345-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BD$5-$D345)>($G345),$H345-SUM($J345:BC345),$H345/($G345-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BE$5-$D345)>($G345),$H345-SUM($J345:BD345),$H345/($G345-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BF$5-$D345)>($G345),$H345-SUM($J345:BE345),$H345/($G345-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BG$5-$D345)>($G345),$H345-SUM($J345:BF345),$H345/($G345-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BH$5-$D345)>($G345),$H345-SUM($J345:BG345),$H345/($G345-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BI$5-$D345)>($G345),$H345-SUM($J345:BH345),$H345/($G345-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BJ$5-$D345)>($G345),$H345-SUM($J345:BI345),$H345/($G345-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BK$5-$D345)>($G345),$H345-SUM($J345:BJ345),$H345/($G345-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BL$5-$D345)>($G345),$H345-SUM($J345:BK345),$H345/($G345-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BM$5-$D345)>($G345),$H345-SUM($J345:BL345),$H345/($G345-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BN$5-$D345)>($G345),$H345-SUM($J345:BM345),$H345/($G345-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BO$5-$D345)>($G345),$H345-SUM($J345:BN345),$H345/($G345-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BP$5-$D345)>($G345),$H345-SUM($J345:BO345),$H345/($G345-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BQ$5-$D345)>($G345),$H345-SUM($J345:BP345),$H345/($G345-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BR$5-$D345)>($G345),$H345-SUM($J345:BQ345),$H345/($G345-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BS$5-$D345)>($G345),$H345-SUM($J345:BR345),$H345/($G345-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BT$5-$D345)>($G345),$H345-SUM($J345:BS345),$H345/($G345-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BU$5-$D345)>($G345),$H345-SUM($J345:BT345),$H345/($G345-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BV$5-$D345)>($G345),$H345-SUM($J345:BU345),$H345/($G345-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BW$5-$D345)>($G345),$H345-SUM($J345:BV345),$H345/($G345-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BX$5-$D345)>($G345),$H345-SUM($J345:BW345),$H345/($G345-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BY$5-$D345)>($G345),$H345-SUM($J345:BX345),$H345/($G345-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((BZ$5-$D345)>($G345),$H345-SUM($J345:BY345),$H345/($G345-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((CA$5-$D345)>($G345),$H345-SUM($J345:BZ345),$H345/($G345-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((CB$5-$D345)>($G345),$H345-SUM($J345:CA345),$H345/($G345-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D345+reg_period_length),$G345=\"n/a\"),0,IF((CC$5-$D345)>($G345),$H345-SUM($J345:CB345),$H345/($G345-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H345-SUM($J345:$CC345),2)=0,G345=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J349:CC349)-SUM(J350:CC350),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE357:$CE386)=COUNTIF($CE357:$CE386,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":17.88744442924019},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":13.028518759480013},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":12.771362941128796},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":18.501630957215738},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":41.106172488257236},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":29.607684993640852},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":19.937711926629092},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":18.665062863374924},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":22.733423354121751},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":28.629655383175095},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":14.273547701838316},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B330,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A330)","v":6},{"$f":"TRANSPOSE(J354:AM354)","v":17.88744442924019},null,{"$f":"IF(OR(J$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>J$5,$H357/$G357,$H357-SUM($I357:I357)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>K$5,$H357/$G357,$H357-SUM($I357:J357)))*K$14","v":2.9812407382066985},{"$f":"IF(OR(L$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>L$5,$H357/$G357,$H357-SUM($I357:K357)))*L$14","v":2.9812407382066985},{"$f":"IF(OR(M$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>M$5,$H357/$G357,$H357-SUM($I357:L357)))*M$14","v":2.9812407382066985},{"$f":"IF(OR(N$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>N$5,$H357/$G357,$H357-SUM($I357:M357)))*N$14","v":2.9812407382066985},{"$f":"IF(OR(O$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>O$5,$H357/$G357,$H357-SUM($I357:N357)))*O$14","v":2.9812407382066985},{"$f":"IF(OR(P$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>P$5,$H357/$G357,$H357-SUM($I357:O357)))*P$14","v":2.9812407382066985},{"$f":"IF(OR(Q$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>Q$5,$H357/$G357,$H357-SUM($I357:P357)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>R$5,$H357/$G357,$H357-SUM($I357:Q357)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>S$5,$H357/$G357,$H357-SUM($I357:R357)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>T$5,$H357/$G357,$H357-SUM($I357:S357)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>U$5,$H357/$G357,$H357-SUM($I357:T357)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>V$5,$H357/$G357,$H357-SUM($I357:U357)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>W$5,$H357/$G357,$H357-SUM($I357:V357)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>X$5,$H357/$G357,$H357-SUM($I357:W357)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>Y$5,$H357/$G357,$H357-SUM($I357:X357)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>Z$5,$H357/$G357,$H357-SUM($I357:Y357)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AA$5,$H357/$G357,$H357-SUM($I357:Z357)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AB$5,$H357/$G357,$H357-SUM($I357:AA357)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AC$5,$H357/$G357,$H357-SUM($I357:AB357)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AD$5,$H357/$G357,$H357-SUM($I357:AC357)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AE$5,$H357/$G357,$H357-SUM($I357:AD357)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AF$5,$H357/$G357,$H357-SUM($I357:AE357)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AG$5,$H357/$G357,$H357-SUM($I357:AF357)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AH$5,$H357/$G357,$H357-SUM($I357:AG357)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AI$5,$H357/$G357,$H357-SUM($I357:AH357)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AJ$5,$H357/$G357,$H357-SUM($I357:AI357)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AK$5,$H357/$G357,$H357-SUM($I357:AJ357)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AL$5,$H357/$G357,$H357-SUM($I357:AK357)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AM$5,$H357/$G357,$H357-SUM($I357:AL357)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AN$5,$H357/$G357,$H357-SUM($I357:AM357)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AO$5,$H357/$G357,$H357-SUM($I357:AN357)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AP$5,$H357/$G357,$H357-SUM($I357:AO357)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AQ$5,$H357/$G357,$H357-SUM($I357:AP357)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AR$5,$H357/$G357,$H357-SUM($I357:AQ357)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AS$5,$H357/$G357,$H357-SUM($I357:AR357)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AT$5,$H357/$G357,$H357-SUM($I357:AS357)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AU$5,$H357/$G357,$H357-SUM($I357:AT357)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AV$5,$H357/$G357,$H357-SUM($I357:AU357)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AW$5,$H357/$G357,$H357-SUM($I357:AV357)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AX$5,$H357/$G357,$H357-SUM($I357:AW357)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AY$5,$H357/$G357,$H357-SUM($I357:AX357)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>AZ$5,$H357/$G357,$H357-SUM($I357:AY357)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BA$5,$H357/$G357,$H357-SUM($I357:AZ357)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BB$5,$H357/$G357,$H357-SUM($I357:BA357)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BC$5,$H357/$G357,$H357-SUM($I357:BB357)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BD$5,$H357/$G357,$H357-SUM($I357:BC357)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BE$5,$H357/$G357,$H357-SUM($I357:BD357)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BF$5,$H357/$G357,$H357-SUM($I357:BE357)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BG$5,$H357/$G357,$H357-SUM($I357:BF357)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BH$5,$H357/$G357,$H357-SUM($I357:BG357)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BI$5,$H357/$G357,$H357-SUM($I357:BH357)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BJ$5,$H357/$G357,$H357-SUM($I357:BI357)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BK$5,$H357/$G357,$H357-SUM($I357:BJ357)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BL$5,$H357/$G357,$H357-SUM($I357:BK357)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BM$5,$H357/$G357,$H357-SUM($I357:BL357)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BN$5,$H357/$G357,$H357-SUM($I357:BM357)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BO$5,$H357/$G357,$H357-SUM($I357:BN357)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BP$5,$H357/$G357,$H357-SUM($I357:BO357)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BQ$5,$H357/$G357,$H357-SUM($I357:BP357)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BR$5,$H357/$G357,$H357-SUM($I357:BQ357)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BS$5,$H357/$G357,$H357-SUM($I357:BR357)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BT$5,$H357/$G357,$H357-SUM($I357:BS357)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BU$5,$H357/$G357,$H357-SUM($I357:BT357)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BV$5,$H357/$G357,$H357-SUM($I357:BU357)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BW$5,$H357/$G357,$H357-SUM($I357:BV357)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BX$5,$H357/$G357,$H357-SUM($I357:BW357)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BY$5,$H357/$G357,$H357-SUM($I357:BX357)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>BZ$5,$H357/$G357,$H357-SUM($I357:BY357)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>CA$5,$H357/$G357,$H357-SUM($I357:BZ357)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>CB$5,$H357/$G357,$H357-SUM($I357:CA357)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D357,$G357=\"n/a\"),0,IF(SUM($D357,$G357+0.5)>CC$5,$H357/$G357,$H357-SUM($I357:CB357)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H357-SUM($J357:$CC357),2)=0,G357=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D357+1","v":2012},"$m Real 2010",null,{"$f":"G357","v":6},13.028518759480013,null,{"$f":"IF(OR(J$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>J$5,$H358/$G358,$H358-SUM($I358:I358)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>K$5,$H358/$G358,$H358-SUM($I358:J358)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>L$5,$H358/$G358,$H358-SUM($I358:K358)))*L$14","v":2.171419793246669},{"$f":"IF(OR(M$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>M$5,$H358/$G358,$H358-SUM($I358:L358)))*M$14","v":2.171419793246669},{"$f":"IF(OR(N$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>N$5,$H358/$G358,$H358-SUM($I358:M358)))*N$14","v":2.171419793246669},{"$f":"IF(OR(O$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>O$5,$H358/$G358,$H358-SUM($I358:N358)))*O$14","v":2.171419793246669},{"$f":"IF(OR(P$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>P$5,$H358/$G358,$H358-SUM($I358:O358)))*P$14","v":2.171419793246669},{"$f":"IF(OR(Q$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>Q$5,$H358/$G358,$H358-SUM($I358:P358)))*Q$14","v":2.171419793246669},{"$f":"IF(OR(R$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>R$5,$H358/$G358,$H358-SUM($I358:Q358)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>S$5,$H358/$G358,$H358-SUM($I358:R358)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>T$5,$H358/$G358,$H358-SUM($I358:S358)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>U$5,$H358/$G358,$H358-SUM($I358:T358)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>V$5,$H358/$G358,$H358-SUM($I358:U358)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>W$5,$H358/$G358,$H358-SUM($I358:V358)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>X$5,$H358/$G358,$H358-SUM($I358:W358)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>Y$5,$H358/$G358,$H358-SUM($I358:X358)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>Z$5,$H358/$G358,$H358-SUM($I358:Y358)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AA$5,$H358/$G358,$H358-SUM($I358:Z358)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AB$5,$H358/$G358,$H358-SUM($I358:AA358)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AC$5,$H358/$G358,$H358-SUM($I358:AB358)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AD$5,$H358/$G358,$H358-SUM($I358:AC358)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AE$5,$H358/$G358,$H358-SUM($I358:AD358)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AF$5,$H358/$G358,$H358-SUM($I358:AE358)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AG$5,$H358/$G358,$H358-SUM($I358:AF358)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AH$5,$H358/$G358,$H358-SUM($I358:AG358)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AI$5,$H358/$G358,$H358-SUM($I358:AH358)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AJ$5,$H358/$G358,$H358-SUM($I358:AI358)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AK$5,$H358/$G358,$H358-SUM($I358:AJ358)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AL$5,$H358/$G358,$H358-SUM($I358:AK358)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AM$5,$H358/$G358,$H358-SUM($I358:AL358)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AN$5,$H358/$G358,$H358-SUM($I358:AM358)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AO$5,$H358/$G358,$H358-SUM($I358:AN358)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AP$5,$H358/$G358,$H358-SUM($I358:AO358)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AQ$5,$H358/$G358,$H358-SUM($I358:AP358)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AR$5,$H358/$G358,$H358-SUM($I358:AQ358)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AS$5,$H358/$G358,$H358-SUM($I358:AR358)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AT$5,$H358/$G358,$H358-SUM($I358:AS358)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AU$5,$H358/$G358,$H358-SUM($I358:AT358)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AV$5,$H358/$G358,$H358-SUM($I358:AU358)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AW$5,$H358/$G358,$H358-SUM($I358:AV358)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AX$5,$H358/$G358,$H358-SUM($I358:AW358)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AY$5,$H358/$G358,$H358-SUM($I358:AX358)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>AZ$5,$H358/$G358,$H358-SUM($I358:AY358)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BA$5,$H358/$G358,$H358-SUM($I358:AZ358)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BB$5,$H358/$G358,$H358-SUM($I358:BA358)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BC$5,$H358/$G358,$H358-SUM($I358:BB358)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BD$5,$H358/$G358,$H358-SUM($I358:BC358)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BE$5,$H358/$G358,$H358-SUM($I358:BD358)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BF$5,$H358/$G358,$H358-SUM($I358:BE358)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BG$5,$H358/$G358,$H358-SUM($I358:BF358)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BH$5,$H358/$G358,$H358-SUM($I358:BG358)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BI$5,$H358/$G358,$H358-SUM($I358:BH358)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BJ$5,$H358/$G358,$H358-SUM($I358:BI358)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BK$5,$H358/$G358,$H358-SUM($I358:BJ358)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BL$5,$H358/$G358,$H358-SUM($I358:BK358)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BM$5,$H358/$G358,$H358-SUM($I358:BL358)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BN$5,$H358/$G358,$H358-SUM($I358:BM358)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BO$5,$H358/$G358,$H358-SUM($I358:BN358)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BP$5,$H358/$G358,$H358-SUM($I358:BO358)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BQ$5,$H358/$G358,$H358-SUM($I358:BP358)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BR$5,$H358/$G358,$H358-SUM($I358:BQ358)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BS$5,$H358/$G358,$H358-SUM($I358:BR358)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BT$5,$H358/$G358,$H358-SUM($I358:BS358)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BU$5,$H358/$G358,$H358-SUM($I358:BT358)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BV$5,$H358/$G358,$H358-SUM($I358:BU358)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BW$5,$H358/$G358,$H358-SUM($I358:BV358)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BX$5,$H358/$G358,$H358-SUM($I358:BW358)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BY$5,$H358/$G358,$H358-SUM($I358:BX358)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>BZ$5,$H358/$G358,$H358-SUM($I358:BY358)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>CA$5,$H358/$G358,$H358-SUM($I358:BZ358)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>CB$5,$H358/$G358,$H358-SUM($I358:CA358)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D358,$G358=\"n/a\"),0,IF(SUM($D358,$G358+0.5)>CC$5,$H358/$G358,$H358-SUM($I358:CB358)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D358+1","v":2013},"$m Real 2010",null,{"$f":"G358","v":6},12.771362941128796,null,{"$f":"IF(OR(J$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>J$5,$H359/$G359,$H359-SUM($I359:I359)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>K$5,$H359/$G359,$H359-SUM($I359:J359)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>L$5,$H359/$G359,$H359-SUM($I359:K359)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>M$5,$H359/$G359,$H359-SUM($I359:L359)))*M$14","v":2.1285604901881325},{"$f":"IF(OR(N$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>N$5,$H359/$G359,$H359-SUM($I359:M359)))*N$14","v":2.1285604901881325},{"$f":"IF(OR(O$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>O$5,$H359/$G359,$H359-SUM($I359:N359)))*O$14","v":2.1285604901881325},{"$f":"IF(OR(P$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>P$5,$H359/$G359,$H359-SUM($I359:O359)))*P$14","v":2.1285604901881325},{"$f":"IF(OR(Q$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>Q$5,$H359/$G359,$H359-SUM($I359:P359)))*Q$14","v":2.1285604901881325},{"$f":"IF(OR(R$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>R$5,$H359/$G359,$H359-SUM($I359:Q359)))*R$14","v":2.1285604901881325},{"$f":"IF(OR(S$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>S$5,$H359/$G359,$H359-SUM($I359:R359)))*S$14","v":1.7763568394002505E-15},{"$f":"IF(OR(T$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>T$5,$H359/$G359,$H359-SUM($I359:S359)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>U$5,$H359/$G359,$H359-SUM($I359:T359)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>V$5,$H359/$G359,$H359-SUM($I359:U359)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>W$5,$H359/$G359,$H359-SUM($I359:V359)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>X$5,$H359/$G359,$H359-SUM($I359:W359)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>Y$5,$H359/$G359,$H359-SUM($I359:X359)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>Z$5,$H359/$G359,$H359-SUM($I359:Y359)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AA$5,$H359/$G359,$H359-SUM($I359:Z359)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AB$5,$H359/$G359,$H359-SUM($I359:AA359)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AC$5,$H359/$G359,$H359-SUM($I359:AB359)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AD$5,$H359/$G359,$H359-SUM($I359:AC359)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AE$5,$H359/$G359,$H359-SUM($I359:AD359)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AF$5,$H359/$G359,$H359-SUM($I359:AE359)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AG$5,$H359/$G359,$H359-SUM($I359:AF359)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AH$5,$H359/$G359,$H359-SUM($I359:AG359)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AI$5,$H359/$G359,$H359-SUM($I359:AH359)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AJ$5,$H359/$G359,$H359-SUM($I359:AI359)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AK$5,$H359/$G359,$H359-SUM($I359:AJ359)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AL$5,$H359/$G359,$H359-SUM($I359:AK359)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AM$5,$H359/$G359,$H359-SUM($I359:AL359)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AN$5,$H359/$G359,$H359-SUM($I359:AM359)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AO$5,$H359/$G359,$H359-SUM($I359:AN359)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AP$5,$H359/$G359,$H359-SUM($I359:AO359)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AQ$5,$H359/$G359,$H359-SUM($I359:AP359)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AR$5,$H359/$G359,$H359-SUM($I359:AQ359)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AS$5,$H359/$G359,$H359-SUM($I359:AR359)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AT$5,$H359/$G359,$H359-SUM($I359:AS359)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AU$5,$H359/$G359,$H359-SUM($I359:AT359)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AV$5,$H359/$G359,$H359-SUM($I359:AU359)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AW$5,$H359/$G359,$H359-SUM($I359:AV359)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AX$5,$H359/$G359,$H359-SUM($I359:AW359)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AY$5,$H359/$G359,$H359-SUM($I359:AX359)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>AZ$5,$H359/$G359,$H359-SUM($I359:AY359)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BA$5,$H359/$G359,$H359-SUM($I359:AZ359)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BB$5,$H359/$G359,$H359-SUM($I359:BA359)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BC$5,$H359/$G359,$H359-SUM($I359:BB359)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BD$5,$H359/$G359,$H359-SUM($I359:BC359)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BE$5,$H359/$G359,$H359-SUM($I359:BD359)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BF$5,$H359/$G359,$H359-SUM($I359:BE359)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BG$5,$H359/$G359,$H359-SUM($I359:BF359)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BH$5,$H359/$G359,$H359-SUM($I359:BG359)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BI$5,$H359/$G359,$H359-SUM($I359:BH359)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BJ$5,$H359/$G359,$H359-SUM($I359:BI359)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BK$5,$H359/$G359,$H359-SUM($I359:BJ359)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BL$5,$H359/$G359,$H359-SUM($I359:BK359)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BM$5,$H359/$G359,$H359-SUM($I359:BL359)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BN$5,$H359/$G359,$H359-SUM($I359:BM359)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BO$5,$H359/$G359,$H359-SUM($I359:BN359)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BP$5,$H359/$G359,$H359-SUM($I359:BO359)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BQ$5,$H359/$G359,$H359-SUM($I359:BP359)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BR$5,$H359/$G359,$H359-SUM($I359:BQ359)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BS$5,$H359/$G359,$H359-SUM($I359:BR359)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BT$5,$H359/$G359,$H359-SUM($I359:BS359)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BU$5,$H359/$G359,$H359-SUM($I359:BT359)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BV$5,$H359/$G359,$H359-SUM($I359:BU359)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BW$5,$H359/$G359,$H359-SUM($I359:BV359)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BX$5,$H359/$G359,$H359-SUM($I359:BW359)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BY$5,$H359/$G359,$H359-SUM($I359:BX359)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>BZ$5,$H359/$G359,$H359-SUM($I359:BY359)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>CA$5,$H359/$G359,$H359-SUM($I359:BZ359)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>CB$5,$H359/$G359,$H359-SUM($I359:CA359)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D359,$G359=\"n/a\"),0,IF(SUM($D359,$G359+0.5)>CC$5,$H359/$G359,$H359-SUM($I359:CB359)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,6,18.501630957215738,null,{"$f":"IF(OR(J$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>J$5,$H360/$G360,$H360-SUM($I360:I360)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>K$5,$H360/$G360,$H360-SUM($I360:J360)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>L$5,$H360/$G360,$H360-SUM($I360:K360)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>M$5,$H360/$G360,$H360-SUM($I360:L360)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>N$5,$H360/$G360,$H360-SUM($I360:M360)))*N$14","v":3.0836051595359564},{"$f":"IF(OR(O$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>O$5,$H360/$G360,$H360-SUM($I360:N360)))*O$14","v":3.0836051595359564},{"$f":"IF(OR(P$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>P$5,$H360/$G360,$H360-SUM($I360:O360)))*P$14","v":3.0836051595359564},{"$f":"IF(OR(Q$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>Q$5,$H360/$G360,$H360-SUM($I360:P360)))*Q$14","v":3.0836051595359564},{"$f":"IF(OR(R$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>R$5,$H360/$G360,$H360-SUM($I360:Q360)))*R$14","v":3.0836051595359564},{"$f":"IF(OR(S$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>S$5,$H360/$G360,$H360-SUM($I360:R360)))*S$14","v":3.0836051595359564},{"$f":"IF(OR(T$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>T$5,$H360/$G360,$H360-SUM($I360:S360)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>U$5,$H360/$G360,$H360-SUM($I360:T360)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>V$5,$H360/$G360,$H360-SUM($I360:U360)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>W$5,$H360/$G360,$H360-SUM($I360:V360)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>X$5,$H360/$G360,$H360-SUM($I360:W360)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>Y$5,$H360/$G360,$H360-SUM($I360:X360)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>Z$5,$H360/$G360,$H360-SUM($I360:Y360)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AA$5,$H360/$G360,$H360-SUM($I360:Z360)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AB$5,$H360/$G360,$H360-SUM($I360:AA360)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AC$5,$H360/$G360,$H360-SUM($I360:AB360)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AD$5,$H360/$G360,$H360-SUM($I360:AC360)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AE$5,$H360/$G360,$H360-SUM($I360:AD360)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AF$5,$H360/$G360,$H360-SUM($I360:AE360)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AG$5,$H360/$G360,$H360-SUM($I360:AF360)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AH$5,$H360/$G360,$H360-SUM($I360:AG360)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AI$5,$H360/$G360,$H360-SUM($I360:AH360)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AJ$5,$H360/$G360,$H360-SUM($I360:AI360)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AK$5,$H360/$G360,$H360-SUM($I360:AJ360)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AL$5,$H360/$G360,$H360-SUM($I360:AK360)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AM$5,$H360/$G360,$H360-SUM($I360:AL360)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AN$5,$H360/$G360,$H360-SUM($I360:AM360)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AO$5,$H360/$G360,$H360-SUM($I360:AN360)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AP$5,$H360/$G360,$H360-SUM($I360:AO360)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AQ$5,$H360/$G360,$H360-SUM($I360:AP360)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AR$5,$H360/$G360,$H360-SUM($I360:AQ360)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AS$5,$H360/$G360,$H360-SUM($I360:AR360)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AT$5,$H360/$G360,$H360-SUM($I360:AS360)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AU$5,$H360/$G360,$H360-SUM($I360:AT360)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AV$5,$H360/$G360,$H360-SUM($I360:AU360)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AW$5,$H360/$G360,$H360-SUM($I360:AV360)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AX$5,$H360/$G360,$H360-SUM($I360:AW360)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AY$5,$H360/$G360,$H360-SUM($I360:AX360)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>AZ$5,$H360/$G360,$H360-SUM($I360:AY360)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BA$5,$H360/$G360,$H360-SUM($I360:AZ360)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BB$5,$H360/$G360,$H360-SUM($I360:BA360)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BC$5,$H360/$G360,$H360-SUM($I360:BB360)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BD$5,$H360/$G360,$H360-SUM($I360:BC360)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BE$5,$H360/$G360,$H360-SUM($I360:BD360)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BF$5,$H360/$G360,$H360-SUM($I360:BE360)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BG$5,$H360/$G360,$H360-SUM($I360:BF360)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BH$5,$H360/$G360,$H360-SUM($I360:BG360)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BI$5,$H360/$G360,$H360-SUM($I360:BH360)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BJ$5,$H360/$G360,$H360-SUM($I360:BI360)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BK$5,$H360/$G360,$H360-SUM($I360:BJ360)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BL$5,$H360/$G360,$H360-SUM($I360:BK360)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BM$5,$H360/$G360,$H360-SUM($I360:BL360)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BN$5,$H360/$G360,$H360-SUM($I360:BM360)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BO$5,$H360/$G360,$H360-SUM($I360:BN360)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BP$5,$H360/$G360,$H360-SUM($I360:BO360)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BQ$5,$H360/$G360,$H360-SUM($I360:BP360)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BR$5,$H360/$G360,$H360-SUM($I360:BQ360)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BS$5,$H360/$G360,$H360-SUM($I360:BR360)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BT$5,$H360/$G360,$H360-SUM($I360:BS360)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BU$5,$H360/$G360,$H360-SUM($I360:BT360)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BV$5,$H360/$G360,$H360-SUM($I360:BU360)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BW$5,$H360/$G360,$H360-SUM($I360:BV360)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BX$5,$H360/$G360,$H360-SUM($I360:BW360)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BY$5,$H360/$G360,$H360-SUM($I360:BX360)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>BZ$5,$H360/$G360,$H360-SUM($I360:BY360)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>CA$5,$H360/$G360,$H360-SUM($I360:BZ360)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>CB$5,$H360/$G360,$H360-SUM($I360:CA360)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D360,$G360=\"n/a\"),0,IF(SUM($D360,$G360+0.5)>CC$5,$H360/$G360,$H360-SUM($I360:CB360)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,6,41.106172488257236,null,{"$f":"IF(OR(J$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>J$5,$H361/$G361,$H361-SUM($I361:I361)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>K$5,$H361/$G361,$H361-SUM($I361:J361)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>L$5,$H361/$G361,$H361-SUM($I361:K361)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>M$5,$H361/$G361,$H361-SUM($I361:L361)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>N$5,$H361/$G361,$H361-SUM($I361:M361)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>O$5,$H361/$G361,$H361-SUM($I361:N361)))*O$14","v":6.8510287480428724},{"$f":"IF(OR(P$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>P$5,$H361/$G361,$H361-SUM($I361:O361)))*P$14","v":6.8510287480428724},{"$f":"IF(OR(Q$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>Q$5,$H361/$G361,$H361-SUM($I361:P361)))*Q$14","v":6.8510287480428724},{"$f":"IF(OR(R$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>R$5,$H361/$G361,$H361-SUM($I361:Q361)))*R$14","v":6.8510287480428724},{"$f":"IF(OR(S$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>S$5,$H361/$G361,$H361-SUM($I361:R361)))*S$14","v":6.8510287480428724},{"$f":"IF(OR(T$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>T$5,$H361/$G361,$H361-SUM($I361:S361)))*T$14","v":3.4255143740214362},{"$f":"IF(OR(U$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>U$5,$H361/$G361,$H361-SUM($I361:T361)))*U$14","v":3.4255143740214322},{"$f":"IF(OR(V$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>V$5,$H361/$G361,$H361-SUM($I361:U361)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>W$5,$H361/$G361,$H361-SUM($I361:V361)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>X$5,$H361/$G361,$H361-SUM($I361:W361)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>Y$5,$H361/$G361,$H361-SUM($I361:X361)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>Z$5,$H361/$G361,$H361-SUM($I361:Y361)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AA$5,$H361/$G361,$H361-SUM($I361:Z361)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AB$5,$H361/$G361,$H361-SUM($I361:AA361)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AC$5,$H361/$G361,$H361-SUM($I361:AB361)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AD$5,$H361/$G361,$H361-SUM($I361:AC361)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AE$5,$H361/$G361,$H361-SUM($I361:AD361)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AF$5,$H361/$G361,$H361-SUM($I361:AE361)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AG$5,$H361/$G361,$H361-SUM($I361:AF361)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AH$5,$H361/$G361,$H361-SUM($I361:AG361)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AI$5,$H361/$G361,$H361-SUM($I361:AH361)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AJ$5,$H361/$G361,$H361-SUM($I361:AI361)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AK$5,$H361/$G361,$H361-SUM($I361:AJ361)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AL$5,$H361/$G361,$H361-SUM($I361:AK361)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AM$5,$H361/$G361,$H361-SUM($I361:AL361)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AN$5,$H361/$G361,$H361-SUM($I361:AM361)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AO$5,$H361/$G361,$H361-SUM($I361:AN361)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AP$5,$H361/$G361,$H361-SUM($I361:AO361)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AQ$5,$H361/$G361,$H361-SUM($I361:AP361)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AR$5,$H361/$G361,$H361-SUM($I361:AQ361)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AS$5,$H361/$G361,$H361-SUM($I361:AR361)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AT$5,$H361/$G361,$H361-SUM($I361:AS361)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AU$5,$H361/$G361,$H361-SUM($I361:AT361)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AV$5,$H361/$G361,$H361-SUM($I361:AU361)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AW$5,$H361/$G361,$H361-SUM($I361:AV361)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AX$5,$H361/$G361,$H361-SUM($I361:AW361)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AY$5,$H361/$G361,$H361-SUM($I361:AX361)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>AZ$5,$H361/$G361,$H361-SUM($I361:AY361)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BA$5,$H361/$G361,$H361-SUM($I361:AZ361)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BB$5,$H361/$G361,$H361-SUM($I361:BA361)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BC$5,$H361/$G361,$H361-SUM($I361:BB361)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BD$5,$H361/$G361,$H361-SUM($I361:BC361)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BE$5,$H361/$G361,$H361-SUM($I361:BD361)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BF$5,$H361/$G361,$H361-SUM($I361:BE361)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BG$5,$H361/$G361,$H361-SUM($I361:BF361)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BH$5,$H361/$G361,$H361-SUM($I361:BG361)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BI$5,$H361/$G361,$H361-SUM($I361:BH361)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BJ$5,$H361/$G361,$H361-SUM($I361:BI361)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BK$5,$H361/$G361,$H361-SUM($I361:BJ361)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BL$5,$H361/$G361,$H361-SUM($I361:BK361)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BM$5,$H361/$G361,$H361-SUM($I361:BL361)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BN$5,$H361/$G361,$H361-SUM($I361:BM361)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BO$5,$H361/$G361,$H361-SUM($I361:BN361)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BP$5,$H361/$G361,$H361-SUM($I361:BO361)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BQ$5,$H361/$G361,$H361-SUM($I361:BP361)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BR$5,$H361/$G361,$H361-SUM($I361:BQ361)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BS$5,$H361/$G361,$H361-SUM($I361:BR361)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BT$5,$H361/$G361,$H361-SUM($I361:BS361)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BU$5,$H361/$G361,$H361-SUM($I361:BT361)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BV$5,$H361/$G361,$H361-SUM($I361:BU361)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BW$5,$H361/$G361,$H361-SUM($I361:BV361)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BX$5,$H361/$G361,$H361-SUM($I361:BW361)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BY$5,$H361/$G361,$H361-SUM($I361:BX361)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>BZ$5,$H361/$G361,$H361-SUM($I361:BY361)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>CA$5,$H361/$G361,$H361-SUM($I361:BZ361)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>CB$5,$H361/$G361,$H361-SUM($I361:CA361)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D361,$G361=\"n/a\"),0,IF(SUM($D361,$G361+0.5)>CC$5,$H361/$G361,$H361-SUM($I361:CB361)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,6,29.607684993640852,null,{"$f":"IF(OR(J$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>J$5,$H362/$G362,$H362-SUM($I362:I362)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>K$5,$H362/$G362,$H362-SUM($I362:J362)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>L$5,$H362/$G362,$H362-SUM($I362:K362)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>M$5,$H362/$G362,$H362-SUM($I362:L362)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>N$5,$H362/$G362,$H362-SUM($I362:M362)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>O$5,$H362/$G362,$H362-SUM($I362:N362)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>P$5,$H362/$G362,$H362-SUM($I362:O362)))*P$14","v":4.934614165606809},{"$f":"IF(OR(Q$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>Q$5,$H362/$G362,$H362-SUM($I362:P362)))*Q$14","v":4.934614165606809},{"$f":"IF(OR(R$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>R$5,$H362/$G362,$H362-SUM($I362:Q362)))*R$14","v":4.934614165606809},{"$f":"IF(OR(S$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>S$5,$H362/$G362,$H362-SUM($I362:R362)))*S$14","v":4.934614165606809},{"$f":"IF(OR(T$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>T$5,$H362/$G362,$H362-SUM($I362:S362)))*T$14","v":2.4673070828034045},{"$f":"IF(OR(U$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>U$5,$H362/$G362,$H362-SUM($I362:T362)))*U$14","v":4.934614165606809},{"$f":"IF(OR(V$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>V$5,$H362/$G362,$H362-SUM($I362:U362)))*V$14","v":2.4673070828034014},{"$f":"IF(OR(W$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>W$5,$H362/$G362,$H362-SUM($I362:V362)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>X$5,$H362/$G362,$H362-SUM($I362:W362)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>Y$5,$H362/$G362,$H362-SUM($I362:X362)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>Z$5,$H362/$G362,$H362-SUM($I362:Y362)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AA$5,$H362/$G362,$H362-SUM($I362:Z362)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AB$5,$H362/$G362,$H362-SUM($I362:AA362)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AC$5,$H362/$G362,$H362-SUM($I362:AB362)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AD$5,$H362/$G362,$H362-SUM($I362:AC362)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AE$5,$H362/$G362,$H362-SUM($I362:AD362)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AF$5,$H362/$G362,$H362-SUM($I362:AE362)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AG$5,$H362/$G362,$H362-SUM($I362:AF362)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AH$5,$H362/$G362,$H362-SUM($I362:AG362)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AI$5,$H362/$G362,$H362-SUM($I362:AH362)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AJ$5,$H362/$G362,$H362-SUM($I362:AI362)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AK$5,$H362/$G362,$H362-SUM($I362:AJ362)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AL$5,$H362/$G362,$H362-SUM($I362:AK362)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AM$5,$H362/$G362,$H362-SUM($I362:AL362)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AN$5,$H362/$G362,$H362-SUM($I362:AM362)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AO$5,$H362/$G362,$H362-SUM($I362:AN362)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AP$5,$H362/$G362,$H362-SUM($I362:AO362)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AQ$5,$H362/$G362,$H362-SUM($I362:AP362)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AR$5,$H362/$G362,$H362-SUM($I362:AQ362)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AS$5,$H362/$G362,$H362-SUM($I362:AR362)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AT$5,$H362/$G362,$H362-SUM($I362:AS362)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AU$5,$H362/$G362,$H362-SUM($I362:AT362)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AV$5,$H362/$G362,$H362-SUM($I362:AU362)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AW$5,$H362/$G362,$H362-SUM($I362:AV362)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AX$5,$H362/$G362,$H362-SUM($I362:AW362)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AY$5,$H362/$G362,$H362-SUM($I362:AX362)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>AZ$5,$H362/$G362,$H362-SUM($I362:AY362)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BA$5,$H362/$G362,$H362-SUM($I362:AZ362)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BB$5,$H362/$G362,$H362-SUM($I362:BA362)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BC$5,$H362/$G362,$H362-SUM($I362:BB362)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BD$5,$H362/$G362,$H362-SUM($I362:BC362)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BE$5,$H362/$G362,$H362-SUM($I362:BD362)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BF$5,$H362/$G362,$H362-SUM($I362:BE362)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BG$5,$H362/$G362,$H362-SUM($I362:BF362)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BH$5,$H362/$G362,$H362-SUM($I362:BG362)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BI$5,$H362/$G362,$H362-SUM($I362:BH362)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BJ$5,$H362/$G362,$H362-SUM($I362:BI362)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BK$5,$H362/$G362,$H362-SUM($I362:BJ362)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BL$5,$H362/$G362,$H362-SUM($I362:BK362)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BM$5,$H362/$G362,$H362-SUM($I362:BL362)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BN$5,$H362/$G362,$H362-SUM($I362:BM362)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BO$5,$H362/$G362,$H362-SUM($I362:BN362)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BP$5,$H362/$G362,$H362-SUM($I362:BO362)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BQ$5,$H362/$G362,$H362-SUM($I362:BP362)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BR$5,$H362/$G362,$H362-SUM($I362:BQ362)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BS$5,$H362/$G362,$H362-SUM($I362:BR362)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BT$5,$H362/$G362,$H362-SUM($I362:BS362)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BU$5,$H362/$G362,$H362-SUM($I362:BT362)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BV$5,$H362/$G362,$H362-SUM($I362:BU362)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BW$5,$H362/$G362,$H362-SUM($I362:BV362)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BX$5,$H362/$G362,$H362-SUM($I362:BW362)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BY$5,$H362/$G362,$H362-SUM($I362:BX362)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>BZ$5,$H362/$G362,$H362-SUM($I362:BY362)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>CA$5,$H362/$G362,$H362-SUM($I362:BZ362)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>CB$5,$H362/$G362,$H362-SUM($I362:CA362)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D362,$G362=\"n/a\"),0,IF(SUM($D362,$G362+0.5)>CC$5,$H362/$G362,$H362-SUM($I362:CB362)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,6,19.937711926629092,null,{"$f":"IF(OR(J$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>J$5,$H363/$G363,$H363-SUM($I363:I363)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>K$5,$H363/$G363,$H363-SUM($I363:J363)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>L$5,$H363/$G363,$H363-SUM($I363:K363)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>M$5,$H363/$G363,$H363-SUM($I363:L363)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>N$5,$H363/$G363,$H363-SUM($I363:M363)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>O$5,$H363/$G363,$H363-SUM($I363:N363)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>P$5,$H363/$G363,$H363-SUM($I363:O363)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>Q$5,$H363/$G363,$H363-SUM($I363:P363)))*Q$14","v":3.3229519877715155},{"$f":"IF(OR(R$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>R$5,$H363/$G363,$H363-SUM($I363:Q363)))*R$14","v":3.3229519877715155},{"$f":"IF(OR(S$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>S$5,$H363/$G363,$H363-SUM($I363:R363)))*S$14","v":3.3229519877715155},{"$f":"IF(OR(T$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>T$5,$H363/$G363,$H363-SUM($I363:S363)))*T$14","v":1.6614759938857577},{"$f":"IF(OR(U$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>U$5,$H363/$G363,$H363-SUM($I363:T363)))*U$14","v":3.3229519877715155},{"$f":"IF(OR(V$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>V$5,$H363/$G363,$H363-SUM($I363:U363)))*V$14","v":3.3229519877715155},{"$f":"IF(OR(W$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>W$5,$H363/$G363,$H363-SUM($I363:V363)))*W$14","v":1.6614759938857588},{"$f":"IF(OR(X$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>X$5,$H363/$G363,$H363-SUM($I363:W363)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>Y$5,$H363/$G363,$H363-SUM($I363:X363)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>Z$5,$H363/$G363,$H363-SUM($I363:Y363)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AA$5,$H363/$G363,$H363-SUM($I363:Z363)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AB$5,$H363/$G363,$H363-SUM($I363:AA363)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AC$5,$H363/$G363,$H363-SUM($I363:AB363)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AD$5,$H363/$G363,$H363-SUM($I363:AC363)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AE$5,$H363/$G363,$H363-SUM($I363:AD363)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AF$5,$H363/$G363,$H363-SUM($I363:AE363)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AG$5,$H363/$G363,$H363-SUM($I363:AF363)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AH$5,$H363/$G363,$H363-SUM($I363:AG363)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AI$5,$H363/$G363,$H363-SUM($I363:AH363)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AJ$5,$H363/$G363,$H363-SUM($I363:AI363)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AK$5,$H363/$G363,$H363-SUM($I363:AJ363)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AL$5,$H363/$G363,$H363-SUM($I363:AK363)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AM$5,$H363/$G363,$H363-SUM($I363:AL363)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AN$5,$H363/$G363,$H363-SUM($I363:AM363)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AO$5,$H363/$G363,$H363-SUM($I363:AN363)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AP$5,$H363/$G363,$H363-SUM($I363:AO363)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AQ$5,$H363/$G363,$H363-SUM($I363:AP363)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AR$5,$H363/$G363,$H363-SUM($I363:AQ363)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AS$5,$H363/$G363,$H363-SUM($I363:AR363)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AT$5,$H363/$G363,$H363-SUM($I363:AS363)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AU$5,$H363/$G363,$H363-SUM($I363:AT363)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AV$5,$H363/$G363,$H363-SUM($I363:AU363)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AW$5,$H363/$G363,$H363-SUM($I363:AV363)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AX$5,$H363/$G363,$H363-SUM($I363:AW363)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AY$5,$H363/$G363,$H363-SUM($I363:AX363)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>AZ$5,$H363/$G363,$H363-SUM($I363:AY363)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BA$5,$H363/$G363,$H363-SUM($I363:AZ363)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BB$5,$H363/$G363,$H363-SUM($I363:BA363)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BC$5,$H363/$G363,$H363-SUM($I363:BB363)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BD$5,$H363/$G363,$H363-SUM($I363:BC363)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BE$5,$H363/$G363,$H363-SUM($I363:BD363)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BF$5,$H363/$G363,$H363-SUM($I363:BE363)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BG$5,$H363/$G363,$H363-SUM($I363:BF363)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BH$5,$H363/$G363,$H363-SUM($I363:BG363)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BI$5,$H363/$G363,$H363-SUM($I363:BH363)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BJ$5,$H363/$G363,$H363-SUM($I363:BI363)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BK$5,$H363/$G363,$H363-SUM($I363:BJ363)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BL$5,$H363/$G363,$H363-SUM($I363:BK363)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BM$5,$H363/$G363,$H363-SUM($I363:BL363)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BN$5,$H363/$G363,$H363-SUM($I363:BM363)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BO$5,$H363/$G363,$H363-SUM($I363:BN363)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BP$5,$H363/$G363,$H363-SUM($I363:BO363)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BQ$5,$H363/$G363,$H363-SUM($I363:BP363)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BR$5,$H363/$G363,$H363-SUM($I363:BQ363)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BS$5,$H363/$G363,$H363-SUM($I363:BR363)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BT$5,$H363/$G363,$H363-SUM($I363:BS363)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BU$5,$H363/$G363,$H363-SUM($I363:BT363)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BV$5,$H363/$G363,$H363-SUM($I363:BU363)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BW$5,$H363/$G363,$H363-SUM($I363:BV363)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BX$5,$H363/$G363,$H363-SUM($I363:BW363)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BY$5,$H363/$G363,$H363-SUM($I363:BX363)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>BZ$5,$H363/$G363,$H363-SUM($I363:BY363)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>CA$5,$H363/$G363,$H363-SUM($I363:BZ363)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>CB$5,$H363/$G363,$H363-SUM($I363:CA363)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D363,$G363=\"n/a\"),0,IF(SUM($D363,$G363+0.5)>CC$5,$H363/$G363,$H363-SUM($I363:CB363)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,6,18.665062863374924,null,{"$f":"IF(OR(J$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>J$5,$H364/$G364,$H364-SUM($I364:I364)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>K$5,$H364/$G364,$H364-SUM($I364:J364)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>L$5,$H364/$G364,$H364-SUM($I364:K364)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>M$5,$H364/$G364,$H364-SUM($I364:L364)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>N$5,$H364/$G364,$H364-SUM($I364:M364)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>O$5,$H364/$G364,$H364-SUM($I364:N364)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>P$5,$H364/$G364,$H364-SUM($I364:O364)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>Q$5,$H364/$G364,$H364-SUM($I364:P364)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>R$5,$H364/$G364,$H364-SUM($I364:Q364)))*R$14","v":3.1108438105624874},{"$f":"IF(OR(S$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>S$5,$H364/$G364,$H364-SUM($I364:R364)))*S$14","v":3.1108438105624874},{"$f":"IF(OR(T$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>T$5,$H364/$G364,$H364-SUM($I364:S364)))*T$14","v":1.5554219052812437},{"$f":"IF(OR(U$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>U$5,$H364/$G364,$H364-SUM($I364:T364)))*U$14","v":3.1108438105624874},{"$f":"IF(OR(V$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>V$5,$H364/$G364,$H364-SUM($I364:U364)))*V$14","v":3.1108438105624874},{"$f":"IF(OR(W$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>W$5,$H364/$G364,$H364-SUM($I364:V364)))*W$14","v":3.1108438105624874},{"$f":"IF(OR(X$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>X$5,$H364/$G364,$H364-SUM($I364:W364)))*X$14","v":1.5554219052812428},{"$f":"IF(OR(Y$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>Y$5,$H364/$G364,$H364-SUM($I364:X364)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>Z$5,$H364/$G364,$H364-SUM($I364:Y364)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AA$5,$H364/$G364,$H364-SUM($I364:Z364)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AB$5,$H364/$G364,$H364-SUM($I364:AA364)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AC$5,$H364/$G364,$H364-SUM($I364:AB364)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AD$5,$H364/$G364,$H364-SUM($I364:AC364)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AE$5,$H364/$G364,$H364-SUM($I364:AD364)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AF$5,$H364/$G364,$H364-SUM($I364:AE364)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AG$5,$H364/$G364,$H364-SUM($I364:AF364)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AH$5,$H364/$G364,$H364-SUM($I364:AG364)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AI$5,$H364/$G364,$H364-SUM($I364:AH364)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AJ$5,$H364/$G364,$H364-SUM($I364:AI364)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AK$5,$H364/$G364,$H364-SUM($I364:AJ364)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AL$5,$H364/$G364,$H364-SUM($I364:AK364)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AM$5,$H364/$G364,$H364-SUM($I364:AL364)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AN$5,$H364/$G364,$H364-SUM($I364:AM364)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AO$5,$H364/$G364,$H364-SUM($I364:AN364)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AP$5,$H364/$G364,$H364-SUM($I364:AO364)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AQ$5,$H364/$G364,$H364-SUM($I364:AP364)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AR$5,$H364/$G364,$H364-SUM($I364:AQ364)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AS$5,$H364/$G364,$H364-SUM($I364:AR364)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AT$5,$H364/$G364,$H364-SUM($I364:AS364)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AU$5,$H364/$G364,$H364-SUM($I364:AT364)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AV$5,$H364/$G364,$H364-SUM($I364:AU364)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AW$5,$H364/$G364,$H364-SUM($I364:AV364)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AX$5,$H364/$G364,$H364-SUM($I364:AW364)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AY$5,$H364/$G364,$H364-SUM($I364:AX364)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>AZ$5,$H364/$G364,$H364-SUM($I364:AY364)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BA$5,$H364/$G364,$H364-SUM($I364:AZ364)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BB$5,$H364/$G364,$H364-SUM($I364:BA364)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BC$5,$H364/$G364,$H364-SUM($I364:BB364)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BD$5,$H364/$G364,$H364-SUM($I364:BC364)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BE$5,$H364/$G364,$H364-SUM($I364:BD364)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BF$5,$H364/$G364,$H364-SUM($I364:BE364)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BG$5,$H364/$G364,$H364-SUM($I364:BF364)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BH$5,$H364/$G364,$H364-SUM($I364:BG364)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BI$5,$H364/$G364,$H364-SUM($I364:BH364)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BJ$5,$H364/$G364,$H364-SUM($I364:BI364)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BK$5,$H364/$G364,$H364-SUM($I364:BJ364)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BL$5,$H364/$G364,$H364-SUM($I364:BK364)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BM$5,$H364/$G364,$H364-SUM($I364:BL364)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BN$5,$H364/$G364,$H364-SUM($I364:BM364)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BO$5,$H364/$G364,$H364-SUM($I364:BN364)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BP$5,$H364/$G364,$H364-SUM($I364:BO364)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BQ$5,$H364/$G364,$H364-SUM($I364:BP364)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BR$5,$H364/$G364,$H364-SUM($I364:BQ364)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BS$5,$H364/$G364,$H364-SUM($I364:BR364)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BT$5,$H364/$G364,$H364-SUM($I364:BS364)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BU$5,$H364/$G364,$H364-SUM($I364:BT364)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BV$5,$H364/$G364,$H364-SUM($I364:BU364)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BW$5,$H364/$G364,$H364-SUM($I364:BV364)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BX$5,$H364/$G364,$H364-SUM($I364:BW364)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BY$5,$H364/$G364,$H364-SUM($I364:BX364)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>BZ$5,$H364/$G364,$H364-SUM($I364:BY364)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>CA$5,$H364/$G364,$H364-SUM($I364:BZ364)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>CB$5,$H364/$G364,$H364-SUM($I364:CA364)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D364,$G364=\"n/a\"),0,IF(SUM($D364,$G364+0.5)>CC$5,$H364/$G364,$H364-SUM($I364:CB364)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,6,22.733423354121751,null,{"$f":"IF(OR(J$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>J$5,$H365/$G365,$H365-SUM($I365:I365)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>K$5,$H365/$G365,$H365-SUM($I365:J365)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>L$5,$H365/$G365,$H365-SUM($I365:K365)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>M$5,$H365/$G365,$H365-SUM($I365:L365)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>N$5,$H365/$G365,$H365-SUM($I365:M365)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>O$5,$H365/$G365,$H365-SUM($I365:N365)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>P$5,$H365/$G365,$H365-SUM($I365:O365)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>Q$5,$H365/$G365,$H365-SUM($I365:P365)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>R$5,$H365/$G365,$H365-SUM($I365:Q365)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>S$5,$H365/$G365,$H365-SUM($I365:R365)))*S$14","v":3.7889038923536251},{"$f":"IF(OR(T$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>T$5,$H365/$G365,$H365-SUM($I365:S365)))*T$14","v":1.8944519461768126},{"$f":"IF(OR(U$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>U$5,$H365/$G365,$H365-SUM($I365:T365)))*U$14","v":3.7889038923536251},{"$f":"IF(OR(V$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>V$5,$H365/$G365,$H365-SUM($I365:U365)))*V$14","v":3.7889038923536251},{"$f":"IF(OR(W$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>W$5,$H365/$G365,$H365-SUM($I365:V365)))*W$14","v":3.7889038923536251},{"$f":"IF(OR(X$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>X$5,$H365/$G365,$H365-SUM($I365:W365)))*X$14","v":3.7889038923536251},{"$f":"IF(OR(Y$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>Y$5,$H365/$G365,$H365-SUM($I365:X365)))*Y$14","v":1.8944519461768117},{"$f":"IF(OR(Z$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>Z$5,$H365/$G365,$H365-SUM($I365:Y365)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AA$5,$H365/$G365,$H365-SUM($I365:Z365)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AB$5,$H365/$G365,$H365-SUM($I365:AA365)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AC$5,$H365/$G365,$H365-SUM($I365:AB365)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AD$5,$H365/$G365,$H365-SUM($I365:AC365)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AE$5,$H365/$G365,$H365-SUM($I365:AD365)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AF$5,$H365/$G365,$H365-SUM($I365:AE365)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AG$5,$H365/$G365,$H365-SUM($I365:AF365)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AH$5,$H365/$G365,$H365-SUM($I365:AG365)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AI$5,$H365/$G365,$H365-SUM($I365:AH365)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AJ$5,$H365/$G365,$H365-SUM($I365:AI365)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AK$5,$H365/$G365,$H365-SUM($I365:AJ365)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AL$5,$H365/$G365,$H365-SUM($I365:AK365)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AM$5,$H365/$G365,$H365-SUM($I365:AL365)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AN$5,$H365/$G365,$H365-SUM($I365:AM365)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AO$5,$H365/$G365,$H365-SUM($I365:AN365)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AP$5,$H365/$G365,$H365-SUM($I365:AO365)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AQ$5,$H365/$G365,$H365-SUM($I365:AP365)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AR$5,$H365/$G365,$H365-SUM($I365:AQ365)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AS$5,$H365/$G365,$H365-SUM($I365:AR365)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AT$5,$H365/$G365,$H365-SUM($I365:AS365)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AU$5,$H365/$G365,$H365-SUM($I365:AT365)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AV$5,$H365/$G365,$H365-SUM($I365:AU365)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AW$5,$H365/$G365,$H365-SUM($I365:AV365)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AX$5,$H365/$G365,$H365-SUM($I365:AW365)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AY$5,$H365/$G365,$H365-SUM($I365:AX365)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>AZ$5,$H365/$G365,$H365-SUM($I365:AY365)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BA$5,$H365/$G365,$H365-SUM($I365:AZ365)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BB$5,$H365/$G365,$H365-SUM($I365:BA365)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BC$5,$H365/$G365,$H365-SUM($I365:BB365)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BD$5,$H365/$G365,$H365-SUM($I365:BC365)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BE$5,$H365/$G365,$H365-SUM($I365:BD365)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BF$5,$H365/$G365,$H365-SUM($I365:BE365)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BG$5,$H365/$G365,$H365-SUM($I365:BF365)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BH$5,$H365/$G365,$H365-SUM($I365:BG365)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BI$5,$H365/$G365,$H365-SUM($I365:BH365)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BJ$5,$H365/$G365,$H365-SUM($I365:BI365)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BK$5,$H365/$G365,$H365-SUM($I365:BJ365)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BL$5,$H365/$G365,$H365-SUM($I365:BK365)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BM$5,$H365/$G365,$H365-SUM($I365:BL365)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BN$5,$H365/$G365,$H365-SUM($I365:BM365)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BO$5,$H365/$G365,$H365-SUM($I365:BN365)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BP$5,$H365/$G365,$H365-SUM($I365:BO365)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BQ$5,$H365/$G365,$H365-SUM($I365:BP365)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BR$5,$H365/$G365,$H365-SUM($I365:BQ365)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BS$5,$H365/$G365,$H365-SUM($I365:BR365)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BT$5,$H365/$G365,$H365-SUM($I365:BS365)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BU$5,$H365/$G365,$H365-SUM($I365:BT365)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BV$5,$H365/$G365,$H365-SUM($I365:BU365)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BW$5,$H365/$G365,$H365-SUM($I365:BV365)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BX$5,$H365/$G365,$H365-SUM($I365:BW365)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BY$5,$H365/$G365,$H365-SUM($I365:BX365)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>BZ$5,$H365/$G365,$H365-SUM($I365:BY365)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>CA$5,$H365/$G365,$H365-SUM($I365:BZ365)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>CB$5,$H365/$G365,$H365-SUM($I365:CA365)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D365,$G365=\"n/a\"),0,IF(SUM($D365,$G365+0.5)>CC$5,$H365/$G365,$H365-SUM($I365:CB365)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,6,28.629655383175095,null,{"$f":"IF(OR(J$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>J$5,$H366/$G366,$H366-SUM($I366:I366)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>K$5,$H366/$G366,$H366-SUM($I366:J366)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>L$5,$H366/$G366,$H366-SUM($I366:K366)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>M$5,$H366/$G366,$H366-SUM($I366:L366)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>N$5,$H366/$G366,$H366-SUM($I366:M366)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>O$5,$H366/$G366,$H366-SUM($I366:N366)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>P$5,$H366/$G366,$H366-SUM($I366:O366)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>Q$5,$H366/$G366,$H366-SUM($I366:P366)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>R$5,$H366/$G366,$H366-SUM($I366:Q366)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>S$5,$H366/$G366,$H366-SUM($I366:R366)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>T$5,$H366/$G366,$H366-SUM($I366:S366)))*T$14","v":2.3858046152645911},{"$f":"IF(OR(U$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>U$5,$H366/$G366,$H366-SUM($I366:T366)))*U$14","v":4.7716092305291822},{"$f":"IF(OR(V$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>V$5,$H366/$G366,$H366-SUM($I366:U366)))*V$14","v":4.7716092305291822},{"$f":"IF(OR(W$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>W$5,$H366/$G366,$H366-SUM($I366:V366)))*W$14","v":4.7716092305291822},{"$f":"IF(OR(X$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>X$5,$H366/$G366,$H366-SUM($I366:W366)))*X$14","v":4.7716092305291822},{"$f":"IF(OR(Y$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>Y$5,$H366/$G366,$H366-SUM($I366:X366)))*Y$14","v":4.7716092305291822},{"$f":"IF(OR(Z$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>Z$5,$H366/$G366,$H366-SUM($I366:Y366)))*Z$14","v":2.3858046152645898},{"$f":"IF(OR(AA$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AA$5,$H366/$G366,$H366-SUM($I366:Z366)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AB$5,$H366/$G366,$H366-SUM($I366:AA366)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AC$5,$H366/$G366,$H366-SUM($I366:AB366)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AD$5,$H366/$G366,$H366-SUM($I366:AC366)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AE$5,$H366/$G366,$H366-SUM($I366:AD366)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AF$5,$H366/$G366,$H366-SUM($I366:AE366)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AG$5,$H366/$G366,$H366-SUM($I366:AF366)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AH$5,$H366/$G366,$H366-SUM($I366:AG366)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AI$5,$H366/$G366,$H366-SUM($I366:AH366)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AJ$5,$H366/$G366,$H366-SUM($I366:AI366)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AK$5,$H366/$G366,$H366-SUM($I366:AJ366)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AL$5,$H366/$G366,$H366-SUM($I366:AK366)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AM$5,$H366/$G366,$H366-SUM($I366:AL366)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AN$5,$H366/$G366,$H366-SUM($I366:AM366)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AO$5,$H366/$G366,$H366-SUM($I366:AN366)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AP$5,$H366/$G366,$H366-SUM($I366:AO366)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AQ$5,$H366/$G366,$H366-SUM($I366:AP366)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AR$5,$H366/$G366,$H366-SUM($I366:AQ366)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AS$5,$H366/$G366,$H366-SUM($I366:AR366)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AT$5,$H366/$G366,$H366-SUM($I366:AS366)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AU$5,$H366/$G366,$H366-SUM($I366:AT366)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AV$5,$H366/$G366,$H366-SUM($I366:AU366)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AW$5,$H366/$G366,$H366-SUM($I366:AV366)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AX$5,$H366/$G366,$H366-SUM($I366:AW366)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AY$5,$H366/$G366,$H366-SUM($I366:AX366)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>AZ$5,$H366/$G366,$H366-SUM($I366:AY366)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BA$5,$H366/$G366,$H366-SUM($I366:AZ366)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BB$5,$H366/$G366,$H366-SUM($I366:BA366)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BC$5,$H366/$G366,$H366-SUM($I366:BB366)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BD$5,$H366/$G366,$H366-SUM($I366:BC366)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BE$5,$H366/$G366,$H366-SUM($I366:BD366)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BF$5,$H366/$G366,$H366-SUM($I366:BE366)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BG$5,$H366/$G366,$H366-SUM($I366:BF366)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BH$5,$H366/$G366,$H366-SUM($I366:BG366)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BI$5,$H366/$G366,$H366-SUM($I366:BH366)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BJ$5,$H366/$G366,$H366-SUM($I366:BI366)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BK$5,$H366/$G366,$H366-SUM($I366:BJ366)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BL$5,$H366/$G366,$H366-SUM($I366:BK366)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BM$5,$H366/$G366,$H366-SUM($I366:BL366)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BN$5,$H366/$G366,$H366-SUM($I366:BM366)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BO$5,$H366/$G366,$H366-SUM($I366:BN366)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BP$5,$H366/$G366,$H366-SUM($I366:BO366)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BQ$5,$H366/$G366,$H366-SUM($I366:BP366)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BR$5,$H366/$G366,$H366-SUM($I366:BQ366)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BS$5,$H366/$G366,$H366-SUM($I366:BR366)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BT$5,$H366/$G366,$H366-SUM($I366:BS366)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BU$5,$H366/$G366,$H366-SUM($I366:BT366)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BV$5,$H366/$G366,$H366-SUM($I366:BU366)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BW$5,$H366/$G366,$H366-SUM($I366:BV366)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BX$5,$H366/$G366,$H366-SUM($I366:BW366)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BY$5,$H366/$G366,$H366-SUM($I366:BX366)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>BZ$5,$H366/$G366,$H366-SUM($I366:BY366)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>CA$5,$H366/$G366,$H366-SUM($I366:BZ366)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>CB$5,$H366/$G366,$H366-SUM($I366:CA366)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D366,$G366=\"n/a\"),0,IF(SUM($D366,$G366+0.5)>CC$5,$H366/$G366,$H366-SUM($I366:CB366)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,6,14.273547701838316,null,{"$f":"IF(OR(J$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>J$5,$H367/$G367,$H367-SUM($I367:I367)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>K$5,$H367/$G367,$H367-SUM($I367:J367)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>L$5,$H367/$G367,$H367-SUM($I367:K367)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>M$5,$H367/$G367,$H367-SUM($I367:L367)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>N$5,$H367/$G367,$H367-SUM($I367:M367)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>O$5,$H367/$G367,$H367-SUM($I367:N367)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>P$5,$H367/$G367,$H367-SUM($I367:O367)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>Q$5,$H367/$G367,$H367-SUM($I367:P367)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>R$5,$H367/$G367,$H367-SUM($I367:Q367)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>S$5,$H367/$G367,$H367-SUM($I367:R367)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>T$5,$H367/$G367,$H367-SUM($I367:S367)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>U$5,$H367/$G367,$H367-SUM($I367:T367)))*U$14","v":2.3789246169730527},{"$f":"IF(OR(V$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>V$5,$H367/$G367,$H367-SUM($I367:U367)))*V$14","v":2.3789246169730527},{"$f":"IF(OR(W$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>W$5,$H367/$G367,$H367-SUM($I367:V367)))*W$14","v":2.3789246169730527},{"$f":"IF(OR(X$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>X$5,$H367/$G367,$H367-SUM($I367:W367)))*X$14","v":2.3789246169730527},{"$f":"IF(OR(Y$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>Y$5,$H367/$G367,$H367-SUM($I367:X367)))*Y$14","v":2.3789246169730527},{"$f":"IF(OR(Z$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>Z$5,$H367/$G367,$H367-SUM($I367:Y367)))*Z$14","v":2.3789246169730527},{"$f":"IF(OR(AA$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AA$5,$H367/$G367,$H367-SUM($I367:Z367)))*AA$14","v":1.7763568394002505E-15},{"$f":"IF(OR(AB$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AB$5,$H367/$G367,$H367-SUM($I367:AA367)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AC$5,$H367/$G367,$H367-SUM($I367:AB367)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AD$5,$H367/$G367,$H367-SUM($I367:AC367)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AE$5,$H367/$G367,$H367-SUM($I367:AD367)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AF$5,$H367/$G367,$H367-SUM($I367:AE367)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AG$5,$H367/$G367,$H367-SUM($I367:AF367)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AH$5,$H367/$G367,$H367-SUM($I367:AG367)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AI$5,$H367/$G367,$H367-SUM($I367:AH367)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AJ$5,$H367/$G367,$H367-SUM($I367:AI367)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AK$5,$H367/$G367,$H367-SUM($I367:AJ367)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AL$5,$H367/$G367,$H367-SUM($I367:AK367)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AM$5,$H367/$G367,$H367-SUM($I367:AL367)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AN$5,$H367/$G367,$H367-SUM($I367:AM367)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AO$5,$H367/$G367,$H367-SUM($I367:AN367)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AP$5,$H367/$G367,$H367-SUM($I367:AO367)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AQ$5,$H367/$G367,$H367-SUM($I367:AP367)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AR$5,$H367/$G367,$H367-SUM($I367:AQ367)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AS$5,$H367/$G367,$H367-SUM($I367:AR367)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AT$5,$H367/$G367,$H367-SUM($I367:AS367)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AU$5,$H367/$G367,$H367-SUM($I367:AT367)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AV$5,$H367/$G367,$H367-SUM($I367:AU367)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AW$5,$H367/$G367,$H367-SUM($I367:AV367)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AX$5,$H367/$G367,$H367-SUM($I367:AW367)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AY$5,$H367/$G367,$H367-SUM($I367:AX367)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>AZ$5,$H367/$G367,$H367-SUM($I367:AY367)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BA$5,$H367/$G367,$H367-SUM($I367:AZ367)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BB$5,$H367/$G367,$H367-SUM($I367:BA367)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BC$5,$H367/$G367,$H367-SUM($I367:BB367)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BD$5,$H367/$G367,$H367-SUM($I367:BC367)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BE$5,$H367/$G367,$H367-SUM($I367:BD367)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BF$5,$H367/$G367,$H367-SUM($I367:BE367)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BG$5,$H367/$G367,$H367-SUM($I367:BF367)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BH$5,$H367/$G367,$H367-SUM($I367:BG367)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BI$5,$H367/$G367,$H367-SUM($I367:BH367)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BJ$5,$H367/$G367,$H367-SUM($I367:BI367)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BK$5,$H367/$G367,$H367-SUM($I367:BJ367)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BL$5,$H367/$G367,$H367-SUM($I367:BK367)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BM$5,$H367/$G367,$H367-SUM($I367:BL367)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BN$5,$H367/$G367,$H367-SUM($I367:BM367)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BO$5,$H367/$G367,$H367-SUM($I367:BN367)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BP$5,$H367/$G367,$H367-SUM($I367:BO367)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BQ$5,$H367/$G367,$H367-SUM($I367:BP367)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BR$5,$H367/$G367,$H367-SUM($I367:BQ367)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BS$5,$H367/$G367,$H367-SUM($I367:BR367)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BT$5,$H367/$G367,$H367-SUM($I367:BS367)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BU$5,$H367/$G367,$H367-SUM($I367:BT367)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BV$5,$H367/$G367,$H367-SUM($I367:BU367)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BW$5,$H367/$G367,$H367-SUM($I367:BV367)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BX$5,$H367/$G367,$H367-SUM($I367:BW367)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BY$5,$H367/$G367,$H367-SUM($I367:BX367)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>BZ$5,$H367/$G367,$H367-SUM($I367:BY367)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>CA$5,$H367/$G367,$H367-SUM($I367:BZ367)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>CB$5,$H367/$G367,$H367-SUM($I367:CA367)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D367,$G367=\"n/a\"),0,IF(SUM($D367,$G367+0.5)>CC$5,$H367/$G367,$H367-SUM($I367:CB367)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>J$5,$H368/$G368,$H368-SUM($I368:I368)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>K$5,$H368/$G368,$H368-SUM($I368:J368)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>L$5,$H368/$G368,$H368-SUM($I368:K368)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>M$5,$H368/$G368,$H368-SUM($I368:L368)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>N$5,$H368/$G368,$H368-SUM($I368:M368)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>O$5,$H368/$G368,$H368-SUM($I368:N368)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>P$5,$H368/$G368,$H368-SUM($I368:O368)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>Q$5,$H368/$G368,$H368-SUM($I368:P368)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>R$5,$H368/$G368,$H368-SUM($I368:Q368)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>S$5,$H368/$G368,$H368-SUM($I368:R368)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>T$5,$H368/$G368,$H368-SUM($I368:S368)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>U$5,$H368/$G368,$H368-SUM($I368:T368)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>V$5,$H368/$G368,$H368-SUM($I368:U368)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>W$5,$H368/$G368,$H368-SUM($I368:V368)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>X$5,$H368/$G368,$H368-SUM($I368:W368)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>Y$5,$H368/$G368,$H368-SUM($I368:X368)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>Z$5,$H368/$G368,$H368-SUM($I368:Y368)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AA$5,$H368/$G368,$H368-SUM($I368:Z368)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AB$5,$H368/$G368,$H368-SUM($I368:AA368)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AC$5,$H368/$G368,$H368-SUM($I368:AB368)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AD$5,$H368/$G368,$H368-SUM($I368:AC368)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AE$5,$H368/$G368,$H368-SUM($I368:AD368)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AF$5,$H368/$G368,$H368-SUM($I368:AE368)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AG$5,$H368/$G368,$H368-SUM($I368:AF368)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AH$5,$H368/$G368,$H368-SUM($I368:AG368)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AI$5,$H368/$G368,$H368-SUM($I368:AH368)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AJ$5,$H368/$G368,$H368-SUM($I368:AI368)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AK$5,$H368/$G368,$H368-SUM($I368:AJ368)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AL$5,$H368/$G368,$H368-SUM($I368:AK368)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AM$5,$H368/$G368,$H368-SUM($I368:AL368)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AN$5,$H368/$G368,$H368-SUM($I368:AM368)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AO$5,$H368/$G368,$H368-SUM($I368:AN368)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AP$5,$H368/$G368,$H368-SUM($I368:AO368)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AQ$5,$H368/$G368,$H368-SUM($I368:AP368)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AR$5,$H368/$G368,$H368-SUM($I368:AQ368)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AS$5,$H368/$G368,$H368-SUM($I368:AR368)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AT$5,$H368/$G368,$H368-SUM($I368:AS368)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AU$5,$H368/$G368,$H368-SUM($I368:AT368)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AV$5,$H368/$G368,$H368-SUM($I368:AU368)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AW$5,$H368/$G368,$H368-SUM($I368:AV368)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AX$5,$H368/$G368,$H368-SUM($I368:AW368)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AY$5,$H368/$G368,$H368-SUM($I368:AX368)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>AZ$5,$H368/$G368,$H368-SUM($I368:AY368)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BA$5,$H368/$G368,$H368-SUM($I368:AZ368)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BB$5,$H368/$G368,$H368-SUM($I368:BA368)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BC$5,$H368/$G368,$H368-SUM($I368:BB368)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BD$5,$H368/$G368,$H368-SUM($I368:BC368)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BE$5,$H368/$G368,$H368-SUM($I368:BD368)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BF$5,$H368/$G368,$H368-SUM($I368:BE368)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BG$5,$H368/$G368,$H368-SUM($I368:BF368)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BH$5,$H368/$G368,$H368-SUM($I368:BG368)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BI$5,$H368/$G368,$H368-SUM($I368:BH368)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BJ$5,$H368/$G368,$H368-SUM($I368:BI368)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BK$5,$H368/$G368,$H368-SUM($I368:BJ368)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BL$5,$H368/$G368,$H368-SUM($I368:BK368)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BM$5,$H368/$G368,$H368-SUM($I368:BL368)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BN$5,$H368/$G368,$H368-SUM($I368:BM368)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BO$5,$H368/$G368,$H368-SUM($I368:BN368)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BP$5,$H368/$G368,$H368-SUM($I368:BO368)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BQ$5,$H368/$G368,$H368-SUM($I368:BP368)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BR$5,$H368/$G368,$H368-SUM($I368:BQ368)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BS$5,$H368/$G368,$H368-SUM($I368:BR368)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BT$5,$H368/$G368,$H368-SUM($I368:BS368)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BU$5,$H368/$G368,$H368-SUM($I368:BT368)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BV$5,$H368/$G368,$H368-SUM($I368:BU368)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BW$5,$H368/$G368,$H368-SUM($I368:BV368)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BX$5,$H368/$G368,$H368-SUM($I368:BW368)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BY$5,$H368/$G368,$H368-SUM($I368:BX368)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>BZ$5,$H368/$G368,$H368-SUM($I368:BY368)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>CA$5,$H368/$G368,$H368-SUM($I368:BZ368)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>CB$5,$H368/$G368,$H368-SUM($I368:CA368)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D368,$G368=\"n/a\"),0,IF(SUM($D368,$G368+0.5)>CC$5,$H368/$G368,$H368-SUM($I368:CB368)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>J$5,$H369/$G369,$H369-SUM($I369:I369)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>K$5,$H369/$G369,$H369-SUM($I369:J369)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>L$5,$H369/$G369,$H369-SUM($I369:K369)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>M$5,$H369/$G369,$H369-SUM($I369:L369)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>N$5,$H369/$G369,$H369-SUM($I369:M369)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>O$5,$H369/$G369,$H369-SUM($I369:N369)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>P$5,$H369/$G369,$H369-SUM($I369:O369)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>Q$5,$H369/$G369,$H369-SUM($I369:P369)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>R$5,$H369/$G369,$H369-SUM($I369:Q369)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>S$5,$H369/$G369,$H369-SUM($I369:R369)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>T$5,$H369/$G369,$H369-SUM($I369:S369)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>U$5,$H369/$G369,$H369-SUM($I369:T369)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>V$5,$H369/$G369,$H369-SUM($I369:U369)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>W$5,$H369/$G369,$H369-SUM($I369:V369)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>X$5,$H369/$G369,$H369-SUM($I369:W369)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>Y$5,$H369/$G369,$H369-SUM($I369:X369)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>Z$5,$H369/$G369,$H369-SUM($I369:Y369)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AA$5,$H369/$G369,$H369-SUM($I369:Z369)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AB$5,$H369/$G369,$H369-SUM($I369:AA369)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AC$5,$H369/$G369,$H369-SUM($I369:AB369)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AD$5,$H369/$G369,$H369-SUM($I369:AC369)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AE$5,$H369/$G369,$H369-SUM($I369:AD369)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AF$5,$H369/$G369,$H369-SUM($I369:AE369)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AG$5,$H369/$G369,$H369-SUM($I369:AF369)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AH$5,$H369/$G369,$H369-SUM($I369:AG369)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AI$5,$H369/$G369,$H369-SUM($I369:AH369)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AJ$5,$H369/$G369,$H369-SUM($I369:AI369)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AK$5,$H369/$G369,$H369-SUM($I369:AJ369)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AL$5,$H369/$G369,$H369-SUM($I369:AK369)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AM$5,$H369/$G369,$H369-SUM($I369:AL369)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AN$5,$H369/$G369,$H369-SUM($I369:AM369)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AO$5,$H369/$G369,$H369-SUM($I369:AN369)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AP$5,$H369/$G369,$H369-SUM($I369:AO369)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AQ$5,$H369/$G369,$H369-SUM($I369:AP369)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AR$5,$H369/$G369,$H369-SUM($I369:AQ369)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AS$5,$H369/$G369,$H369-SUM($I369:AR369)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AT$5,$H369/$G369,$H369-SUM($I369:AS369)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AU$5,$H369/$G369,$H369-SUM($I369:AT369)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AV$5,$H369/$G369,$H369-SUM($I369:AU369)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AW$5,$H369/$G369,$H369-SUM($I369:AV369)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AX$5,$H369/$G369,$H369-SUM($I369:AW369)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AY$5,$H369/$G369,$H369-SUM($I369:AX369)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>AZ$5,$H369/$G369,$H369-SUM($I369:AY369)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BA$5,$H369/$G369,$H369-SUM($I369:AZ369)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BB$5,$H369/$G369,$H369-SUM($I369:BA369)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BC$5,$H369/$G369,$H369-SUM($I369:BB369)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BD$5,$H369/$G369,$H369-SUM($I369:BC369)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BE$5,$H369/$G369,$H369-SUM($I369:BD369)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BF$5,$H369/$G369,$H369-SUM($I369:BE369)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BG$5,$H369/$G369,$H369-SUM($I369:BF369)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BH$5,$H369/$G369,$H369-SUM($I369:BG369)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BI$5,$H369/$G369,$H369-SUM($I369:BH369)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BJ$5,$H369/$G369,$H369-SUM($I369:BI369)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BK$5,$H369/$G369,$H369-SUM($I369:BJ369)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BL$5,$H369/$G369,$H369-SUM($I369:BK369)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BM$5,$H369/$G369,$H369-SUM($I369:BL369)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BN$5,$H369/$G369,$H369-SUM($I369:BM369)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BO$5,$H369/$G369,$H369-SUM($I369:BN369)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BP$5,$H369/$G369,$H369-SUM($I369:BO369)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BQ$5,$H369/$G369,$H369-SUM($I369:BP369)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BR$5,$H369/$G369,$H369-SUM($I369:BQ369)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BS$5,$H369/$G369,$H369-SUM($I369:BR369)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BT$5,$H369/$G369,$H369-SUM($I369:BS369)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BU$5,$H369/$G369,$H369-SUM($I369:BT369)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BV$5,$H369/$G369,$H369-SUM($I369:BU369)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BW$5,$H369/$G369,$H369-SUM($I369:BV369)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BX$5,$H369/$G369,$H369-SUM($I369:BW369)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BY$5,$H369/$G369,$H369-SUM($I369:BX369)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>BZ$5,$H369/$G369,$H369-SUM($I369:BY369)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>CA$5,$H369/$G369,$H369-SUM($I369:BZ369)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>CB$5,$H369/$G369,$H369-SUM($I369:CA369)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D369,$G369=\"n/a\"),0,IF(SUM($D369,$G369+0.5)>CC$5,$H369/$G369,$H369-SUM($I369:CB369)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>J$5,$H370/$G370,$H370-SUM($I370:I370)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>K$5,$H370/$G370,$H370-SUM($I370:J370)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>L$5,$H370/$G370,$H370-SUM($I370:K370)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>M$5,$H370/$G370,$H370-SUM($I370:L370)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>N$5,$H370/$G370,$H370-SUM($I370:M370)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>O$5,$H370/$G370,$H370-SUM($I370:N370)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>P$5,$H370/$G370,$H370-SUM($I370:O370)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>Q$5,$H370/$G370,$H370-SUM($I370:P370)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>R$5,$H370/$G370,$H370-SUM($I370:Q370)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>S$5,$H370/$G370,$H370-SUM($I370:R370)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>T$5,$H370/$G370,$H370-SUM($I370:S370)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>U$5,$H370/$G370,$H370-SUM($I370:T370)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>V$5,$H370/$G370,$H370-SUM($I370:U370)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>W$5,$H370/$G370,$H370-SUM($I370:V370)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>X$5,$H370/$G370,$H370-SUM($I370:W370)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>Y$5,$H370/$G370,$H370-SUM($I370:X370)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>Z$5,$H370/$G370,$H370-SUM($I370:Y370)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AA$5,$H370/$G370,$H370-SUM($I370:Z370)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AB$5,$H370/$G370,$H370-SUM($I370:AA370)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AC$5,$H370/$G370,$H370-SUM($I370:AB370)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AD$5,$H370/$G370,$H370-SUM($I370:AC370)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AE$5,$H370/$G370,$H370-SUM($I370:AD370)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AF$5,$H370/$G370,$H370-SUM($I370:AE370)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AG$5,$H370/$G370,$H370-SUM($I370:AF370)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AH$5,$H370/$G370,$H370-SUM($I370:AG370)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AI$5,$H370/$G370,$H370-SUM($I370:AH370)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AJ$5,$H370/$G370,$H370-SUM($I370:AI370)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AK$5,$H370/$G370,$H370-SUM($I370:AJ370)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AL$5,$H370/$G370,$H370-SUM($I370:AK370)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AM$5,$H370/$G370,$H370-SUM($I370:AL370)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AN$5,$H370/$G370,$H370-SUM($I370:AM370)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AO$5,$H370/$G370,$H370-SUM($I370:AN370)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AP$5,$H370/$G370,$H370-SUM($I370:AO370)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AQ$5,$H370/$G370,$H370-SUM($I370:AP370)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AR$5,$H370/$G370,$H370-SUM($I370:AQ370)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AS$5,$H370/$G370,$H370-SUM($I370:AR370)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AT$5,$H370/$G370,$H370-SUM($I370:AS370)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AU$5,$H370/$G370,$H370-SUM($I370:AT370)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AV$5,$H370/$G370,$H370-SUM($I370:AU370)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AW$5,$H370/$G370,$H370-SUM($I370:AV370)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AX$5,$H370/$G370,$H370-SUM($I370:AW370)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AY$5,$H370/$G370,$H370-SUM($I370:AX370)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>AZ$5,$H370/$G370,$H370-SUM($I370:AY370)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BA$5,$H370/$G370,$H370-SUM($I370:AZ370)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BB$5,$H370/$G370,$H370-SUM($I370:BA370)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BC$5,$H370/$G370,$H370-SUM($I370:BB370)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BD$5,$H370/$G370,$H370-SUM($I370:BC370)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BE$5,$H370/$G370,$H370-SUM($I370:BD370)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BF$5,$H370/$G370,$H370-SUM($I370:BE370)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BG$5,$H370/$G370,$H370-SUM($I370:BF370)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BH$5,$H370/$G370,$H370-SUM($I370:BG370)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BI$5,$H370/$G370,$H370-SUM($I370:BH370)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BJ$5,$H370/$G370,$H370-SUM($I370:BI370)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BK$5,$H370/$G370,$H370-SUM($I370:BJ370)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BL$5,$H370/$G370,$H370-SUM($I370:BK370)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BM$5,$H370/$G370,$H370-SUM($I370:BL370)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BN$5,$H370/$G370,$H370-SUM($I370:BM370)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BO$5,$H370/$G370,$H370-SUM($I370:BN370)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BP$5,$H370/$G370,$H370-SUM($I370:BO370)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BQ$5,$H370/$G370,$H370-SUM($I370:BP370)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BR$5,$H370/$G370,$H370-SUM($I370:BQ370)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BS$5,$H370/$G370,$H370-SUM($I370:BR370)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BT$5,$H370/$G370,$H370-SUM($I370:BS370)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BU$5,$H370/$G370,$H370-SUM($I370:BT370)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BV$5,$H370/$G370,$H370-SUM($I370:BU370)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BW$5,$H370/$G370,$H370-SUM($I370:BV370)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BX$5,$H370/$G370,$H370-SUM($I370:BW370)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BY$5,$H370/$G370,$H370-SUM($I370:BX370)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>BZ$5,$H370/$G370,$H370-SUM($I370:BY370)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>CA$5,$H370/$G370,$H370-SUM($I370:BZ370)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>CB$5,$H370/$G370,$H370-SUM($I370:CA370)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D370,$G370=\"n/a\"),0,IF(SUM($D370,$G370+0.5)>CC$5,$H370/$G370,$H370-SUM($I370:CB370)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>J$5,$H371/$G371,$H371-SUM($I371:I371)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>K$5,$H371/$G371,$H371-SUM($I371:J371)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>L$5,$H371/$G371,$H371-SUM($I371:K371)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>M$5,$H371/$G371,$H371-SUM($I371:L371)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>N$5,$H371/$G371,$H371-SUM($I371:M371)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>O$5,$H371/$G371,$H371-SUM($I371:N371)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>P$5,$H371/$G371,$H371-SUM($I371:O371)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>Q$5,$H371/$G371,$H371-SUM($I371:P371)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>R$5,$H371/$G371,$H371-SUM($I371:Q371)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>S$5,$H371/$G371,$H371-SUM($I371:R371)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>T$5,$H371/$G371,$H371-SUM($I371:S371)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>U$5,$H371/$G371,$H371-SUM($I371:T371)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>V$5,$H371/$G371,$H371-SUM($I371:U371)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>W$5,$H371/$G371,$H371-SUM($I371:V371)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>X$5,$H371/$G371,$H371-SUM($I371:W371)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>Y$5,$H371/$G371,$H371-SUM($I371:X371)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>Z$5,$H371/$G371,$H371-SUM($I371:Y371)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AA$5,$H371/$G371,$H371-SUM($I371:Z371)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AB$5,$H371/$G371,$H371-SUM($I371:AA371)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AC$5,$H371/$G371,$H371-SUM($I371:AB371)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AD$5,$H371/$G371,$H371-SUM($I371:AC371)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AE$5,$H371/$G371,$H371-SUM($I371:AD371)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AF$5,$H371/$G371,$H371-SUM($I371:AE371)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AG$5,$H371/$G371,$H371-SUM($I371:AF371)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AH$5,$H371/$G371,$H371-SUM($I371:AG371)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AI$5,$H371/$G371,$H371-SUM($I371:AH371)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AJ$5,$H371/$G371,$H371-SUM($I371:AI371)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AK$5,$H371/$G371,$H371-SUM($I371:AJ371)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AL$5,$H371/$G371,$H371-SUM($I371:AK371)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AM$5,$H371/$G371,$H371-SUM($I371:AL371)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AN$5,$H371/$G371,$H371-SUM($I371:AM371)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AO$5,$H371/$G371,$H371-SUM($I371:AN371)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AP$5,$H371/$G371,$H371-SUM($I371:AO371)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AQ$5,$H371/$G371,$H371-SUM($I371:AP371)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AR$5,$H371/$G371,$H371-SUM($I371:AQ371)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AS$5,$H371/$G371,$H371-SUM($I371:AR371)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AT$5,$H371/$G371,$H371-SUM($I371:AS371)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AU$5,$H371/$G371,$H371-SUM($I371:AT371)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AV$5,$H371/$G371,$H371-SUM($I371:AU371)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AW$5,$H371/$G371,$H371-SUM($I371:AV371)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AX$5,$H371/$G371,$H371-SUM($I371:AW371)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AY$5,$H371/$G371,$H371-SUM($I371:AX371)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>AZ$5,$H371/$G371,$H371-SUM($I371:AY371)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BA$5,$H371/$G371,$H371-SUM($I371:AZ371)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BB$5,$H371/$G371,$H371-SUM($I371:BA371)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BC$5,$H371/$G371,$H371-SUM($I371:BB371)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BD$5,$H371/$G371,$H371-SUM($I371:BC371)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BE$5,$H371/$G371,$H371-SUM($I371:BD371)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BF$5,$H371/$G371,$H371-SUM($I371:BE371)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BG$5,$H371/$G371,$H371-SUM($I371:BF371)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BH$5,$H371/$G371,$H371-SUM($I371:BG371)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BI$5,$H371/$G371,$H371-SUM($I371:BH371)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BJ$5,$H371/$G371,$H371-SUM($I371:BI371)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BK$5,$H371/$G371,$H371-SUM($I371:BJ371)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BL$5,$H371/$G371,$H371-SUM($I371:BK371)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BM$5,$H371/$G371,$H371-SUM($I371:BL371)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BN$5,$H371/$G371,$H371-SUM($I371:BM371)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BO$5,$H371/$G371,$H371-SUM($I371:BN371)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BP$5,$H371/$G371,$H371-SUM($I371:BO371)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BQ$5,$H371/$G371,$H371-SUM($I371:BP371)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BR$5,$H371/$G371,$H371-SUM($I371:BQ371)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BS$5,$H371/$G371,$H371-SUM($I371:BR371)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BT$5,$H371/$G371,$H371-SUM($I371:BS371)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BU$5,$H371/$G371,$H371-SUM($I371:BT371)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BV$5,$H371/$G371,$H371-SUM($I371:BU371)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BW$5,$H371/$G371,$H371-SUM($I371:BV371)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BX$5,$H371/$G371,$H371-SUM($I371:BW371)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BY$5,$H371/$G371,$H371-SUM($I371:BX371)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>BZ$5,$H371/$G371,$H371-SUM($I371:BY371)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>CA$5,$H371/$G371,$H371-SUM($I371:BZ371)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>CB$5,$H371/$G371,$H371-SUM($I371:CA371)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D371,$G371=\"n/a\"),0,IF(SUM($D371,$G371+0.5)>CC$5,$H371/$G371,$H371-SUM($I371:CB371)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>J$5,$H372/$G372,$H372-SUM($I372:I372)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>K$5,$H372/$G372,$H372-SUM($I372:J372)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>L$5,$H372/$G372,$H372-SUM($I372:K372)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>M$5,$H372/$G372,$H372-SUM($I372:L372)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>N$5,$H372/$G372,$H372-SUM($I372:M372)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>O$5,$H372/$G372,$H372-SUM($I372:N372)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>P$5,$H372/$G372,$H372-SUM($I372:O372)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>Q$5,$H372/$G372,$H372-SUM($I372:P372)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>R$5,$H372/$G372,$H372-SUM($I372:Q372)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>S$5,$H372/$G372,$H372-SUM($I372:R372)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>T$5,$H372/$G372,$H372-SUM($I372:S372)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>U$5,$H372/$G372,$H372-SUM($I372:T372)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>V$5,$H372/$G372,$H372-SUM($I372:U372)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>W$5,$H372/$G372,$H372-SUM($I372:V372)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>X$5,$H372/$G372,$H372-SUM($I372:W372)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>Y$5,$H372/$G372,$H372-SUM($I372:X372)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>Z$5,$H372/$G372,$H372-SUM($I372:Y372)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AA$5,$H372/$G372,$H372-SUM($I372:Z372)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AB$5,$H372/$G372,$H372-SUM($I372:AA372)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AC$5,$H372/$G372,$H372-SUM($I372:AB372)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AD$5,$H372/$G372,$H372-SUM($I372:AC372)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AE$5,$H372/$G372,$H372-SUM($I372:AD372)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AF$5,$H372/$G372,$H372-SUM($I372:AE372)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AG$5,$H372/$G372,$H372-SUM($I372:AF372)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AH$5,$H372/$G372,$H372-SUM($I372:AG372)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AI$5,$H372/$G372,$H372-SUM($I372:AH372)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AJ$5,$H372/$G372,$H372-SUM($I372:AI372)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AK$5,$H372/$G372,$H372-SUM($I372:AJ372)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AL$5,$H372/$G372,$H372-SUM($I372:AK372)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AM$5,$H372/$G372,$H372-SUM($I372:AL372)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AN$5,$H372/$G372,$H372-SUM($I372:AM372)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AO$5,$H372/$G372,$H372-SUM($I372:AN372)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AP$5,$H372/$G372,$H372-SUM($I372:AO372)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AQ$5,$H372/$G372,$H372-SUM($I372:AP372)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AR$5,$H372/$G372,$H372-SUM($I372:AQ372)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AS$5,$H372/$G372,$H372-SUM($I372:AR372)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AT$5,$H372/$G372,$H372-SUM($I372:AS372)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AU$5,$H372/$G372,$H372-SUM($I372:AT372)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AV$5,$H372/$G372,$H372-SUM($I372:AU372)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AW$5,$H372/$G372,$H372-SUM($I372:AV372)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AX$5,$H372/$G372,$H372-SUM($I372:AW372)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AY$5,$H372/$G372,$H372-SUM($I372:AX372)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>AZ$5,$H372/$G372,$H372-SUM($I372:AY372)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BA$5,$H372/$G372,$H372-SUM($I372:AZ372)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BB$5,$H372/$G372,$H372-SUM($I372:BA372)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BC$5,$H372/$G372,$H372-SUM($I372:BB372)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BD$5,$H372/$G372,$H372-SUM($I372:BC372)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BE$5,$H372/$G372,$H372-SUM($I372:BD372)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BF$5,$H372/$G372,$H372-SUM($I372:BE372)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BG$5,$H372/$G372,$H372-SUM($I372:BF372)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BH$5,$H372/$G372,$H372-SUM($I372:BG372)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BI$5,$H372/$G372,$H372-SUM($I372:BH372)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BJ$5,$H372/$G372,$H372-SUM($I372:BI372)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BK$5,$H372/$G372,$H372-SUM($I372:BJ372)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BL$5,$H372/$G372,$H372-SUM($I372:BK372)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BM$5,$H372/$G372,$H372-SUM($I372:BL372)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BN$5,$H372/$G372,$H372-SUM($I372:BM372)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BO$5,$H372/$G372,$H372-SUM($I372:BN372)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BP$5,$H372/$G372,$H372-SUM($I372:BO372)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BQ$5,$H372/$G372,$H372-SUM($I372:BP372)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BR$5,$H372/$G372,$H372-SUM($I372:BQ372)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BS$5,$H372/$G372,$H372-SUM($I372:BR372)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BT$5,$H372/$G372,$H372-SUM($I372:BS372)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BU$5,$H372/$G372,$H372-SUM($I372:BT372)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BV$5,$H372/$G372,$H372-SUM($I372:BU372)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BW$5,$H372/$G372,$H372-SUM($I372:BV372)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BX$5,$H372/$G372,$H372-SUM($I372:BW372)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BY$5,$H372/$G372,$H372-SUM($I372:BX372)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>BZ$5,$H372/$G372,$H372-SUM($I372:BY372)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>CA$5,$H372/$G372,$H372-SUM($I372:BZ372)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>CB$5,$H372/$G372,$H372-SUM($I372:CA372)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D372,$G372=\"n/a\"),0,IF(SUM($D372,$G372+0.5)>CC$5,$H372/$G372,$H372-SUM($I372:CB372)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>J$5,$H373/$G373,$H373-SUM($I373:I373)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>K$5,$H373/$G373,$H373-SUM($I373:J373)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>L$5,$H373/$G373,$H373-SUM($I373:K373)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>M$5,$H373/$G373,$H373-SUM($I373:L373)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>N$5,$H373/$G373,$H373-SUM($I373:M373)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>O$5,$H373/$G373,$H373-SUM($I373:N373)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>P$5,$H373/$G373,$H373-SUM($I373:O373)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>Q$5,$H373/$G373,$H373-SUM($I373:P373)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>R$5,$H373/$G373,$H373-SUM($I373:Q373)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>S$5,$H373/$G373,$H373-SUM($I373:R373)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>T$5,$H373/$G373,$H373-SUM($I373:S373)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>U$5,$H373/$G373,$H373-SUM($I373:T373)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>V$5,$H373/$G373,$H373-SUM($I373:U373)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>W$5,$H373/$G373,$H373-SUM($I373:V373)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>X$5,$H373/$G373,$H373-SUM($I373:W373)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>Y$5,$H373/$G373,$H373-SUM($I373:X373)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>Z$5,$H373/$G373,$H373-SUM($I373:Y373)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AA$5,$H373/$G373,$H373-SUM($I373:Z373)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AB$5,$H373/$G373,$H373-SUM($I373:AA373)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AC$5,$H373/$G373,$H373-SUM($I373:AB373)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AD$5,$H373/$G373,$H373-SUM($I373:AC373)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AE$5,$H373/$G373,$H373-SUM($I373:AD373)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AF$5,$H373/$G373,$H373-SUM($I373:AE373)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AG$5,$H373/$G373,$H373-SUM($I373:AF373)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AH$5,$H373/$G373,$H373-SUM($I373:AG373)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AI$5,$H373/$G373,$H373-SUM($I373:AH373)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AJ$5,$H373/$G373,$H373-SUM($I373:AI373)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AK$5,$H373/$G373,$H373-SUM($I373:AJ373)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AL$5,$H373/$G373,$H373-SUM($I373:AK373)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AM$5,$H373/$G373,$H373-SUM($I373:AL373)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AN$5,$H373/$G373,$H373-SUM($I373:AM373)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AO$5,$H373/$G373,$H373-SUM($I373:AN373)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AP$5,$H373/$G373,$H373-SUM($I373:AO373)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AQ$5,$H373/$G373,$H373-SUM($I373:AP373)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AR$5,$H373/$G373,$H373-SUM($I373:AQ373)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AS$5,$H373/$G373,$H373-SUM($I373:AR373)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AT$5,$H373/$G373,$H373-SUM($I373:AS373)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AU$5,$H373/$G373,$H373-SUM($I373:AT373)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AV$5,$H373/$G373,$H373-SUM($I373:AU373)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AW$5,$H373/$G373,$H373-SUM($I373:AV373)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AX$5,$H373/$G373,$H373-SUM($I373:AW373)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AY$5,$H373/$G373,$H373-SUM($I373:AX373)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>AZ$5,$H373/$G373,$H373-SUM($I373:AY373)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BA$5,$H373/$G373,$H373-SUM($I373:AZ373)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BB$5,$H373/$G373,$H373-SUM($I373:BA373)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BC$5,$H373/$G373,$H373-SUM($I373:BB373)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BD$5,$H373/$G373,$H373-SUM($I373:BC373)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BE$5,$H373/$G373,$H373-SUM($I373:BD373)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BF$5,$H373/$G373,$H373-SUM($I373:BE373)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BG$5,$H373/$G373,$H373-SUM($I373:BF373)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BH$5,$H373/$G373,$H373-SUM($I373:BG373)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BI$5,$H373/$G373,$H373-SUM($I373:BH373)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BJ$5,$H373/$G373,$H373-SUM($I373:BI373)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BK$5,$H373/$G373,$H373-SUM($I373:BJ373)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BL$5,$H373/$G373,$H373-SUM($I373:BK373)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BM$5,$H373/$G373,$H373-SUM($I373:BL373)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BN$5,$H373/$G373,$H373-SUM($I373:BM373)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BO$5,$H373/$G373,$H373-SUM($I373:BN373)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BP$5,$H373/$G373,$H373-SUM($I373:BO373)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BQ$5,$H373/$G373,$H373-SUM($I373:BP373)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BR$5,$H373/$G373,$H373-SUM($I373:BQ373)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BS$5,$H373/$G373,$H373-SUM($I373:BR373)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BT$5,$H373/$G373,$H373-SUM($I373:BS373)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BU$5,$H373/$G373,$H373-SUM($I373:BT373)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BV$5,$H373/$G373,$H373-SUM($I373:BU373)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BW$5,$H373/$G373,$H373-SUM($I373:BV373)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BX$5,$H373/$G373,$H373-SUM($I373:BW373)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BY$5,$H373/$G373,$H373-SUM($I373:BX373)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>BZ$5,$H373/$G373,$H373-SUM($I373:BY373)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>CA$5,$H373/$G373,$H373-SUM($I373:BZ373)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>CB$5,$H373/$G373,$H373-SUM($I373:CA373)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D373,$G373=\"n/a\"),0,IF(SUM($D373,$G373+0.5)>CC$5,$H373/$G373,$H373-SUM($I373:CB373)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>J$5,$H374/$G374,$H374-SUM($I374:I374)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>K$5,$H374/$G374,$H374-SUM($I374:J374)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>L$5,$H374/$G374,$H374-SUM($I374:K374)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>M$5,$H374/$G374,$H374-SUM($I374:L374)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>N$5,$H374/$G374,$H374-SUM($I374:M374)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>O$5,$H374/$G374,$H374-SUM($I374:N374)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>P$5,$H374/$G374,$H374-SUM($I374:O374)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>Q$5,$H374/$G374,$H374-SUM($I374:P374)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>R$5,$H374/$G374,$H374-SUM($I374:Q374)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>S$5,$H374/$G374,$H374-SUM($I374:R374)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>T$5,$H374/$G374,$H374-SUM($I374:S374)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>U$5,$H374/$G374,$H374-SUM($I374:T374)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>V$5,$H374/$G374,$H374-SUM($I374:U374)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>W$5,$H374/$G374,$H374-SUM($I374:V374)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>X$5,$H374/$G374,$H374-SUM($I374:W374)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>Y$5,$H374/$G374,$H374-SUM($I374:X374)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>Z$5,$H374/$G374,$H374-SUM($I374:Y374)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AA$5,$H374/$G374,$H374-SUM($I374:Z374)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AB$5,$H374/$G374,$H374-SUM($I374:AA374)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AC$5,$H374/$G374,$H374-SUM($I374:AB374)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AD$5,$H374/$G374,$H374-SUM($I374:AC374)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AE$5,$H374/$G374,$H374-SUM($I374:AD374)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AF$5,$H374/$G374,$H374-SUM($I374:AE374)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AG$5,$H374/$G374,$H374-SUM($I374:AF374)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AH$5,$H374/$G374,$H374-SUM($I374:AG374)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AI$5,$H374/$G374,$H374-SUM($I374:AH374)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AJ$5,$H374/$G374,$H374-SUM($I374:AI374)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AK$5,$H374/$G374,$H374-SUM($I374:AJ374)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AL$5,$H374/$G374,$H374-SUM($I374:AK374)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AM$5,$H374/$G374,$H374-SUM($I374:AL374)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AN$5,$H374/$G374,$H374-SUM($I374:AM374)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AO$5,$H374/$G374,$H374-SUM($I374:AN374)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AP$5,$H374/$G374,$H374-SUM($I374:AO374)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AQ$5,$H374/$G374,$H374-SUM($I374:AP374)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AR$5,$H374/$G374,$H374-SUM($I374:AQ374)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AS$5,$H374/$G374,$H374-SUM($I374:AR374)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AT$5,$H374/$G374,$H374-SUM($I374:AS374)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AU$5,$H374/$G374,$H374-SUM($I374:AT374)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AV$5,$H374/$G374,$H374-SUM($I374:AU374)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AW$5,$H374/$G374,$H374-SUM($I374:AV374)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AX$5,$H374/$G374,$H374-SUM($I374:AW374)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AY$5,$H374/$G374,$H374-SUM($I374:AX374)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>AZ$5,$H374/$G374,$H374-SUM($I374:AY374)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BA$5,$H374/$G374,$H374-SUM($I374:AZ374)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BB$5,$H374/$G374,$H374-SUM($I374:BA374)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BC$5,$H374/$G374,$H374-SUM($I374:BB374)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BD$5,$H374/$G374,$H374-SUM($I374:BC374)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BE$5,$H374/$G374,$H374-SUM($I374:BD374)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BF$5,$H374/$G374,$H374-SUM($I374:BE374)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BG$5,$H374/$G374,$H374-SUM($I374:BF374)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BH$5,$H374/$G374,$H374-SUM($I374:BG374)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BI$5,$H374/$G374,$H374-SUM($I374:BH374)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BJ$5,$H374/$G374,$H374-SUM($I374:BI374)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BK$5,$H374/$G374,$H374-SUM($I374:BJ374)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BL$5,$H374/$G374,$H374-SUM($I374:BK374)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BM$5,$H374/$G374,$H374-SUM($I374:BL374)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BN$5,$H374/$G374,$H374-SUM($I374:BM374)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BO$5,$H374/$G374,$H374-SUM($I374:BN374)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BP$5,$H374/$G374,$H374-SUM($I374:BO374)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BQ$5,$H374/$G374,$H374-SUM($I374:BP374)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BR$5,$H374/$G374,$H374-SUM($I374:BQ374)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BS$5,$H374/$G374,$H374-SUM($I374:BR374)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BT$5,$H374/$G374,$H374-SUM($I374:BS374)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BU$5,$H374/$G374,$H374-SUM($I374:BT374)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BV$5,$H374/$G374,$H374-SUM($I374:BU374)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BW$5,$H374/$G374,$H374-SUM($I374:BV374)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BX$5,$H374/$G374,$H374-SUM($I374:BW374)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BY$5,$H374/$G374,$H374-SUM($I374:BX374)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>BZ$5,$H374/$G374,$H374-SUM($I374:BY374)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>CA$5,$H374/$G374,$H374-SUM($I374:BZ374)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>CB$5,$H374/$G374,$H374-SUM($I374:CA374)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D374,$G374=\"n/a\"),0,IF(SUM($D374,$G374+0.5)>CC$5,$H374/$G374,$H374-SUM($I374:CB374)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>J$5,$H375/$G375,$H375-SUM($I375:I375)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>K$5,$H375/$G375,$H375-SUM($I375:J375)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>L$5,$H375/$G375,$H375-SUM($I375:K375)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>M$5,$H375/$G375,$H375-SUM($I375:L375)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>N$5,$H375/$G375,$H375-SUM($I375:M375)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>O$5,$H375/$G375,$H375-SUM($I375:N375)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>P$5,$H375/$G375,$H375-SUM($I375:O375)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>Q$5,$H375/$G375,$H375-SUM($I375:P375)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>R$5,$H375/$G375,$H375-SUM($I375:Q375)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>S$5,$H375/$G375,$H375-SUM($I375:R375)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>T$5,$H375/$G375,$H375-SUM($I375:S375)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>U$5,$H375/$G375,$H375-SUM($I375:T375)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>V$5,$H375/$G375,$H375-SUM($I375:U375)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>W$5,$H375/$G375,$H375-SUM($I375:V375)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>X$5,$H375/$G375,$H375-SUM($I375:W375)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>Y$5,$H375/$G375,$H375-SUM($I375:X375)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>Z$5,$H375/$G375,$H375-SUM($I375:Y375)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AA$5,$H375/$G375,$H375-SUM($I375:Z375)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AB$5,$H375/$G375,$H375-SUM($I375:AA375)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AC$5,$H375/$G375,$H375-SUM($I375:AB375)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AD$5,$H375/$G375,$H375-SUM($I375:AC375)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AE$5,$H375/$G375,$H375-SUM($I375:AD375)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AF$5,$H375/$G375,$H375-SUM($I375:AE375)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AG$5,$H375/$G375,$H375-SUM($I375:AF375)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AH$5,$H375/$G375,$H375-SUM($I375:AG375)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AI$5,$H375/$G375,$H375-SUM($I375:AH375)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AJ$5,$H375/$G375,$H375-SUM($I375:AI375)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AK$5,$H375/$G375,$H375-SUM($I375:AJ375)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AL$5,$H375/$G375,$H375-SUM($I375:AK375)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AM$5,$H375/$G375,$H375-SUM($I375:AL375)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AN$5,$H375/$G375,$H375-SUM($I375:AM375)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AO$5,$H375/$G375,$H375-SUM($I375:AN375)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AP$5,$H375/$G375,$H375-SUM($I375:AO375)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AQ$5,$H375/$G375,$H375-SUM($I375:AP375)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AR$5,$H375/$G375,$H375-SUM($I375:AQ375)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AS$5,$H375/$G375,$H375-SUM($I375:AR375)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AT$5,$H375/$G375,$H375-SUM($I375:AS375)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AU$5,$H375/$G375,$H375-SUM($I375:AT375)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AV$5,$H375/$G375,$H375-SUM($I375:AU375)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AW$5,$H375/$G375,$H375-SUM($I375:AV375)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AX$5,$H375/$G375,$H375-SUM($I375:AW375)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AY$5,$H375/$G375,$H375-SUM($I375:AX375)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>AZ$5,$H375/$G375,$H375-SUM($I375:AY375)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BA$5,$H375/$G375,$H375-SUM($I375:AZ375)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BB$5,$H375/$G375,$H375-SUM($I375:BA375)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BC$5,$H375/$G375,$H375-SUM($I375:BB375)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BD$5,$H375/$G375,$H375-SUM($I375:BC375)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BE$5,$H375/$G375,$H375-SUM($I375:BD375)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BF$5,$H375/$G375,$H375-SUM($I375:BE375)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BG$5,$H375/$G375,$H375-SUM($I375:BF375)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BH$5,$H375/$G375,$H375-SUM($I375:BG375)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BI$5,$H375/$G375,$H375-SUM($I375:BH375)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BJ$5,$H375/$G375,$H375-SUM($I375:BI375)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BK$5,$H375/$G375,$H375-SUM($I375:BJ375)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BL$5,$H375/$G375,$H375-SUM($I375:BK375)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BM$5,$H375/$G375,$H375-SUM($I375:BL375)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BN$5,$H375/$G375,$H375-SUM($I375:BM375)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BO$5,$H375/$G375,$H375-SUM($I375:BN375)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BP$5,$H375/$G375,$H375-SUM($I375:BO375)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BQ$5,$H375/$G375,$H375-SUM($I375:BP375)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BR$5,$H375/$G375,$H375-SUM($I375:BQ375)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BS$5,$H375/$G375,$H375-SUM($I375:BR375)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BT$5,$H375/$G375,$H375-SUM($I375:BS375)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BU$5,$H375/$G375,$H375-SUM($I375:BT375)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BV$5,$H375/$G375,$H375-SUM($I375:BU375)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BW$5,$H375/$G375,$H375-SUM($I375:BV375)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BX$5,$H375/$G375,$H375-SUM($I375:BW375)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BY$5,$H375/$G375,$H375-SUM($I375:BX375)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>BZ$5,$H375/$G375,$H375-SUM($I375:BY375)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>CA$5,$H375/$G375,$H375-SUM($I375:BZ375)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>CB$5,$H375/$G375,$H375-SUM($I375:CA375)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D375,$G375=\"n/a\"),0,IF(SUM($D375,$G375+0.5)>CC$5,$H375/$G375,$H375-SUM($I375:CB375)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>J$5,$H376/$G376,$H376-SUM($I376:I376)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>K$5,$H376/$G376,$H376-SUM($I376:J376)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>L$5,$H376/$G376,$H376-SUM($I376:K376)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>M$5,$H376/$G376,$H376-SUM($I376:L376)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>N$5,$H376/$G376,$H376-SUM($I376:M376)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>O$5,$H376/$G376,$H376-SUM($I376:N376)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>P$5,$H376/$G376,$H376-SUM($I376:O376)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>Q$5,$H376/$G376,$H376-SUM($I376:P376)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>R$5,$H376/$G376,$H376-SUM($I376:Q376)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>S$5,$H376/$G376,$H376-SUM($I376:R376)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>T$5,$H376/$G376,$H376-SUM($I376:S376)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>U$5,$H376/$G376,$H376-SUM($I376:T376)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>V$5,$H376/$G376,$H376-SUM($I376:U376)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>W$5,$H376/$G376,$H376-SUM($I376:V376)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>X$5,$H376/$G376,$H376-SUM($I376:W376)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>Y$5,$H376/$G376,$H376-SUM($I376:X376)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>Z$5,$H376/$G376,$H376-SUM($I376:Y376)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AA$5,$H376/$G376,$H376-SUM($I376:Z376)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AB$5,$H376/$G376,$H376-SUM($I376:AA376)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AC$5,$H376/$G376,$H376-SUM($I376:AB376)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AD$5,$H376/$G376,$H376-SUM($I376:AC376)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AE$5,$H376/$G376,$H376-SUM($I376:AD376)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AF$5,$H376/$G376,$H376-SUM($I376:AE376)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AG$5,$H376/$G376,$H376-SUM($I376:AF376)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AH$5,$H376/$G376,$H376-SUM($I376:AG376)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AI$5,$H376/$G376,$H376-SUM($I376:AH376)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AJ$5,$H376/$G376,$H376-SUM($I376:AI376)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AK$5,$H376/$G376,$H376-SUM($I376:AJ376)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AL$5,$H376/$G376,$H376-SUM($I376:AK376)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AM$5,$H376/$G376,$H376-SUM($I376:AL376)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AN$5,$H376/$G376,$H376-SUM($I376:AM376)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AO$5,$H376/$G376,$H376-SUM($I376:AN376)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AP$5,$H376/$G376,$H376-SUM($I376:AO376)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AQ$5,$H376/$G376,$H376-SUM($I376:AP376)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AR$5,$H376/$G376,$H376-SUM($I376:AQ376)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AS$5,$H376/$G376,$H376-SUM($I376:AR376)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AT$5,$H376/$G376,$H376-SUM($I376:AS376)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AU$5,$H376/$G376,$H376-SUM($I376:AT376)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AV$5,$H376/$G376,$H376-SUM($I376:AU376)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AW$5,$H376/$G376,$H376-SUM($I376:AV376)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AX$5,$H376/$G376,$H376-SUM($I376:AW376)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AY$5,$H376/$G376,$H376-SUM($I376:AX376)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>AZ$5,$H376/$G376,$H376-SUM($I376:AY376)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BA$5,$H376/$G376,$H376-SUM($I376:AZ376)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BB$5,$H376/$G376,$H376-SUM($I376:BA376)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BC$5,$H376/$G376,$H376-SUM($I376:BB376)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BD$5,$H376/$G376,$H376-SUM($I376:BC376)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BE$5,$H376/$G376,$H376-SUM($I376:BD376)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BF$5,$H376/$G376,$H376-SUM($I376:BE376)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BG$5,$H376/$G376,$H376-SUM($I376:BF376)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BH$5,$H376/$G376,$H376-SUM($I376:BG376)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BI$5,$H376/$G376,$H376-SUM($I376:BH376)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BJ$5,$H376/$G376,$H376-SUM($I376:BI376)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BK$5,$H376/$G376,$H376-SUM($I376:BJ376)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BL$5,$H376/$G376,$H376-SUM($I376:BK376)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BM$5,$H376/$G376,$H376-SUM($I376:BL376)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BN$5,$H376/$G376,$H376-SUM($I376:BM376)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BO$5,$H376/$G376,$H376-SUM($I376:BN376)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BP$5,$H376/$G376,$H376-SUM($I376:BO376)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BQ$5,$H376/$G376,$H376-SUM($I376:BP376)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BR$5,$H376/$G376,$H376-SUM($I376:BQ376)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BS$5,$H376/$G376,$H376-SUM($I376:BR376)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BT$5,$H376/$G376,$H376-SUM($I376:BS376)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BU$5,$H376/$G376,$H376-SUM($I376:BT376)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BV$5,$H376/$G376,$H376-SUM($I376:BU376)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BW$5,$H376/$G376,$H376-SUM($I376:BV376)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BX$5,$H376/$G376,$H376-SUM($I376:BW376)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BY$5,$H376/$G376,$H376-SUM($I376:BX376)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>BZ$5,$H376/$G376,$H376-SUM($I376:BY376)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>CA$5,$H376/$G376,$H376-SUM($I376:BZ376)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>CB$5,$H376/$G376,$H376-SUM($I376:CA376)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D376,$G376=\"n/a\"),0,IF(SUM($D376,$G376+0.5)>CC$5,$H376/$G376,$H376-SUM($I376:CB376)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>J$5,$H377/$G377,$H377-SUM($I377:I377)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>K$5,$H377/$G377,$H377-SUM($I377:J377)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>L$5,$H377/$G377,$H377-SUM($I377:K377)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>M$5,$H377/$G377,$H377-SUM($I377:L377)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>N$5,$H377/$G377,$H377-SUM($I377:M377)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>O$5,$H377/$G377,$H377-SUM($I377:N377)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>P$5,$H377/$G377,$H377-SUM($I377:O377)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>Q$5,$H377/$G377,$H377-SUM($I377:P377)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>R$5,$H377/$G377,$H377-SUM($I377:Q377)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>S$5,$H377/$G377,$H377-SUM($I377:R377)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>T$5,$H377/$G377,$H377-SUM($I377:S377)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>U$5,$H377/$G377,$H377-SUM($I377:T377)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>V$5,$H377/$G377,$H377-SUM($I377:U377)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>W$5,$H377/$G377,$H377-SUM($I377:V377)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>X$5,$H377/$G377,$H377-SUM($I377:W377)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>Y$5,$H377/$G377,$H377-SUM($I377:X377)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>Z$5,$H377/$G377,$H377-SUM($I377:Y377)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AA$5,$H377/$G377,$H377-SUM($I377:Z377)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AB$5,$H377/$G377,$H377-SUM($I377:AA377)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AC$5,$H377/$G377,$H377-SUM($I377:AB377)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AD$5,$H377/$G377,$H377-SUM($I377:AC377)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AE$5,$H377/$G377,$H377-SUM($I377:AD377)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AF$5,$H377/$G377,$H377-SUM($I377:AE377)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AG$5,$H377/$G377,$H377-SUM($I377:AF377)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AH$5,$H377/$G377,$H377-SUM($I377:AG377)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AI$5,$H377/$G377,$H377-SUM($I377:AH377)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AJ$5,$H377/$G377,$H377-SUM($I377:AI377)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AK$5,$H377/$G377,$H377-SUM($I377:AJ377)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AL$5,$H377/$G377,$H377-SUM($I377:AK377)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AM$5,$H377/$G377,$H377-SUM($I377:AL377)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AN$5,$H377/$G377,$H377-SUM($I377:AM377)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AO$5,$H377/$G377,$H377-SUM($I377:AN377)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AP$5,$H377/$G377,$H377-SUM($I377:AO377)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AQ$5,$H377/$G377,$H377-SUM($I377:AP377)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AR$5,$H377/$G377,$H377-SUM($I377:AQ377)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AS$5,$H377/$G377,$H377-SUM($I377:AR377)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AT$5,$H377/$G377,$H377-SUM($I377:AS377)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AU$5,$H377/$G377,$H377-SUM($I377:AT377)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AV$5,$H377/$G377,$H377-SUM($I377:AU377)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AW$5,$H377/$G377,$H377-SUM($I377:AV377)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AX$5,$H377/$G377,$H377-SUM($I377:AW377)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AY$5,$H377/$G377,$H377-SUM($I377:AX377)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>AZ$5,$H377/$G377,$H377-SUM($I377:AY377)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BA$5,$H377/$G377,$H377-SUM($I377:AZ377)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BB$5,$H377/$G377,$H377-SUM($I377:BA377)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BC$5,$H377/$G377,$H377-SUM($I377:BB377)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BD$5,$H377/$G377,$H377-SUM($I377:BC377)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BE$5,$H377/$G377,$H377-SUM($I377:BD377)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BF$5,$H377/$G377,$H377-SUM($I377:BE377)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BG$5,$H377/$G377,$H377-SUM($I377:BF377)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BH$5,$H377/$G377,$H377-SUM($I377:BG377)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BI$5,$H377/$G377,$H377-SUM($I377:BH377)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BJ$5,$H377/$G377,$H377-SUM($I377:BI377)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BK$5,$H377/$G377,$H377-SUM($I377:BJ377)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BL$5,$H377/$G377,$H377-SUM($I377:BK377)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BM$5,$H377/$G377,$H377-SUM($I377:BL377)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BN$5,$H377/$G377,$H377-SUM($I377:BM377)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BO$5,$H377/$G377,$H377-SUM($I377:BN377)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BP$5,$H377/$G377,$H377-SUM($I377:BO377)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BQ$5,$H377/$G377,$H377-SUM($I377:BP377)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BR$5,$H377/$G377,$H377-SUM($I377:BQ377)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BS$5,$H377/$G377,$H377-SUM($I377:BR377)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BT$5,$H377/$G377,$H377-SUM($I377:BS377)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BU$5,$H377/$G377,$H377-SUM($I377:BT377)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BV$5,$H377/$G377,$H377-SUM($I377:BU377)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BW$5,$H377/$G377,$H377-SUM($I377:BV377)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BX$5,$H377/$G377,$H377-SUM($I377:BW377)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BY$5,$H377/$G377,$H377-SUM($I377:BX377)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>BZ$5,$H377/$G377,$H377-SUM($I377:BY377)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>CA$5,$H377/$G377,$H377-SUM($I377:BZ377)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>CB$5,$H377/$G377,$H377-SUM($I377:CA377)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D377,$G377=\"n/a\"),0,IF(SUM($D377,$G377+0.5)>CC$5,$H377/$G377,$H377-SUM($I377:CB377)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>J$5,$H378/$G378,$H378-SUM($I378:I378)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>K$5,$H378/$G378,$H378-SUM($I378:J378)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>L$5,$H378/$G378,$H378-SUM($I378:K378)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>M$5,$H378/$G378,$H378-SUM($I378:L378)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>N$5,$H378/$G378,$H378-SUM($I378:M378)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>O$5,$H378/$G378,$H378-SUM($I378:N378)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>P$5,$H378/$G378,$H378-SUM($I378:O378)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>Q$5,$H378/$G378,$H378-SUM($I378:P378)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>R$5,$H378/$G378,$H378-SUM($I378:Q378)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>S$5,$H378/$G378,$H378-SUM($I378:R378)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>T$5,$H378/$G378,$H378-SUM($I378:S378)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>U$5,$H378/$G378,$H378-SUM($I378:T378)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>V$5,$H378/$G378,$H378-SUM($I378:U378)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>W$5,$H378/$G378,$H378-SUM($I378:V378)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>X$5,$H378/$G378,$H378-SUM($I378:W378)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>Y$5,$H378/$G378,$H378-SUM($I378:X378)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>Z$5,$H378/$G378,$H378-SUM($I378:Y378)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AA$5,$H378/$G378,$H378-SUM($I378:Z378)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AB$5,$H378/$G378,$H378-SUM($I378:AA378)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AC$5,$H378/$G378,$H378-SUM($I378:AB378)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AD$5,$H378/$G378,$H378-SUM($I378:AC378)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AE$5,$H378/$G378,$H378-SUM($I378:AD378)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AF$5,$H378/$G378,$H378-SUM($I378:AE378)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AG$5,$H378/$G378,$H378-SUM($I378:AF378)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AH$5,$H378/$G378,$H378-SUM($I378:AG378)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AI$5,$H378/$G378,$H378-SUM($I378:AH378)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AJ$5,$H378/$G378,$H378-SUM($I378:AI378)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AK$5,$H378/$G378,$H378-SUM($I378:AJ378)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AL$5,$H378/$G378,$H378-SUM($I378:AK378)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AM$5,$H378/$G378,$H378-SUM($I378:AL378)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AN$5,$H378/$G378,$H378-SUM($I378:AM378)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AO$5,$H378/$G378,$H378-SUM($I378:AN378)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AP$5,$H378/$G378,$H378-SUM($I378:AO378)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AQ$5,$H378/$G378,$H378-SUM($I378:AP378)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AR$5,$H378/$G378,$H378-SUM($I378:AQ378)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AS$5,$H378/$G378,$H378-SUM($I378:AR378)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AT$5,$H378/$G378,$H378-SUM($I378:AS378)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AU$5,$H378/$G378,$H378-SUM($I378:AT378)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AV$5,$H378/$G378,$H378-SUM($I378:AU378)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AW$5,$H378/$G378,$H378-SUM($I378:AV378)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AX$5,$H378/$G378,$H378-SUM($I378:AW378)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AY$5,$H378/$G378,$H378-SUM($I378:AX378)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>AZ$5,$H378/$G378,$H378-SUM($I378:AY378)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BA$5,$H378/$G378,$H378-SUM($I378:AZ378)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BB$5,$H378/$G378,$H378-SUM($I378:BA378)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BC$5,$H378/$G378,$H378-SUM($I378:BB378)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BD$5,$H378/$G378,$H378-SUM($I378:BC378)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BE$5,$H378/$G378,$H378-SUM($I378:BD378)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BF$5,$H378/$G378,$H378-SUM($I378:BE378)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BG$5,$H378/$G378,$H378-SUM($I378:BF378)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BH$5,$H378/$G378,$H378-SUM($I378:BG378)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BI$5,$H378/$G378,$H378-SUM($I378:BH378)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BJ$5,$H378/$G378,$H378-SUM($I378:BI378)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BK$5,$H378/$G378,$H378-SUM($I378:BJ378)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BL$5,$H378/$G378,$H378-SUM($I378:BK378)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BM$5,$H378/$G378,$H378-SUM($I378:BL378)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BN$5,$H378/$G378,$H378-SUM($I378:BM378)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BO$5,$H378/$G378,$H378-SUM($I378:BN378)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BP$5,$H378/$G378,$H378-SUM($I378:BO378)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BQ$5,$H378/$G378,$H378-SUM($I378:BP378)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BR$5,$H378/$G378,$H378-SUM($I378:BQ378)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BS$5,$H378/$G378,$H378-SUM($I378:BR378)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BT$5,$H378/$G378,$H378-SUM($I378:BS378)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BU$5,$H378/$G378,$H378-SUM($I378:BT378)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BV$5,$H378/$G378,$H378-SUM($I378:BU378)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BW$5,$H378/$G378,$H378-SUM($I378:BV378)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BX$5,$H378/$G378,$H378-SUM($I378:BW378)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BY$5,$H378/$G378,$H378-SUM($I378:BX378)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>BZ$5,$H378/$G378,$H378-SUM($I378:BY378)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>CA$5,$H378/$G378,$H378-SUM($I378:BZ378)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>CB$5,$H378/$G378,$H378-SUM($I378:CA378)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D378,$G378=\"n/a\"),0,IF(SUM($D378,$G378+0.5)>CC$5,$H378/$G378,$H378-SUM($I378:CB378)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>J$5,$H379/$G379,$H379-SUM($I379:I379)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>K$5,$H379/$G379,$H379-SUM($I379:J379)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>L$5,$H379/$G379,$H379-SUM($I379:K379)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>M$5,$H379/$G379,$H379-SUM($I379:L379)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>N$5,$H379/$G379,$H379-SUM($I379:M379)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>O$5,$H379/$G379,$H379-SUM($I379:N379)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>P$5,$H379/$G379,$H379-SUM($I379:O379)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>Q$5,$H379/$G379,$H379-SUM($I379:P379)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>R$5,$H379/$G379,$H379-SUM($I379:Q379)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>S$5,$H379/$G379,$H379-SUM($I379:R379)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>T$5,$H379/$G379,$H379-SUM($I379:S379)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>U$5,$H379/$G379,$H379-SUM($I379:T379)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>V$5,$H379/$G379,$H379-SUM($I379:U379)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>W$5,$H379/$G379,$H379-SUM($I379:V379)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>X$5,$H379/$G379,$H379-SUM($I379:W379)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>Y$5,$H379/$G379,$H379-SUM($I379:X379)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>Z$5,$H379/$G379,$H379-SUM($I379:Y379)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AA$5,$H379/$G379,$H379-SUM($I379:Z379)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AB$5,$H379/$G379,$H379-SUM($I379:AA379)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AC$5,$H379/$G379,$H379-SUM($I379:AB379)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AD$5,$H379/$G379,$H379-SUM($I379:AC379)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AE$5,$H379/$G379,$H379-SUM($I379:AD379)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AF$5,$H379/$G379,$H379-SUM($I379:AE379)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AG$5,$H379/$G379,$H379-SUM($I379:AF379)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AH$5,$H379/$G379,$H379-SUM($I379:AG379)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AI$5,$H379/$G379,$H379-SUM($I379:AH379)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AJ$5,$H379/$G379,$H379-SUM($I379:AI379)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AK$5,$H379/$G379,$H379-SUM($I379:AJ379)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AL$5,$H379/$G379,$H379-SUM($I379:AK379)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AM$5,$H379/$G379,$H379-SUM($I379:AL379)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AN$5,$H379/$G379,$H379-SUM($I379:AM379)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AO$5,$H379/$G379,$H379-SUM($I379:AN379)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AP$5,$H379/$G379,$H379-SUM($I379:AO379)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AQ$5,$H379/$G379,$H379-SUM($I379:AP379)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AR$5,$H379/$G379,$H379-SUM($I379:AQ379)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AS$5,$H379/$G379,$H379-SUM($I379:AR379)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AT$5,$H379/$G379,$H379-SUM($I379:AS379)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AU$5,$H379/$G379,$H379-SUM($I379:AT379)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AV$5,$H379/$G379,$H379-SUM($I379:AU379)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AW$5,$H379/$G379,$H379-SUM($I379:AV379)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AX$5,$H379/$G379,$H379-SUM($I379:AW379)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AY$5,$H379/$G379,$H379-SUM($I379:AX379)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>AZ$5,$H379/$G379,$H379-SUM($I379:AY379)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BA$5,$H379/$G379,$H379-SUM($I379:AZ379)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BB$5,$H379/$G379,$H379-SUM($I379:BA379)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BC$5,$H379/$G379,$H379-SUM($I379:BB379)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BD$5,$H379/$G379,$H379-SUM($I379:BC379)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BE$5,$H379/$G379,$H379-SUM($I379:BD379)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BF$5,$H379/$G379,$H379-SUM($I379:BE379)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BG$5,$H379/$G379,$H379-SUM($I379:BF379)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BH$5,$H379/$G379,$H379-SUM($I379:BG379)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BI$5,$H379/$G379,$H379-SUM($I379:BH379)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BJ$5,$H379/$G379,$H379-SUM($I379:BI379)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BK$5,$H379/$G379,$H379-SUM($I379:BJ379)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BL$5,$H379/$G379,$H379-SUM($I379:BK379)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BM$5,$H379/$G379,$H379-SUM($I379:BL379)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BN$5,$H379/$G379,$H379-SUM($I379:BM379)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BO$5,$H379/$G379,$H379-SUM($I379:BN379)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BP$5,$H379/$G379,$H379-SUM($I379:BO379)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BQ$5,$H379/$G379,$H379-SUM($I379:BP379)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BR$5,$H379/$G379,$H379-SUM($I379:BQ379)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BS$5,$H379/$G379,$H379-SUM($I379:BR379)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BT$5,$H379/$G379,$H379-SUM($I379:BS379)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BU$5,$H379/$G379,$H379-SUM($I379:BT379)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BV$5,$H379/$G379,$H379-SUM($I379:BU379)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BW$5,$H379/$G379,$H379-SUM($I379:BV379)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BX$5,$H379/$G379,$H379-SUM($I379:BW379)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BY$5,$H379/$G379,$H379-SUM($I379:BX379)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>BZ$5,$H379/$G379,$H379-SUM($I379:BY379)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>CA$5,$H379/$G379,$H379-SUM($I379:BZ379)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>CB$5,$H379/$G379,$H379-SUM($I379:CA379)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D379,$G379=\"n/a\"),0,IF(SUM($D379,$G379+0.5)>CC$5,$H379/$G379,$H379-SUM($I379:CB379)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>J$5,$H380/$G380,$H380-SUM($I380:I380)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>K$5,$H380/$G380,$H380-SUM($I380:J380)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>L$5,$H380/$G380,$H380-SUM($I380:K380)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>M$5,$H380/$G380,$H380-SUM($I380:L380)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>N$5,$H380/$G380,$H380-SUM($I380:M380)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>O$5,$H380/$G380,$H380-SUM($I380:N380)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>P$5,$H380/$G380,$H380-SUM($I380:O380)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>Q$5,$H380/$G380,$H380-SUM($I380:P380)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>R$5,$H380/$G380,$H380-SUM($I380:Q380)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>S$5,$H380/$G380,$H380-SUM($I380:R380)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>T$5,$H380/$G380,$H380-SUM($I380:S380)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>U$5,$H380/$G380,$H380-SUM($I380:T380)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>V$5,$H380/$G380,$H380-SUM($I380:U380)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>W$5,$H380/$G380,$H380-SUM($I380:V380)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>X$5,$H380/$G380,$H380-SUM($I380:W380)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>Y$5,$H380/$G380,$H380-SUM($I380:X380)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>Z$5,$H380/$G380,$H380-SUM($I380:Y380)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AA$5,$H380/$G380,$H380-SUM($I380:Z380)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AB$5,$H380/$G380,$H380-SUM($I380:AA380)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AC$5,$H380/$G380,$H380-SUM($I380:AB380)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AD$5,$H380/$G380,$H380-SUM($I380:AC380)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AE$5,$H380/$G380,$H380-SUM($I380:AD380)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AF$5,$H380/$G380,$H380-SUM($I380:AE380)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AG$5,$H380/$G380,$H380-SUM($I380:AF380)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AH$5,$H380/$G380,$H380-SUM($I380:AG380)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AI$5,$H380/$G380,$H380-SUM($I380:AH380)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AJ$5,$H380/$G380,$H380-SUM($I380:AI380)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AK$5,$H380/$G380,$H380-SUM($I380:AJ380)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AL$5,$H380/$G380,$H380-SUM($I380:AK380)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AM$5,$H380/$G380,$H380-SUM($I380:AL380)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AN$5,$H380/$G380,$H380-SUM($I380:AM380)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AO$5,$H380/$G380,$H380-SUM($I380:AN380)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AP$5,$H380/$G380,$H380-SUM($I380:AO380)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AQ$5,$H380/$G380,$H380-SUM($I380:AP380)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AR$5,$H380/$G380,$H380-SUM($I380:AQ380)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AS$5,$H380/$G380,$H380-SUM($I380:AR380)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AT$5,$H380/$G380,$H380-SUM($I380:AS380)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AU$5,$H380/$G380,$H380-SUM($I380:AT380)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AV$5,$H380/$G380,$H380-SUM($I380:AU380)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AW$5,$H380/$G380,$H380-SUM($I380:AV380)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AX$5,$H380/$G380,$H380-SUM($I380:AW380)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AY$5,$H380/$G380,$H380-SUM($I380:AX380)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>AZ$5,$H380/$G380,$H380-SUM($I380:AY380)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BA$5,$H380/$G380,$H380-SUM($I380:AZ380)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BB$5,$H380/$G380,$H380-SUM($I380:BA380)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BC$5,$H380/$G380,$H380-SUM($I380:BB380)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BD$5,$H380/$G380,$H380-SUM($I380:BC380)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BE$5,$H380/$G380,$H380-SUM($I380:BD380)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BF$5,$H380/$G380,$H380-SUM($I380:BE380)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BG$5,$H380/$G380,$H380-SUM($I380:BF380)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BH$5,$H380/$G380,$H380-SUM($I380:BG380)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BI$5,$H380/$G380,$H380-SUM($I380:BH380)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BJ$5,$H380/$G380,$H380-SUM($I380:BI380)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BK$5,$H380/$G380,$H380-SUM($I380:BJ380)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BL$5,$H380/$G380,$H380-SUM($I380:BK380)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BM$5,$H380/$G380,$H380-SUM($I380:BL380)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BN$5,$H380/$G380,$H380-SUM($I380:BM380)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BO$5,$H380/$G380,$H380-SUM($I380:BN380)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BP$5,$H380/$G380,$H380-SUM($I380:BO380)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BQ$5,$H380/$G380,$H380-SUM($I380:BP380)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BR$5,$H380/$G380,$H380-SUM($I380:BQ380)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BS$5,$H380/$G380,$H380-SUM($I380:BR380)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BT$5,$H380/$G380,$H380-SUM($I380:BS380)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BU$5,$H380/$G380,$H380-SUM($I380:BT380)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BV$5,$H380/$G380,$H380-SUM($I380:BU380)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BW$5,$H380/$G380,$H380-SUM($I380:BV380)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BX$5,$H380/$G380,$H380-SUM($I380:BW380)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BY$5,$H380/$G380,$H380-SUM($I380:BX380)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>BZ$5,$H380/$G380,$H380-SUM($I380:BY380)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>CA$5,$H380/$G380,$H380-SUM($I380:BZ380)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>CB$5,$H380/$G380,$H380-SUM($I380:CA380)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D380,$G380=\"n/a\"),0,IF(SUM($D380,$G380+0.5)>CC$5,$H380/$G380,$H380-SUM($I380:CB380)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>J$5,$H381/$G381,$H381-SUM($I381:I381)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>K$5,$H381/$G381,$H381-SUM($I381:J381)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>L$5,$H381/$G381,$H381-SUM($I381:K381)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>M$5,$H381/$G381,$H381-SUM($I381:L381)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>N$5,$H381/$G381,$H381-SUM($I381:M381)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>O$5,$H381/$G381,$H381-SUM($I381:N381)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>P$5,$H381/$G381,$H381-SUM($I381:O381)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>Q$5,$H381/$G381,$H381-SUM($I381:P381)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>R$5,$H381/$G381,$H381-SUM($I381:Q381)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>S$5,$H381/$G381,$H381-SUM($I381:R381)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>T$5,$H381/$G381,$H381-SUM($I381:S381)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>U$5,$H381/$G381,$H381-SUM($I381:T381)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>V$5,$H381/$G381,$H381-SUM($I381:U381)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>W$5,$H381/$G381,$H381-SUM($I381:V381)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>X$5,$H381/$G381,$H381-SUM($I381:W381)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>Y$5,$H381/$G381,$H381-SUM($I381:X381)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>Z$5,$H381/$G381,$H381-SUM($I381:Y381)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AA$5,$H381/$G381,$H381-SUM($I381:Z381)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AB$5,$H381/$G381,$H381-SUM($I381:AA381)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AC$5,$H381/$G381,$H381-SUM($I381:AB381)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AD$5,$H381/$G381,$H381-SUM($I381:AC381)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AE$5,$H381/$G381,$H381-SUM($I381:AD381)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AF$5,$H381/$G381,$H381-SUM($I381:AE381)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AG$5,$H381/$G381,$H381-SUM($I381:AF381)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AH$5,$H381/$G381,$H381-SUM($I381:AG381)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AI$5,$H381/$G381,$H381-SUM($I381:AH381)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AJ$5,$H381/$G381,$H381-SUM($I381:AI381)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AK$5,$H381/$G381,$H381-SUM($I381:AJ381)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AL$5,$H381/$G381,$H381-SUM($I381:AK381)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AM$5,$H381/$G381,$H381-SUM($I381:AL381)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AN$5,$H381/$G381,$H381-SUM($I381:AM381)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AO$5,$H381/$G381,$H381-SUM($I381:AN381)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AP$5,$H381/$G381,$H381-SUM($I381:AO381)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AQ$5,$H381/$G381,$H381-SUM($I381:AP381)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AR$5,$H381/$G381,$H381-SUM($I381:AQ381)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AS$5,$H381/$G381,$H381-SUM($I381:AR381)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AT$5,$H381/$G381,$H381-SUM($I381:AS381)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AU$5,$H381/$G381,$H381-SUM($I381:AT381)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AV$5,$H381/$G381,$H381-SUM($I381:AU381)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AW$5,$H381/$G381,$H381-SUM($I381:AV381)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AX$5,$H381/$G381,$H381-SUM($I381:AW381)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AY$5,$H381/$G381,$H381-SUM($I381:AX381)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>AZ$5,$H381/$G381,$H381-SUM($I381:AY381)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BA$5,$H381/$G381,$H381-SUM($I381:AZ381)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BB$5,$H381/$G381,$H381-SUM($I381:BA381)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BC$5,$H381/$G381,$H381-SUM($I381:BB381)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BD$5,$H381/$G381,$H381-SUM($I381:BC381)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BE$5,$H381/$G381,$H381-SUM($I381:BD381)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BF$5,$H381/$G381,$H381-SUM($I381:BE381)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BG$5,$H381/$G381,$H381-SUM($I381:BF381)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BH$5,$H381/$G381,$H381-SUM($I381:BG381)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BI$5,$H381/$G381,$H381-SUM($I381:BH381)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BJ$5,$H381/$G381,$H381-SUM($I381:BI381)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BK$5,$H381/$G381,$H381-SUM($I381:BJ381)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BL$5,$H381/$G381,$H381-SUM($I381:BK381)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BM$5,$H381/$G381,$H381-SUM($I381:BL381)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BN$5,$H381/$G381,$H381-SUM($I381:BM381)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BO$5,$H381/$G381,$H381-SUM($I381:BN381)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BP$5,$H381/$G381,$H381-SUM($I381:BO381)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BQ$5,$H381/$G381,$H381-SUM($I381:BP381)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BR$5,$H381/$G381,$H381-SUM($I381:BQ381)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BS$5,$H381/$G381,$H381-SUM($I381:BR381)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BT$5,$H381/$G381,$H381-SUM($I381:BS381)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BU$5,$H381/$G381,$H381-SUM($I381:BT381)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BV$5,$H381/$G381,$H381-SUM($I381:BU381)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BW$5,$H381/$G381,$H381-SUM($I381:BV381)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BX$5,$H381/$G381,$H381-SUM($I381:BW381)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BY$5,$H381/$G381,$H381-SUM($I381:BX381)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>BZ$5,$H381/$G381,$H381-SUM($I381:BY381)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>CA$5,$H381/$G381,$H381-SUM($I381:BZ381)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>CB$5,$H381/$G381,$H381-SUM($I381:CA381)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D381,$G381=\"n/a\"),0,IF(SUM($D381,$G381+0.5)>CC$5,$H381/$G381,$H381-SUM($I381:CB381)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>J$5,$H382/$G382,$H382-SUM($I382:I382)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>K$5,$H382/$G382,$H382-SUM($I382:J382)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>L$5,$H382/$G382,$H382-SUM($I382:K382)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>M$5,$H382/$G382,$H382-SUM($I382:L382)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>N$5,$H382/$G382,$H382-SUM($I382:M382)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>O$5,$H382/$G382,$H382-SUM($I382:N382)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>P$5,$H382/$G382,$H382-SUM($I382:O382)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>Q$5,$H382/$G382,$H382-SUM($I382:P382)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>R$5,$H382/$G382,$H382-SUM($I382:Q382)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>S$5,$H382/$G382,$H382-SUM($I382:R382)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>T$5,$H382/$G382,$H382-SUM($I382:S382)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>U$5,$H382/$G382,$H382-SUM($I382:T382)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>V$5,$H382/$G382,$H382-SUM($I382:U382)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>W$5,$H382/$G382,$H382-SUM($I382:V382)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>X$5,$H382/$G382,$H382-SUM($I382:W382)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>Y$5,$H382/$G382,$H382-SUM($I382:X382)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>Z$5,$H382/$G382,$H382-SUM($I382:Y382)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AA$5,$H382/$G382,$H382-SUM($I382:Z382)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AB$5,$H382/$G382,$H382-SUM($I382:AA382)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AC$5,$H382/$G382,$H382-SUM($I382:AB382)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AD$5,$H382/$G382,$H382-SUM($I382:AC382)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AE$5,$H382/$G382,$H382-SUM($I382:AD382)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AF$5,$H382/$G382,$H382-SUM($I382:AE382)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AG$5,$H382/$G382,$H382-SUM($I382:AF382)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AH$5,$H382/$G382,$H382-SUM($I382:AG382)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AI$5,$H382/$G382,$H382-SUM($I382:AH382)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AJ$5,$H382/$G382,$H382-SUM($I382:AI382)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AK$5,$H382/$G382,$H382-SUM($I382:AJ382)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AL$5,$H382/$G382,$H382-SUM($I382:AK382)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AM$5,$H382/$G382,$H382-SUM($I382:AL382)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AN$5,$H382/$G382,$H382-SUM($I382:AM382)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AO$5,$H382/$G382,$H382-SUM($I382:AN382)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AP$5,$H382/$G382,$H382-SUM($I382:AO382)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AQ$5,$H382/$G382,$H382-SUM($I382:AP382)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AR$5,$H382/$G382,$H382-SUM($I382:AQ382)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AS$5,$H382/$G382,$H382-SUM($I382:AR382)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AT$5,$H382/$G382,$H382-SUM($I382:AS382)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AU$5,$H382/$G382,$H382-SUM($I382:AT382)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AV$5,$H382/$G382,$H382-SUM($I382:AU382)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AW$5,$H382/$G382,$H382-SUM($I382:AV382)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AX$5,$H382/$G382,$H382-SUM($I382:AW382)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AY$5,$H382/$G382,$H382-SUM($I382:AX382)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>AZ$5,$H382/$G382,$H382-SUM($I382:AY382)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BA$5,$H382/$G382,$H382-SUM($I382:AZ382)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BB$5,$H382/$G382,$H382-SUM($I382:BA382)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BC$5,$H382/$G382,$H382-SUM($I382:BB382)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BD$5,$H382/$G382,$H382-SUM($I382:BC382)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BE$5,$H382/$G382,$H382-SUM($I382:BD382)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BF$5,$H382/$G382,$H382-SUM($I382:BE382)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BG$5,$H382/$G382,$H382-SUM($I382:BF382)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BH$5,$H382/$G382,$H382-SUM($I382:BG382)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BI$5,$H382/$G382,$H382-SUM($I382:BH382)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BJ$5,$H382/$G382,$H382-SUM($I382:BI382)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BK$5,$H382/$G382,$H382-SUM($I382:BJ382)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BL$5,$H382/$G382,$H382-SUM($I382:BK382)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BM$5,$H382/$G382,$H382-SUM($I382:BL382)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BN$5,$H382/$G382,$H382-SUM($I382:BM382)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BO$5,$H382/$G382,$H382-SUM($I382:BN382)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BP$5,$H382/$G382,$H382-SUM($I382:BO382)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BQ$5,$H382/$G382,$H382-SUM($I382:BP382)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BR$5,$H382/$G382,$H382-SUM($I382:BQ382)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BS$5,$H382/$G382,$H382-SUM($I382:BR382)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BT$5,$H382/$G382,$H382-SUM($I382:BS382)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BU$5,$H382/$G382,$H382-SUM($I382:BT382)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BV$5,$H382/$G382,$H382-SUM($I382:BU382)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BW$5,$H382/$G382,$H382-SUM($I382:BV382)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BX$5,$H382/$G382,$H382-SUM($I382:BW382)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BY$5,$H382/$G382,$H382-SUM($I382:BX382)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>BZ$5,$H382/$G382,$H382-SUM($I382:BY382)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>CA$5,$H382/$G382,$H382-SUM($I382:BZ382)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>CB$5,$H382/$G382,$H382-SUM($I382:CA382)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D382,$G382=\"n/a\"),0,IF(SUM($D382,$G382+0.5)>CC$5,$H382/$G382,$H382-SUM($I382:CB382)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>J$5,$H383/$G383,$H383-SUM($I383:I383)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>K$5,$H383/$G383,$H383-SUM($I383:J383)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>L$5,$H383/$G383,$H383-SUM($I383:K383)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>M$5,$H383/$G383,$H383-SUM($I383:L383)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>N$5,$H383/$G383,$H383-SUM($I383:M383)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>O$5,$H383/$G383,$H383-SUM($I383:N383)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>P$5,$H383/$G383,$H383-SUM($I383:O383)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>Q$5,$H383/$G383,$H383-SUM($I383:P383)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>R$5,$H383/$G383,$H383-SUM($I383:Q383)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>S$5,$H383/$G383,$H383-SUM($I383:R383)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>T$5,$H383/$G383,$H383-SUM($I383:S383)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>U$5,$H383/$G383,$H383-SUM($I383:T383)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>V$5,$H383/$G383,$H383-SUM($I383:U383)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>W$5,$H383/$G383,$H383-SUM($I383:V383)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>X$5,$H383/$G383,$H383-SUM($I383:W383)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>Y$5,$H383/$G383,$H383-SUM($I383:X383)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>Z$5,$H383/$G383,$H383-SUM($I383:Y383)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AA$5,$H383/$G383,$H383-SUM($I383:Z383)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AB$5,$H383/$G383,$H383-SUM($I383:AA383)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AC$5,$H383/$G383,$H383-SUM($I383:AB383)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AD$5,$H383/$G383,$H383-SUM($I383:AC383)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AE$5,$H383/$G383,$H383-SUM($I383:AD383)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AF$5,$H383/$G383,$H383-SUM($I383:AE383)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AG$5,$H383/$G383,$H383-SUM($I383:AF383)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AH$5,$H383/$G383,$H383-SUM($I383:AG383)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AI$5,$H383/$G383,$H383-SUM($I383:AH383)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AJ$5,$H383/$G383,$H383-SUM($I383:AI383)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AK$5,$H383/$G383,$H383-SUM($I383:AJ383)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AL$5,$H383/$G383,$H383-SUM($I383:AK383)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AM$5,$H383/$G383,$H383-SUM($I383:AL383)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AN$5,$H383/$G383,$H383-SUM($I383:AM383)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AO$5,$H383/$G383,$H383-SUM($I383:AN383)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AP$5,$H383/$G383,$H383-SUM($I383:AO383)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AQ$5,$H383/$G383,$H383-SUM($I383:AP383)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AR$5,$H383/$G383,$H383-SUM($I383:AQ383)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AS$5,$H383/$G383,$H383-SUM($I383:AR383)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AT$5,$H383/$G383,$H383-SUM($I383:AS383)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AU$5,$H383/$G383,$H383-SUM($I383:AT383)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AV$5,$H383/$G383,$H383-SUM($I383:AU383)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AW$5,$H383/$G383,$H383-SUM($I383:AV383)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AX$5,$H383/$G383,$H383-SUM($I383:AW383)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AY$5,$H383/$G383,$H383-SUM($I383:AX383)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>AZ$5,$H383/$G383,$H383-SUM($I383:AY383)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BA$5,$H383/$G383,$H383-SUM($I383:AZ383)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BB$5,$H383/$G383,$H383-SUM($I383:BA383)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BC$5,$H383/$G383,$H383-SUM($I383:BB383)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BD$5,$H383/$G383,$H383-SUM($I383:BC383)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BE$5,$H383/$G383,$H383-SUM($I383:BD383)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BF$5,$H383/$G383,$H383-SUM($I383:BE383)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BG$5,$H383/$G383,$H383-SUM($I383:BF383)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BH$5,$H383/$G383,$H383-SUM($I383:BG383)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BI$5,$H383/$G383,$H383-SUM($I383:BH383)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BJ$5,$H383/$G383,$H383-SUM($I383:BI383)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BK$5,$H383/$G383,$H383-SUM($I383:BJ383)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BL$5,$H383/$G383,$H383-SUM($I383:BK383)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BM$5,$H383/$G383,$H383-SUM($I383:BL383)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BN$5,$H383/$G383,$H383-SUM($I383:BM383)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BO$5,$H383/$G383,$H383-SUM($I383:BN383)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BP$5,$H383/$G383,$H383-SUM($I383:BO383)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BQ$5,$H383/$G383,$H383-SUM($I383:BP383)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BR$5,$H383/$G383,$H383-SUM($I383:BQ383)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BS$5,$H383/$G383,$H383-SUM($I383:BR383)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BT$5,$H383/$G383,$H383-SUM($I383:BS383)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BU$5,$H383/$G383,$H383-SUM($I383:BT383)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BV$5,$H383/$G383,$H383-SUM($I383:BU383)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BW$5,$H383/$G383,$H383-SUM($I383:BV383)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BX$5,$H383/$G383,$H383-SUM($I383:BW383)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BY$5,$H383/$G383,$H383-SUM($I383:BX383)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>BZ$5,$H383/$G383,$H383-SUM($I383:BY383)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>CA$5,$H383/$G383,$H383-SUM($I383:BZ383)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>CB$5,$H383/$G383,$H383-SUM($I383:CA383)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D383,$G383=\"n/a\"),0,IF(SUM($D383,$G383+0.5)>CC$5,$H383/$G383,$H383-SUM($I383:CB383)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>J$5,$H384/$G384,$H384-SUM($I384:I384)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>K$5,$H384/$G384,$H384-SUM($I384:J384)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>L$5,$H384/$G384,$H384-SUM($I384:K384)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>M$5,$H384/$G384,$H384-SUM($I384:L384)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>N$5,$H384/$G384,$H384-SUM($I384:M384)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>O$5,$H384/$G384,$H384-SUM($I384:N384)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>P$5,$H384/$G384,$H384-SUM($I384:O384)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>Q$5,$H384/$G384,$H384-SUM($I384:P384)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>R$5,$H384/$G384,$H384-SUM($I384:Q384)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>S$5,$H384/$G384,$H384-SUM($I384:R384)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>T$5,$H384/$G384,$H384-SUM($I384:S384)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>U$5,$H384/$G384,$H384-SUM($I384:T384)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>V$5,$H384/$G384,$H384-SUM($I384:U384)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>W$5,$H384/$G384,$H384-SUM($I384:V384)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>X$5,$H384/$G384,$H384-SUM($I384:W384)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>Y$5,$H384/$G384,$H384-SUM($I384:X384)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>Z$5,$H384/$G384,$H384-SUM($I384:Y384)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AA$5,$H384/$G384,$H384-SUM($I384:Z384)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AB$5,$H384/$G384,$H384-SUM($I384:AA384)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AC$5,$H384/$G384,$H384-SUM($I384:AB384)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AD$5,$H384/$G384,$H384-SUM($I384:AC384)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AE$5,$H384/$G384,$H384-SUM($I384:AD384)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AF$5,$H384/$G384,$H384-SUM($I384:AE384)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AG$5,$H384/$G384,$H384-SUM($I384:AF384)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AH$5,$H384/$G384,$H384-SUM($I384:AG384)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AI$5,$H384/$G384,$H384-SUM($I384:AH384)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AJ$5,$H384/$G384,$H384-SUM($I384:AI384)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AK$5,$H384/$G384,$H384-SUM($I384:AJ384)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AL$5,$H384/$G384,$H384-SUM($I384:AK384)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AM$5,$H384/$G384,$H384-SUM($I384:AL384)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AN$5,$H384/$G384,$H384-SUM($I384:AM384)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AO$5,$H384/$G384,$H384-SUM($I384:AN384)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AP$5,$H384/$G384,$H384-SUM($I384:AO384)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AQ$5,$H384/$G384,$H384-SUM($I384:AP384)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AR$5,$H384/$G384,$H384-SUM($I384:AQ384)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AS$5,$H384/$G384,$H384-SUM($I384:AR384)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AT$5,$H384/$G384,$H384-SUM($I384:AS384)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AU$5,$H384/$G384,$H384-SUM($I384:AT384)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AV$5,$H384/$G384,$H384-SUM($I384:AU384)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AW$5,$H384/$G384,$H384-SUM($I384:AV384)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AX$5,$H384/$G384,$H384-SUM($I384:AW384)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AY$5,$H384/$G384,$H384-SUM($I384:AX384)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>AZ$5,$H384/$G384,$H384-SUM($I384:AY384)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BA$5,$H384/$G384,$H384-SUM($I384:AZ384)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BB$5,$H384/$G384,$H384-SUM($I384:BA384)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BC$5,$H384/$G384,$H384-SUM($I384:BB384)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BD$5,$H384/$G384,$H384-SUM($I384:BC384)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BE$5,$H384/$G384,$H384-SUM($I384:BD384)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BF$5,$H384/$G384,$H384-SUM($I384:BE384)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BG$5,$H384/$G384,$H384-SUM($I384:BF384)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BH$5,$H384/$G384,$H384-SUM($I384:BG384)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BI$5,$H384/$G384,$H384-SUM($I384:BH384)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BJ$5,$H384/$G384,$H384-SUM($I384:BI384)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BK$5,$H384/$G384,$H384-SUM($I384:BJ384)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BL$5,$H384/$G384,$H384-SUM($I384:BK384)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BM$5,$H384/$G384,$H384-SUM($I384:BL384)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BN$5,$H384/$G384,$H384-SUM($I384:BM384)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BO$5,$H384/$G384,$H384-SUM($I384:BN384)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BP$5,$H384/$G384,$H384-SUM($I384:BO384)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BQ$5,$H384/$G384,$H384-SUM($I384:BP384)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BR$5,$H384/$G384,$H384-SUM($I384:BQ384)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BS$5,$H384/$G384,$H384-SUM($I384:BR384)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BT$5,$H384/$G384,$H384-SUM($I384:BS384)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BU$5,$H384/$G384,$H384-SUM($I384:BT384)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BV$5,$H384/$G384,$H384-SUM($I384:BU384)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BW$5,$H384/$G384,$H384-SUM($I384:BV384)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BX$5,$H384/$G384,$H384-SUM($I384:BW384)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BY$5,$H384/$G384,$H384-SUM($I384:BX384)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>BZ$5,$H384/$G384,$H384-SUM($I384:BY384)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>CA$5,$H384/$G384,$H384-SUM($I384:BZ384)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>CB$5,$H384/$G384,$H384-SUM($I384:CA384)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D384,$G384=\"n/a\"),0,IF(SUM($D384,$G384+0.5)>CC$5,$H384/$G384,$H384-SUM($I384:CB384)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>J$5,$H385/$G385,$H385-SUM($I385:I385)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>K$5,$H385/$G385,$H385-SUM($I385:J385)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>L$5,$H385/$G385,$H385-SUM($I385:K385)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>M$5,$H385/$G385,$H385-SUM($I385:L385)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>N$5,$H385/$G385,$H385-SUM($I385:M385)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>O$5,$H385/$G385,$H385-SUM($I385:N385)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>P$5,$H385/$G385,$H385-SUM($I385:O385)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>Q$5,$H385/$G385,$H385-SUM($I385:P385)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>R$5,$H385/$G385,$H385-SUM($I385:Q385)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>S$5,$H385/$G385,$H385-SUM($I385:R385)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>T$5,$H385/$G385,$H385-SUM($I385:S385)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>U$5,$H385/$G385,$H385-SUM($I385:T385)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>V$5,$H385/$G385,$H385-SUM($I385:U385)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>W$5,$H385/$G385,$H385-SUM($I385:V385)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>X$5,$H385/$G385,$H385-SUM($I385:W385)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>Y$5,$H385/$G385,$H385-SUM($I385:X385)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>Z$5,$H385/$G385,$H385-SUM($I385:Y385)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AA$5,$H385/$G385,$H385-SUM($I385:Z385)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AB$5,$H385/$G385,$H385-SUM($I385:AA385)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AC$5,$H385/$G385,$H385-SUM($I385:AB385)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AD$5,$H385/$G385,$H385-SUM($I385:AC385)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AE$5,$H385/$G385,$H385-SUM($I385:AD385)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AF$5,$H385/$G385,$H385-SUM($I385:AE385)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AG$5,$H385/$G385,$H385-SUM($I385:AF385)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AH$5,$H385/$G385,$H385-SUM($I385:AG385)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AI$5,$H385/$G385,$H385-SUM($I385:AH385)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AJ$5,$H385/$G385,$H385-SUM($I385:AI385)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AK$5,$H385/$G385,$H385-SUM($I385:AJ385)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AL$5,$H385/$G385,$H385-SUM($I385:AK385)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AM$5,$H385/$G385,$H385-SUM($I385:AL385)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AN$5,$H385/$G385,$H385-SUM($I385:AM385)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AO$5,$H385/$G385,$H385-SUM($I385:AN385)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AP$5,$H385/$G385,$H385-SUM($I385:AO385)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AQ$5,$H385/$G385,$H385-SUM($I385:AP385)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AR$5,$H385/$G385,$H385-SUM($I385:AQ385)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AS$5,$H385/$G385,$H385-SUM($I385:AR385)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AT$5,$H385/$G385,$H385-SUM($I385:AS385)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AU$5,$H385/$G385,$H385-SUM($I385:AT385)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AV$5,$H385/$G385,$H385-SUM($I385:AU385)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AW$5,$H385/$G385,$H385-SUM($I385:AV385)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AX$5,$H385/$G385,$H385-SUM($I385:AW385)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AY$5,$H385/$G385,$H385-SUM($I385:AX385)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>AZ$5,$H385/$G385,$H385-SUM($I385:AY385)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BA$5,$H385/$G385,$H385-SUM($I385:AZ385)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BB$5,$H385/$G385,$H385-SUM($I385:BA385)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BC$5,$H385/$G385,$H385-SUM($I385:BB385)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BD$5,$H385/$G385,$H385-SUM($I385:BC385)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BE$5,$H385/$G385,$H385-SUM($I385:BD385)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BF$5,$H385/$G385,$H385-SUM($I385:BE385)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BG$5,$H385/$G385,$H385-SUM($I385:BF385)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BH$5,$H385/$G385,$H385-SUM($I385:BG385)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BI$5,$H385/$G385,$H385-SUM($I385:BH385)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BJ$5,$H385/$G385,$H385-SUM($I385:BI385)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BK$5,$H385/$G385,$H385-SUM($I385:BJ385)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BL$5,$H385/$G385,$H385-SUM($I385:BK385)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BM$5,$H385/$G385,$H385-SUM($I385:BL385)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BN$5,$H385/$G385,$H385-SUM($I385:BM385)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BO$5,$H385/$G385,$H385-SUM($I385:BN385)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BP$5,$H385/$G385,$H385-SUM($I385:BO385)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BQ$5,$H385/$G385,$H385-SUM($I385:BP385)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BR$5,$H385/$G385,$H385-SUM($I385:BQ385)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BS$5,$H385/$G385,$H385-SUM($I385:BR385)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BT$5,$H385/$G385,$H385-SUM($I385:BS385)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BU$5,$H385/$G385,$H385-SUM($I385:BT385)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BV$5,$H385/$G385,$H385-SUM($I385:BU385)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BW$5,$H385/$G385,$H385-SUM($I385:BV385)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BX$5,$H385/$G385,$H385-SUM($I385:BW385)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BY$5,$H385/$G385,$H385-SUM($I385:BX385)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>BZ$5,$H385/$G385,$H385-SUM($I385:BY385)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>CA$5,$H385/$G385,$H385-SUM($I385:BZ385)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>CB$5,$H385/$G385,$H385-SUM($I385:CA385)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D385,$G385=\"n/a\"),0,IF(SUM($D385,$G385+0.5)>CC$5,$H385/$G385,$H385-SUM($I385:CB385)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>J$5,$H386/$G386,$H386-SUM($I386:I386)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>K$5,$H386/$G386,$H386-SUM($I386:J386)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>L$5,$H386/$G386,$H386-SUM($I386:K386)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>M$5,$H386/$G386,$H386-SUM($I386:L386)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>N$5,$H386/$G386,$H386-SUM($I386:M386)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>O$5,$H386/$G386,$H386-SUM($I386:N386)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>P$5,$H386/$G386,$H386-SUM($I386:O386)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>Q$5,$H386/$G386,$H386-SUM($I386:P386)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>R$5,$H386/$G386,$H386-SUM($I386:Q386)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>S$5,$H386/$G386,$H386-SUM($I386:R386)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>T$5,$H386/$G386,$H386-SUM($I386:S386)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>U$5,$H386/$G386,$H386-SUM($I386:T386)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>V$5,$H386/$G386,$H386-SUM($I386:U386)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>W$5,$H386/$G386,$H386-SUM($I386:V386)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>X$5,$H386/$G386,$H386-SUM($I386:W386)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>Y$5,$H386/$G386,$H386-SUM($I386:X386)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>Z$5,$H386/$G386,$H386-SUM($I386:Y386)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AA$5,$H386/$G386,$H386-SUM($I386:Z386)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AB$5,$H386/$G386,$H386-SUM($I386:AA386)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AC$5,$H386/$G386,$H386-SUM($I386:AB386)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AD$5,$H386/$G386,$H386-SUM($I386:AC386)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AE$5,$H386/$G386,$H386-SUM($I386:AD386)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AF$5,$H386/$G386,$H386-SUM($I386:AE386)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AG$5,$H386/$G386,$H386-SUM($I386:AF386)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AH$5,$H386/$G386,$H386-SUM($I386:AG386)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AI$5,$H386/$G386,$H386-SUM($I386:AH386)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AJ$5,$H386/$G386,$H386-SUM($I386:AI386)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AK$5,$H386/$G386,$H386-SUM($I386:AJ386)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AL$5,$H386/$G386,$H386-SUM($I386:AK386)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AM$5,$H386/$G386,$H386-SUM($I386:AL386)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AN$5,$H386/$G386,$H386-SUM($I386:AM386)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AO$5,$H386/$G386,$H386-SUM($I386:AN386)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AP$5,$H386/$G386,$H386-SUM($I386:AO386)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AQ$5,$H386/$G386,$H386-SUM($I386:AP386)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AR$5,$H386/$G386,$H386-SUM($I386:AQ386)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AS$5,$H386/$G386,$H386-SUM($I386:AR386)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AT$5,$H386/$G386,$H386-SUM($I386:AS386)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AU$5,$H386/$G386,$H386-SUM($I386:AT386)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AV$5,$H386/$G386,$H386-SUM($I386:AU386)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AW$5,$H386/$G386,$H386-SUM($I386:AV386)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AX$5,$H386/$G386,$H386-SUM($I386:AW386)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AY$5,$H386/$G386,$H386-SUM($I386:AX386)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>AZ$5,$H386/$G386,$H386-SUM($I386:AY386)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BA$5,$H386/$G386,$H386-SUM($I386:AZ386)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BB$5,$H386/$G386,$H386-SUM($I386:BA386)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BC$5,$H386/$G386,$H386-SUM($I386:BB386)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BD$5,$H386/$G386,$H386-SUM($I386:BC386)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BE$5,$H386/$G386,$H386-SUM($I386:BD386)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BF$5,$H386/$G386,$H386-SUM($I386:BE386)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BG$5,$H386/$G386,$H386-SUM($I386:BF386)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BH$5,$H386/$G386,$H386-SUM($I386:BG386)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BI$5,$H386/$G386,$H386-SUM($I386:BH386)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BJ$5,$H386/$G386,$H386-SUM($I386:BI386)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BK$5,$H386/$G386,$H386-SUM($I386:BJ386)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BL$5,$H386/$G386,$H386-SUM($I386:BK386)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BM$5,$H386/$G386,$H386-SUM($I386:BL386)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BN$5,$H386/$G386,$H386-SUM($I386:BM386)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BO$5,$H386/$G386,$H386-SUM($I386:BN386)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BP$5,$H386/$G386,$H386-SUM($I386:BO386)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BQ$5,$H386/$G386,$H386-SUM($I386:BP386)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BR$5,$H386/$G386,$H386-SUM($I386:BQ386)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BS$5,$H386/$G386,$H386-SUM($I386:BR386)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BT$5,$H386/$G386,$H386-SUM($I386:BS386)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BU$5,$H386/$G386,$H386-SUM($I386:BT386)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BV$5,$H386/$G386,$H386-SUM($I386:BU386)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BW$5,$H386/$G386,$H386-SUM($I386:BV386)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BX$5,$H386/$G386,$H386-SUM($I386:BW386)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BY$5,$H386/$G386,$H386-SUM($I386:BX386)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>BZ$5,$H386/$G386,$H386-SUM($I386:BY386)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>CA$5,$H386/$G386,$H386-SUM($I386:BZ386)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>CB$5,$H386/$G386,$H386-SUM($I386:CA386)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D386,$G386=\"n/a\"),0,IF(SUM($D386,$G386+0.5)>CC$5,$H386/$G386,$H386-SUM($I386:CB386)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B330&\"Depn\"","v":"Non-network general assets - ITDepn"},null,null,null,{"$f":"SUM(J333,J339:J340,J344:J345,J348:J349,J357:J386)","v":12.337742311595587},{"$f":"SUM(K333,K339:K340,K344:K345,K348:K349,K357:K386)","v":15.318983049802286},17.490402843048955,19.618963333237087,22.702568492773043,22.124314086850838,22.150469094827137,22.492180344391954,23.43160436170777,25.091947763873264,13.389975917433246,25.733362077818104,19.840540620993263,15.711757544304106,12.494859645137101,9.0449857936790465,4.7647292322376424,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW333,BW339:BW340,BW344:BW345,BW348:BW349,BW357:BW386)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J354-SUM(J357:J386)+I389","v":17.88744442924019},27.934722450513505,35.553424860188933,46.773834795763172,77.515181102842945,89.907011167263477,87.694253999065438,83.867136518048412,83.168955510462396,86.706663129764223,87.590234914169287,61.856872836351187,42.01633221535792,26.304574671053814,13.809715025916713,4.7647292322376664,2.3980817331903381E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,{"$f":"BV354-SUM(BV357:BV386)+BU389","v":2.2204460492503131E-14},2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14,2.2204460492503131E-14]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B330","v":"Total Closing RAB - Non-network general assets - IT"},"$m Real 2010",null,null,null,null,{"$f":"J334+J337+J342+J350+J389","v":69.592844410344156},67.30238012002188,62.583340218101725,61.466007842080373,82.423640260473448,89.907011167263477,87.694253999065438,83.867136518048412,83.168955510462396,86.706663129764223,87.590234914169287,61.856872836351187,42.01633221535792,26.30457467105381,13.809715025916709,4.7647292322376629,2.042810365310288E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,{"$f":"BV334+BV337+BV342+BV350+BV389","v":1.865174681370263E-14},1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14,1.865174681370263E-14]
[]
[{"$f":"MATCH(B392,DepnInputs!$C$34:$C$54,0)","v":7},{"$f":"'2011_15'!$C$25","v":"Non-network general assets - Other"},null,null,null,null,null," ",2010,{"$f":"I392+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU392+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A392)","v":9.6902230300270382},{"$f":"INDEX('2011_15'!$H$19:$H$39, A392)","v":135.2810594765171},null,{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:I395))),(MAX($H395/$G395,$H395-SUM($I395:I395)))))*J$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:J395))),(MAX($H395/$G395,$H395-SUM($I395:J395)))))*K$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:K395))),(MAX($H395/$G395,$H395-SUM($I395:K395)))))*L$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:L395))),(MAX($H395/$G395,$H395-SUM($I395:L395)))))*M$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:M395))),(MAX($H395/$G395,$H395-SUM($I395:M395)))))*N$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:N395))),(MAX($H395/$G395,$H395-SUM($I395:N395)))))*O$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:O395))),(MAX($H395/$G395,$H395-SUM($I395:O395)))))*P$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:P395))),(MAX($H395/$G395,$H395-SUM($I395:P395)))))*Q$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:Q395))),(MAX($H395/$G395,$H395-SUM($I395:Q395)))))*R$14","v":13.960572327109753},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:R395))),(MAX($H395/$G395,$H395-SUM($I395:R395)))))*S$14","v":9.6359085325292995},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:S395))),(MAX($H395/$G395,$H395-SUM($I395:S395)))))*T$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:T395))),(MAX($H395/$G395,$H395-SUM($I395:T395)))))*U$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:U395))),(MAX($H395/$G395,$H395-SUM($I395:U395)))))*V$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:V395))),(MAX($H395/$G395,$H395-SUM($I395:V395)))))*W$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:W395))),(MAX($H395/$G395,$H395-SUM($I395:W395)))))*X$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:X395))),(MAX($H395/$G395,$H395-SUM($I395:X395)))))*Y$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:Y395))),(MAX($H395/$G395,$H395-SUM($I395:Y395)))))*Z$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:Z395))),(MAX($H395/$G395,$H395-SUM($I395:Z395)))))*AA$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AA395))),(MAX($H395/$G395,$H395-SUM($I395:AA395)))))*AB$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AB395))),(MAX($H395/$G395,$H395-SUM($I395:AB395)))))*AC$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AC395))),(MAX($H395/$G395,$H395-SUM($I395:AC395)))))*AD$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AD395))),(MAX($H395/$G395,$H395-SUM($I395:AD395)))))*AE$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AE395))),(MAX($H395/$G395,$H395-SUM($I395:AE395)))))*AF$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AF395))),(MAX($H395/$G395,$H395-SUM($I395:AF395)))))*AG$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AG395))),(MAX($H395/$G395,$H395-SUM($I395:AG395)))))*AH$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AH395))),(MAX($H395/$G395,$H395-SUM($I395:AH395)))))*AI$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AI395))),(MAX($H395/$G395,$H395-SUM($I395:AI395)))))*AJ$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AJ395))),(MAX($H395/$G395,$H395-SUM($I395:AJ395)))))*AK$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AK395))),(MAX($H395/$G395,$H395-SUM($I395:AK395)))))*AL$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AL395))),(MAX($H395/$G395,$H395-SUM($I395:AL395)))))*AM$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AM395))),(MAX($H395/$G395,$H395-SUM($I395:AM395)))))*AN$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AN395))),(MAX($H395/$G395,$H395-SUM($I395:AN395)))))*AO$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AO395))),(MAX($H395/$G395,$H395-SUM($I395:AO395)))))*AP$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AP395))),(MAX($H395/$G395,$H395-SUM($I395:AP395)))))*AQ$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AQ395))),(MAX($H395/$G395,$H395-SUM($I395:AQ395)))))*AR$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AR395))),(MAX($H395/$G395,$H395-SUM($I395:AR395)))))*AS$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AS395))),(MAX($H395/$G395,$H395-SUM($I395:AS395)))))*AT$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AT395))),(MAX($H395/$G395,$H395-SUM($I395:AT395)))))*AU$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AU395))),(MAX($H395/$G395,$H395-SUM($I395:AU395)))))*AV$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AV395))),(MAX($H395/$G395,$H395-SUM($I395:AV395)))))*AW$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AW395))),(MAX($H395/$G395,$H395-SUM($I395:AW395)))))*AX$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AX395))),(MAX($H395/$G395,$H395-SUM($I395:AX395)))))*AY$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AY395))),(MAX($H395/$G395,$H395-SUM($I395:AY395)))))*AZ$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:AZ395))),(MAX($H395/$G395,$H395-SUM($I395:AZ395)))))*BA$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BA395))),(MAX($H395/$G395,$H395-SUM($I395:BA395)))))*BB$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BB395))),(MAX($H395/$G395,$H395-SUM($I395:BB395)))))*BC$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BC395))),(MAX($H395/$G395,$H395-SUM($I395:BC395)))))*BD$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BD395))),(MAX($H395/$G395,$H395-SUM($I395:BD395)))))*BE$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BE395))),(MAX($H395/$G395,$H395-SUM($I395:BE395)))))*BF$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BF395))),(MAX($H395/$G395,$H395-SUM($I395:BF395)))))*BG$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BG395))),(MAX($H395/$G395,$H395-SUM($I395:BG395)))))*BH$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BH395))),(MAX($H395/$G395,$H395-SUM($I395:BH395)))))*BI$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BI395))),(MAX($H395/$G395,$H395-SUM($I395:BI395)))))*BJ$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BJ395))),(MAX($H395/$G395,$H395-SUM($I395:BJ395)))))*BK$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BK395))),(MAX($H395/$G395,$H395-SUM($I395:BK395)))))*BL$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BL395))),(MAX($H395/$G395,$H395-SUM($I395:BL395)))))*BM$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BM395))),(MAX($H395/$G395,$H395-SUM($I395:BM395)))))*BN$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BN395))),(MAX($H395/$G395,$H395-SUM($I395:BN395)))))*BO$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BO395))),(MAX($H395/$G395,$H395-SUM($I395:BO395)))))*BP$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BP395))),(MAX($H395/$G395,$H395-SUM($I395:BP395)))))*BQ$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BQ395))),(MAX($H395/$G395,$H395-SUM($I395:BQ395)))))*BR$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BR395))),(MAX($H395/$G395,$H395-SUM($I395:BR395)))))*BS$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BS395))),(MAX($H395/$G395,$H395-SUM($I395:BS395)))))*BT$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BT395))),(MAX($H395/$G395,$H395-SUM($I395:BT395)))))*BU$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BU395))),(MAX($H395/$G395,$H395-SUM($I395:BU395)))))*BV$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BV395))),(MAX($H395/$G395,$H395-SUM($I395:BV395)))))*BW$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BW395))),(MAX($H395/$G395,$H395-SUM($I395:BW395)))))*BX$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BX395))),(MAX($H395/$G395,$H395-SUM($I395:BX395)))))*BY$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BY395))),(MAX($H395/$G395,$H395-SUM($I395:BY395)))))*BZ$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:BZ395))),(MAX($H395/$G395,$H395-SUM($I395:BZ395)))))*CA$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:CA395))),(MAX($H395/$G395,$H395-SUM($I395:CA395)))))*CB$14","v":0},{"$f":"IF(OR($G395=0,$G395=\"n/a\"),0,IF($H395>0,(MIN($H395/$G395,$H395-SUM($I395:CB395))),(MAX($H395/$G395,$H395-SUM($I395:CB395)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H395-SUM($J395:$CC395),2)=0,G395=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H395,I396)-J395","v":121.32048714940734},107.35991482229758,93.399342495187824,79.438770168078065,65.478197840968306,51.517625513858555,37.557053186748803,23.596480859639051,9.6359085325292977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H395,AO396)-AP395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H395,BU396)-BV395","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":-7.5028657883783181},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B392,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B392=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A392)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A392)))","v":15},{"$f":"INDEX($J399:$CC399, MATCH(VALUE(LEFT(D401,4))+5, $J$5:$CC$5,0))","v":-7.5028657883783181},null,{"$f":"IF(OR(J$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((J$5-$D401)>($G401),$H401-SUM(I401:$J401),$H401/($G401-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((K$5-$D401)>($G401),$H401-SUM(J401:$J401),$H401/($G401-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((L$5-$D401)>($G401),$H401-SUM($J401:K401),$H401/($G401-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((M$5-$D401)>($G401),$H401-SUM($J401:L401),$H401/($G401-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((N$5-$D401)>($G401),$H401-SUM($J401:M401),$H401/($G401-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((O$5-$D401)>($G401),$H401-SUM($J401:N401),$H401/($G401-reg_period_length)))*O$14","v":-0.75028657883783179},{"$f":"IF(OR(P$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((P$5-$D401)>($G401),$H401-SUM($J401:O401),$H401/($G401-reg_period_length)))*P$14","v":-0.75028657883783179},{"$f":"IF(OR(Q$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((Q$5-$D401)>($G401),$H401-SUM($J401:P401),$H401/($G401-reg_period_length)))*Q$14","v":-0.75028657883783179},{"$f":"IF(OR(R$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((R$5-$D401)>($G401),$H401-SUM($J401:Q401),$H401/($G401-reg_period_length)))*R$14","v":-0.75028657883783179},{"$f":"IF(OR(S$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((S$5-$D401)>($G401),$H401-SUM($J401:R401),$H401/($G401-reg_period_length)))*S$14","v":-0.75028657883783179},{"$f":"IF(OR(T$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((T$5-$D401)>($G401),$H401-SUM($J401:S401),$H401/($G401-reg_period_length)))*T$14","v":-0.37514328941891589},{"$f":"IF(OR(U$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((U$5-$D401)>($G401),$H401-SUM($J401:T401),$H401/($G401-reg_period_length)))*U$14","v":-0.75028657883783179},{"$f":"IF(OR(V$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((V$5-$D401)>($G401),$H401-SUM($J401:U401),$H401/($G401-reg_period_length)))*V$14","v":-0.75028657883783179},{"$f":"IF(OR(W$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((W$5-$D401)>($G401),$H401-SUM($J401:V401),$H401/($G401-reg_period_length)))*W$14","v":-0.75028657883783179},{"$f":"IF(OR(X$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((X$5-$D401)>($G401),$H401-SUM($J401:W401),$H401/($G401-reg_period_length)))*X$14","v":-0.75028657883783179},{"$f":"IF(OR(Y$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((Y$5-$D401)>($G401),$H401-SUM($J401:X401),$H401/($G401-reg_period_length)))*Y$14","v":-0.37514328941891595},{"$f":"IF(OR(Z$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((Z$5-$D401)>($G401),$H401-SUM($J401:Y401),$H401/($G401-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AA$5-$D401)>($G401),$H401-SUM($J401:Z401),$H401/($G401-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AB$5-$D401)>($G401),$H401-SUM($J401:AA401),$H401/($G401-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AC$5-$D401)>($G401),$H401-SUM($J401:AB401),$H401/($G401-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AD$5-$D401)>($G401),$H401-SUM($J401:AC401),$H401/($G401-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AE$5-$D401)>($G401),$H401-SUM($J401:AD401),$H401/($G401-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AF$5-$D401)>($G401),$H401-SUM($J401:AE401),$H401/($G401-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AG$5-$D401)>($G401),$H401-SUM($J401:AF401),$H401/($G401-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AH$5-$D401)>($G401),$H401-SUM($J401:AG401),$H401/($G401-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AI$5-$D401)>($G401),$H401-SUM($J401:AH401),$H401/($G401-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AJ$5-$D401)>($G401),$H401-SUM($J401:AI401),$H401/($G401-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AK$5-$D401)>($G401),$H401-SUM($J401:AJ401),$H401/($G401-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AL$5-$D401)>($G401),$H401-SUM($J401:AK401),$H401/($G401-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AM$5-$D401)>($G401),$H401-SUM($J401:AL401),$H401/($G401-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AN$5-$D401)>($G401),$H401-SUM($J401:AM401),$H401/($G401-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AO$5-$D401)>($G401),$H401-SUM($J401:AN401),$H401/($G401-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AP$5-$D401)>($G401),$H401-SUM($J401:AO401),$H401/($G401-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AQ$5-$D401)>($G401),$H401-SUM($J401:AP401),$H401/($G401-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AR$5-$D401)>($G401),$H401-SUM($J401:AQ401),$H401/($G401-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AS$5-$D401)>($G401),$H401-SUM($J401:AR401),$H401/($G401-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AT$5-$D401)>($G401),$H401-SUM($J401:AS401),$H401/($G401-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AU$5-$D401)>($G401),$H401-SUM($J401:AT401),$H401/($G401-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AV$5-$D401)>($G401),$H401-SUM($J401:AU401),$H401/($G401-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AW$5-$D401)>($G401),$H401-SUM($J401:AV401),$H401/($G401-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AX$5-$D401)>($G401),$H401-SUM($J401:AW401),$H401/($G401-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AY$5-$D401)>($G401),$H401-SUM($J401:AX401),$H401/($G401-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((AZ$5-$D401)>($G401),$H401-SUM($J401:AY401),$H401/($G401-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BA$5-$D401)>($G401),$H401-SUM($J401:AZ401),$H401/($G401-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BB$5-$D401)>($G401),$H401-SUM($J401:BA401),$H401/($G401-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BC$5-$D401)>($G401),$H401-SUM($J401:BB401),$H401/($G401-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BD$5-$D401)>($G401),$H401-SUM($J401:BC401),$H401/($G401-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BE$5-$D401)>($G401),$H401-SUM($J401:BD401),$H401/($G401-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BF$5-$D401)>($G401),$H401-SUM($J401:BE401),$H401/($G401-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BG$5-$D401)>($G401),$H401-SUM($J401:BF401),$H401/($G401-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BH$5-$D401)>($G401),$H401-SUM($J401:BG401),$H401/($G401-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BI$5-$D401)>($G401),$H401-SUM($J401:BH401),$H401/($G401-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BJ$5-$D401)>($G401),$H401-SUM($J401:BI401),$H401/($G401-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BK$5-$D401)>($G401),$H401-SUM($J401:BJ401),$H401/($G401-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BL$5-$D401)>($G401),$H401-SUM($J401:BK401),$H401/($G401-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BM$5-$D401)>($G401),$H401-SUM($J401:BL401),$H401/($G401-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BN$5-$D401)>($G401),$H401-SUM($J401:BM401),$H401/($G401-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BO$5-$D401)>($G401),$H401-SUM($J401:BN401),$H401/($G401-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BP$5-$D401)>($G401),$H401-SUM($J401:BO401),$H401/($G401-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BQ$5-$D401)>($G401),$H401-SUM($J401:BP401),$H401/($G401-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BR$5-$D401)>($G401),$H401-SUM($J401:BQ401),$H401/($G401-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BS$5-$D401)>($G401),$H401-SUM($J401:BR401),$H401/($G401-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BT$5-$D401)>($G401),$H401-SUM($J401:BS401),$H401/($G401-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BU$5-$D401)>($G401),$H401-SUM($J401:BT401),$H401/($G401-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BV$5-$D401)>($G401),$H401-SUM($J401:BU401),$H401/($G401-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BW$5-$D401)>($G401),$H401-SUM($J401:BV401),$H401/($G401-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BX$5-$D401)>($G401),$H401-SUM($J401:BW401),$H401/($G401-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BY$5-$D401)>($G401),$H401-SUM($J401:BX401),$H401/($G401-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((BZ$5-$D401)>($G401),$H401-SUM($J401:BY401),$H401/($G401-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((CA$5-$D401)>($G401),$H401-SUM($J401:BZ401),$H401/($G401-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((CB$5-$D401)>($G401),$H401-SUM($J401:CA401),$H401/($G401-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D401+reg_period_length),$G401=\"n/a\"),0,IF((CC$5-$D401)>($G401),$H401-SUM($J401:CB401),$H401/($G401-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H401-SUM($J401:$CC401),2)=0,G401=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G401","v":15},{"$f":"INDEX($J399:$CC399, MATCH(VALUE(LEFT(D402,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((J$5-$D402)>($G402),$H402-SUM(I402:$J402),$H402/($G402-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((K$5-$D402)>($G402),$H402-SUM(J402:$J402),$H402/($G402-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((L$5-$D402)>($G402),$H402-SUM($J402:K402),$H402/($G402-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((M$5-$D402)>($G402),$H402-SUM($J402:L402),$H402/($G402-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((N$5-$D402)>($G402),$H402-SUM($J402:M402),$H402/($G402-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((O$5-$D402)>($G402),$H402-SUM($J402:N402),$H402/($G402-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((P$5-$D402)>($G402),$H402-SUM($J402:O402),$H402/($G402-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((Q$5-$D402)>($G402),$H402-SUM($J402:P402),$H402/($G402-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((R$5-$D402)>($G402),$H402-SUM($J402:Q402),$H402/($G402-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((S$5-$D402)>($G402),$H402-SUM($J402:R402),$H402/($G402-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D402+reg_period_length+0.5),$G402=\"n/a\"),0,IF((T$5-$D402)>($G402),$H402-SUM($J402:S402),$H402/($G402-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((U$5-$D402)>($G402),$H402-SUM($J402:T402),$H402/($G402-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((V$5-$D402)>($G402),$H402-SUM($J402:U402),$H402/($G402-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((W$5-$D402)>($G402),$H402-SUM($J402:V402),$H402/($G402-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((X$5-$D402)>($G402),$H402-SUM($J402:W402),$H402/($G402-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((Y$5-$D402)>($G402),$H402-SUM($J402:X402),$H402/($G402-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((Z$5-$D402)>($G402),$H402-SUM($J402:Y402),$H402/($G402-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AA$5-$D402)>($G402),$H402-SUM($J402:Z402),$H402/($G402-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AB$5-$D402)>($G402),$H402-SUM($J402:AA402),$H402/($G402-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AC$5-$D402)>($G402),$H402-SUM($J402:AB402),$H402/($G402-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AD$5-$D402)>($G402),$H402-SUM($J402:AC402),$H402/($G402-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AE$5-$D402)>($G402),$H402-SUM($J402:AD402),$H402/($G402-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AF$5-$D402)>($G402),$H402-SUM($J402:AE402),$H402/($G402-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AG$5-$D402)>($G402),$H402-SUM($J402:AF402),$H402/($G402-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AH$5-$D402)>($G402),$H402-SUM($J402:AG402),$H402/($G402-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AI$5-$D402)>($G402),$H402-SUM($J402:AH402),$H402/($G402-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AJ$5-$D402)>($G402),$H402-SUM($J402:AI402),$H402/($G402-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AK$5-$D402)>($G402),$H402-SUM($J402:AJ402),$H402/($G402-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AL$5-$D402)>($G402),$H402-SUM($J402:AK402),$H402/($G402-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AM$5-$D402)>($G402),$H402-SUM($J402:AL402),$H402/($G402-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AN$5-$D402)>($G402),$H402-SUM($J402:AM402),$H402/($G402-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AO$5-$D402)>($G402),$H402-SUM($J402:AN402),$H402/($G402-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AP$5-$D402)>($G402),$H402-SUM($J402:AO402),$H402/($G402-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AQ$5-$D402)>($G402),$H402-SUM($J402:AP402),$H402/($G402-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AR$5-$D402)>($G402),$H402-SUM($J402:AQ402),$H402/($G402-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AS$5-$D402)>($G402),$H402-SUM($J402:AR402),$H402/($G402-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AT$5-$D402)>($G402),$H402-SUM($J402:AS402),$H402/($G402-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AU$5-$D402)>($G402),$H402-SUM($J402:AT402),$H402/($G402-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AV$5-$D402)>($G402),$H402-SUM($J402:AU402),$H402/($G402-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AW$5-$D402)>($G402),$H402-SUM($J402:AV402),$H402/($G402-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AX$5-$D402)>($G402),$H402-SUM($J402:AW402),$H402/($G402-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AY$5-$D402)>($G402),$H402-SUM($J402:AX402),$H402/($G402-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((AZ$5-$D402)>($G402),$H402-SUM($J402:AY402),$H402/($G402-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BA$5-$D402)>($G402),$H402-SUM($J402:AZ402),$H402/($G402-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BB$5-$D402)>($G402),$H402-SUM($J402:BA402),$H402/($G402-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BC$5-$D402)>($G402),$H402-SUM($J402:BB402),$H402/($G402-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BD$5-$D402)>($G402),$H402-SUM($J402:BC402),$H402/($G402-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BE$5-$D402)>($G402),$H402-SUM($J402:BD402),$H402/($G402-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BF$5-$D402)>($G402),$H402-SUM($J402:BE402),$H402/($G402-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BG$5-$D402)>($G402),$H402-SUM($J402:BF402),$H402/($G402-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BH$5-$D402)>($G402),$H402-SUM($J402:BG402),$H402/($G402-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BI$5-$D402)>($G402),$H402-SUM($J402:BH402),$H402/($G402-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BJ$5-$D402)>($G402),$H402-SUM($J402:BI402),$H402/($G402-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BK$5-$D402)>($G402),$H402-SUM($J402:BJ402),$H402/($G402-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BL$5-$D402)>($G402),$H402-SUM($J402:BK402),$H402/($G402-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BM$5-$D402)>($G402),$H402-SUM($J402:BL402),$H402/($G402-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BN$5-$D402)>($G402),$H402-SUM($J402:BM402),$H402/($G402-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BO$5-$D402)>($G402),$H402-SUM($J402:BN402),$H402/($G402-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BP$5-$D402)>($G402),$H402-SUM($J402:BO402),$H402/($G402-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BQ$5-$D402)>($G402),$H402-SUM($J402:BP402),$H402/($G402-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BR$5-$D402)>($G402),$H402-SUM($J402:BQ402),$H402/($G402-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BS$5-$D402)>($G402),$H402-SUM($J402:BR402),$H402/($G402-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BT$5-$D402)>($G402),$H402-SUM($J402:BS402),$H402/($G402-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BU$5-$D402)>($G402),$H402-SUM($J402:BT402),$H402/($G402-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BV$5-$D402)>($G402),$H402-SUM($J402:BU402),$H402/($G402-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BW$5-$D402)>($G402),$H402-SUM($J402:BV402),$H402/($G402-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BX$5-$D402)>($G402),$H402-SUM($J402:BW402),$H402/($G402-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BY$5-$D402)>($G402),$H402-SUM($J402:BX402),$H402/($G402-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((BZ$5-$D402)>($G402),$H402-SUM($J402:BY402),$H402/($G402-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((CA$5-$D402)>($G402),$H402-SUM($J402:BZ402),$H402/($G402-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((CB$5-$D402)>($G402),$H402-SUM($J402:CA402),$H402/($G402-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D402+reg_period_length),$G402=\"n/a\"),0,IF((CC$5-$D402)>($G402),$H402-SUM($J402:CB402),$H402/($G402-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H402-SUM($J402:$CC402),2)=0,G402=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,null,null,null,null,{"$f":"H402/U402","v":{"$error":"#DIV/0!"}}]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0.87397383467271084},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B392,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G394","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G395","v":9.6902230300270382},{"$f":"INDEX($J404:$CC404, MATCH(VALUE(LEFT(D406,4))+5, $J$5:$CC$5,0))","v":0.87397383467271084},null,{"$f":"IF(OR(J$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((J$5-$D406)>($G406),$H406-SUM(I406:$J406),$H406/($G406-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((K$5-$D406)>($G406),$H406-SUM(J406:$J406),$H406/($G406-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((L$5-$D406)>($G406),$H406-SUM($J406:K406),$H406/($G406-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((M$5-$D406)>($G406),$H406-SUM($J406:L406),$H406/($G406-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((N$5-$D406)>($G406),$H406-SUM($J406:M406),$H406/($G406-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((O$5-$D406)>($G406),$H406-SUM($J406:N406),$H406/($G406-reg_period_length)))*O$14","v":0.18633950434286117},{"$f":"IF(OR(P$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((P$5-$D406)>($G406),$H406-SUM($J406:O406),$H406/($G406-reg_period_length)))*P$14","v":0.18633950434286117},{"$f":"IF(OR(Q$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((Q$5-$D406)>($G406),$H406-SUM($J406:P406),$H406/($G406-reg_period_length)))*Q$14","v":0.18633950434286117},{"$f":"IF(OR(R$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((R$5-$D406)>($G406),$H406-SUM($J406:Q406),$H406/($G406-reg_period_length)))*R$14","v":0.18633950434286117},{"$f":"IF(OR(S$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((S$5-$D406)>($G406),$H406-SUM($J406:R406),$H406/($G406-reg_period_length)))*S$14","v":0.12861581730126614},{"$f":"IF(OR(T$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((T$5-$D406)>($G406),$H406-SUM($J406:S406),$H406/($G406-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((U$5-$D406)>($G406),$H406-SUM($J406:T406),$H406/($G406-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((V$5-$D406)>($G406),$H406-SUM($J406:U406),$H406/($G406-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((W$5-$D406)>($G406),$H406-SUM($J406:V406),$H406/($G406-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((X$5-$D406)>($G406),$H406-SUM($J406:W406),$H406/($G406-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((Y$5-$D406)>($G406),$H406-SUM($J406:X406),$H406/($G406-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((Z$5-$D406)>($G406),$H406-SUM($J406:Y406),$H406/($G406-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AA$5-$D406)>($G406),$H406-SUM($J406:Z406),$H406/($G406-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AB$5-$D406)>($G406),$H406-SUM($J406:AA406),$H406/($G406-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AC$5-$D406)>($G406),$H406-SUM($J406:AB406),$H406/($G406-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AD$5-$D406)>($G406),$H406-SUM($J406:AC406),$H406/($G406-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AE$5-$D406)>($G406),$H406-SUM($J406:AD406),$H406/($G406-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AF$5-$D406)>($G406),$H406-SUM($J406:AE406),$H406/($G406-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AG$5-$D406)>($G406),$H406-SUM($J406:AF406),$H406/($G406-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AH$5-$D406)>($G406),$H406-SUM($J406:AG406),$H406/($G406-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AI$5-$D406)>($G406),$H406-SUM($J406:AH406),$H406/($G406-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AJ$5-$D406)>($G406),$H406-SUM($J406:AI406),$H406/($G406-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AK$5-$D406)>($G406),$H406-SUM($J406:AJ406),$H406/($G406-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AL$5-$D406)>($G406),$H406-SUM($J406:AK406),$H406/($G406-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AM$5-$D406)>($G406),$H406-SUM($J406:AL406),$H406/($G406-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AN$5-$D406)>($G406),$H406-SUM($J406:AM406),$H406/($G406-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AO$5-$D406)>($G406),$H406-SUM($J406:AN406),$H406/($G406-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AP$5-$D406)>($G406),$H406-SUM($J406:AO406),$H406/($G406-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AQ$5-$D406)>($G406),$H406-SUM($J406:AP406),$H406/($G406-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AR$5-$D406)>($G406),$H406-SUM($J406:AQ406),$H406/($G406-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AS$5-$D406)>($G406),$H406-SUM($J406:AR406),$H406/($G406-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AT$5-$D406)>($G406),$H406-SUM($J406:AS406),$H406/($G406-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AU$5-$D406)>($G406),$H406-SUM($J406:AT406),$H406/($G406-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AV$5-$D406)>($G406),$H406-SUM($J406:AU406),$H406/($G406-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AW$5-$D406)>($G406),$H406-SUM($J406:AV406),$H406/($G406-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AX$5-$D406)>($G406),$H406-SUM($J406:AW406),$H406/($G406-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AY$5-$D406)>($G406),$H406-SUM($J406:AX406),$H406/($G406-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((AZ$5-$D406)>($G406),$H406-SUM($J406:AY406),$H406/($G406-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BA$5-$D406)>($G406),$H406-SUM($J406:AZ406),$H406/($G406-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BB$5-$D406)>($G406),$H406-SUM($J406:BA406),$H406/($G406-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BC$5-$D406)>($G406),$H406-SUM($J406:BB406),$H406/($G406-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BD$5-$D406)>($G406),$H406-SUM($J406:BC406),$H406/($G406-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BE$5-$D406)>($G406),$H406-SUM($J406:BD406),$H406/($G406-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BF$5-$D406)>($G406),$H406-SUM($J406:BE406),$H406/($G406-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BG$5-$D406)>($G406),$H406-SUM($J406:BF406),$H406/($G406-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BH$5-$D406)>($G406),$H406-SUM($J406:BG406),$H406/($G406-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BI$5-$D406)>($G406),$H406-SUM($J406:BH406),$H406/($G406-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BJ$5-$D406)>($G406),$H406-SUM($J406:BI406),$H406/($G406-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BK$5-$D406)>($G406),$H406-SUM($J406:BJ406),$H406/($G406-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BL$5-$D406)>($G406),$H406-SUM($J406:BK406),$H406/($G406-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BM$5-$D406)>($G406),$H406-SUM($J406:BL406),$H406/($G406-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BN$5-$D406)>($G406),$H406-SUM($J406:BM406),$H406/($G406-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BO$5-$D406)>($G406),$H406-SUM($J406:BN406),$H406/($G406-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BP$5-$D406)>($G406),$H406-SUM($J406:BO406),$H406/($G406-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BQ$5-$D406)>($G406),$H406-SUM($J406:BP406),$H406/($G406-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BR$5-$D406)>($G406),$H406-SUM($J406:BQ406),$H406/($G406-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BS$5-$D406)>($G406),$H406-SUM($J406:BR406),$H406/($G406-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BT$5-$D406)>($G406),$H406-SUM($J406:BS406),$H406/($G406-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BU$5-$D406)>($G406),$H406-SUM($J406:BT406),$H406/($G406-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BV$5-$D406)>($G406),$H406-SUM($J406:BU406),$H406/($G406-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BW$5-$D406)>($G406),$H406-SUM($J406:BV406),$H406/($G406-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BX$5-$D406)>($G406),$H406-SUM($J406:BW406),$H406/($G406-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BY$5-$D406)>($G406),$H406-SUM($J406:BX406),$H406/($G406-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((BZ$5-$D406)>($G406),$H406-SUM($J406:BY406),$H406/($G406-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((CA$5-$D406)>($G406),$H406-SUM($J406:BZ406),$H406/($G406-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((CB$5-$D406)>($G406),$H406-SUM($J406:CA406),$H406/($G406-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D406+reg_period_length),$G406=\"n/a\"),0,IF((CC$5-$D406)>($G406),$H406-SUM($J406:CB406),$H406/($G406-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H406-SUM($J406:$CC406),2)=0,G406=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G406=\"n/a\",\"n/a\",MAX(G406-5,1))","v":4.6902230300270382},{"$f":"INDEX($J404:$CC404, MATCH(VALUE(LEFT(D407,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((J$5-$D407)>($G407),$H407-SUM(I407:$J407),$H407/($G407-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((K$5-$D407)>($G407),$H407-SUM(J407:$J407),$H407/($G407-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((L$5-$D407)>($G407),$H407-SUM($J407:K407),$H407/($G407-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((M$5-$D407)>($G407),$H407-SUM($J407:L407),$H407/($G407-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((N$5-$D407)>($G407),$H407-SUM($J407:M407),$H407/($G407-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((O$5-$D407)>($G407),$H407-SUM($J407:N407),$H407/($G407-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((P$5-$D407)>($G407),$H407-SUM($J407:O407),$H407/($G407-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((Q$5-$D407)>($G407),$H407-SUM($J407:P407),$H407/($G407-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((R$5-$D407)>($G407),$H407-SUM($J407:Q407),$H407/($G407-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((S$5-$D407)>($G407),$H407-SUM($J407:R407),$H407/($G407-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((T$5-$D407)>($G407),$H407-SUM($J407:S407),$H407/($G407-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((U$5-$D407)>($G407),$H407-SUM($J407:T407),$H407/($G407-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((V$5-$D407)>($G407),$H407-SUM($J407:U407),$H407/($G407-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((W$5-$D407)>($G407),$H407-SUM($J407:V407),$H407/($G407-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((X$5-$D407)>($G407),$H407-SUM($J407:W407),$H407/($G407-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((Y$5-$D407)>($G407),$H407-SUM($J407:X407),$H407/($G407-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((Z$5-$D407)>($G407),$H407-SUM($J407:Y407),$H407/($G407-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AA$5-$D407)>($G407),$H407-SUM($J407:Z407),$H407/($G407-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AB$5-$D407)>($G407),$H407-SUM($J407:AA407),$H407/($G407-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AC$5-$D407)>($G407),$H407-SUM($J407:AB407),$H407/($G407-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AD$5-$D407)>($G407),$H407-SUM($J407:AC407),$H407/($G407-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AE$5-$D407)>($G407),$H407-SUM($J407:AD407),$H407/($G407-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AF$5-$D407)>($G407),$H407-SUM($J407:AE407),$H407/($G407-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AG$5-$D407)>($G407),$H407-SUM($J407:AF407),$H407/($G407-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AH$5-$D407)>($G407),$H407-SUM($J407:AG407),$H407/($G407-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AI$5-$D407)>($G407),$H407-SUM($J407:AH407),$H407/($G407-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AJ$5-$D407)>($G407),$H407-SUM($J407:AI407),$H407/($G407-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AK$5-$D407)>($G407),$H407-SUM($J407:AJ407),$H407/($G407-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AL$5-$D407)>($G407),$H407-SUM($J407:AK407),$H407/($G407-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AM$5-$D407)>($G407),$H407-SUM($J407:AL407),$H407/($G407-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AN$5-$D407)>($G407),$H407-SUM($J407:AM407),$H407/($G407-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AO$5-$D407)>($G407),$H407-SUM($J407:AN407),$H407/($G407-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AP$5-$D407)>($G407),$H407-SUM($J407:AO407),$H407/($G407-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AQ$5-$D407)>($G407),$H407-SUM($J407:AP407),$H407/($G407-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AR$5-$D407)>($G407),$H407-SUM($J407:AQ407),$H407/($G407-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AS$5-$D407)>($G407),$H407-SUM($J407:AR407),$H407/($G407-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AT$5-$D407)>($G407),$H407-SUM($J407:AS407),$H407/($G407-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AU$5-$D407)>($G407),$H407-SUM($J407:AT407),$H407/($G407-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AV$5-$D407)>($G407),$H407-SUM($J407:AU407),$H407/($G407-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AW$5-$D407)>($G407),$H407-SUM($J407:AV407),$H407/($G407-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AX$5-$D407)>($G407),$H407-SUM($J407:AW407),$H407/($G407-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AY$5-$D407)>($G407),$H407-SUM($J407:AX407),$H407/($G407-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((AZ$5-$D407)>($G407),$H407-SUM($J407:AY407),$H407/($G407-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BA$5-$D407)>($G407),$H407-SUM($J407:AZ407),$H407/($G407-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BB$5-$D407)>($G407),$H407-SUM($J407:BA407),$H407/($G407-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BC$5-$D407)>($G407),$H407-SUM($J407:BB407),$H407/($G407-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BD$5-$D407)>($G407),$H407-SUM($J407:BC407),$H407/($G407-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BE$5-$D407)>($G407),$H407-SUM($J407:BD407),$H407/($G407-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BF$5-$D407)>($G407),$H407-SUM($J407:BE407),$H407/($G407-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BG$5-$D407)>($G407),$H407-SUM($J407:BF407),$H407/($G407-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BH$5-$D407)>($G407),$H407-SUM($J407:BG407),$H407/($G407-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BI$5-$D407)>($G407),$H407-SUM($J407:BH407),$H407/($G407-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BJ$5-$D407)>($G407),$H407-SUM($J407:BI407),$H407/($G407-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BK$5-$D407)>($G407),$H407-SUM($J407:BJ407),$H407/($G407-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BL$5-$D407)>($G407),$H407-SUM($J407:BK407),$H407/($G407-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BM$5-$D407)>($G407),$H407-SUM($J407:BL407),$H407/($G407-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BN$5-$D407)>($G407),$H407-SUM($J407:BM407),$H407/($G407-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BO$5-$D407)>($G407),$H407-SUM($J407:BN407),$H407/($G407-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BP$5-$D407)>($G407),$H407-SUM($J407:BO407),$H407/($G407-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BQ$5-$D407)>($G407),$H407-SUM($J407:BP407),$H407/($G407-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BR$5-$D407)>($G407),$H407-SUM($J407:BQ407),$H407/($G407-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BS$5-$D407)>($G407),$H407-SUM($J407:BR407),$H407/($G407-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BT$5-$D407)>($G407),$H407-SUM($J407:BS407),$H407/($G407-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BU$5-$D407)>($G407),$H407-SUM($J407:BT407),$H407/($G407-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BV$5-$D407)>($G407),$H407-SUM($J407:BU407),$H407/($G407-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BW$5-$D407)>($G407),$H407-SUM($J407:BV407),$H407/($G407-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BX$5-$D407)>($G407),$H407-SUM($J407:BW407),$H407/($G407-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BY$5-$D407)>($G407),$H407-SUM($J407:BX407),$H407/($G407-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((BZ$5-$D407)>($G407),$H407-SUM($J407:BY407),$H407/($G407-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((CA$5-$D407)>($G407),$H407-SUM($J407:BZ407),$H407/($G407-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((CB$5-$D407)>($G407),$H407-SUM($J407:CA407),$H407/($G407-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D407+reg_period_length),$G407=\"n/a\"),0,IF((CC$5-$D407)>($G407),$H407-SUM($J407:CB407),$H407/($G407-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H407-SUM($J407:$CC407),2)=0,G407=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J411:CC411)-SUM(J412:CC412),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE419:$CE448)=COUNTIF($CE419:$CE448,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":13.203314049159994},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":6.8460037122604751},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":9.1295419628921444},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":25.774131762097667},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":25.101328084087594},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":28.159331497744581},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":34.64790725635622},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":31.737356539222489},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":39.809903062934829},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":33.340274628670279},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":17.782100963723146},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B392,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A392)","v":15},{"$f":"TRANSPOSE(J416:AM416)","v":13.203314049159994},null,{"$f":"IF(OR(J$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>J$5,$H419/$G419,$H419-SUM($I419:I419)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>K$5,$H419/$G419,$H419-SUM($I419:J419)))*K$14","v":0.88022093661066625},{"$f":"IF(OR(L$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>L$5,$H419/$G419,$H419-SUM($I419:K419)))*L$14","v":0.88022093661066625},{"$f":"IF(OR(M$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>M$5,$H419/$G419,$H419-SUM($I419:L419)))*M$14","v":0.88022093661066625},{"$f":"IF(OR(N$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>N$5,$H419/$G419,$H419-SUM($I419:M419)))*N$14","v":0.88022093661066625},{"$f":"IF(OR(O$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>O$5,$H419/$G419,$H419-SUM($I419:N419)))*O$14","v":0.88022093661066625},{"$f":"IF(OR(P$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>P$5,$H419/$G419,$H419-SUM($I419:O419)))*P$14","v":0.88022093661066625},{"$f":"IF(OR(Q$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>Q$5,$H419/$G419,$H419-SUM($I419:P419)))*Q$14","v":0.88022093661066625},{"$f":"IF(OR(R$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>R$5,$H419/$G419,$H419-SUM($I419:Q419)))*R$14","v":0.88022093661066625},{"$f":"IF(OR(S$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>S$5,$H419/$G419,$H419-SUM($I419:R419)))*S$14","v":0.88022093661066625},{"$f":"IF(OR(T$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>T$5,$H419/$G419,$H419-SUM($I419:S419)))*T$14","v":0.44011046830533312},{"$f":"IF(OR(U$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>U$5,$H419/$G419,$H419-SUM($I419:T419)))*U$14","v":0.88022093661066625},{"$f":"IF(OR(V$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>V$5,$H419/$G419,$H419-SUM($I419:U419)))*V$14","v":0.88022093661066625},{"$f":"IF(OR(W$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>W$5,$H419/$G419,$H419-SUM($I419:V419)))*W$14","v":0.88022093661066625},{"$f":"IF(OR(X$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>X$5,$H419/$G419,$H419-SUM($I419:W419)))*X$14","v":0.88022093661066625},{"$f":"IF(OR(Y$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>Y$5,$H419/$G419,$H419-SUM($I419:X419)))*Y$14","v":0.88022093661066625},{"$f":"IF(OR(Z$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>Z$5,$H419/$G419,$H419-SUM($I419:Y419)))*Z$14","v":0.44011046830533651},{"$f":"IF(OR(AA$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AA$5,$H419/$G419,$H419-SUM($I419:Z419)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AB$5,$H419/$G419,$H419-SUM($I419:AA419)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AC$5,$H419/$G419,$H419-SUM($I419:AB419)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AD$5,$H419/$G419,$H419-SUM($I419:AC419)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AE$5,$H419/$G419,$H419-SUM($I419:AD419)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AF$5,$H419/$G419,$H419-SUM($I419:AE419)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AG$5,$H419/$G419,$H419-SUM($I419:AF419)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AH$5,$H419/$G419,$H419-SUM($I419:AG419)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AI$5,$H419/$G419,$H419-SUM($I419:AH419)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AJ$5,$H419/$G419,$H419-SUM($I419:AI419)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AK$5,$H419/$G419,$H419-SUM($I419:AJ419)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AL$5,$H419/$G419,$H419-SUM($I419:AK419)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AM$5,$H419/$G419,$H419-SUM($I419:AL419)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AN$5,$H419/$G419,$H419-SUM($I419:AM419)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AO$5,$H419/$G419,$H419-SUM($I419:AN419)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AP$5,$H419/$G419,$H419-SUM($I419:AO419)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AQ$5,$H419/$G419,$H419-SUM($I419:AP419)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AR$5,$H419/$G419,$H419-SUM($I419:AQ419)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AS$5,$H419/$G419,$H419-SUM($I419:AR419)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AT$5,$H419/$G419,$H419-SUM($I419:AS419)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AU$5,$H419/$G419,$H419-SUM($I419:AT419)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AV$5,$H419/$G419,$H419-SUM($I419:AU419)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AW$5,$H419/$G419,$H419-SUM($I419:AV419)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AX$5,$H419/$G419,$H419-SUM($I419:AW419)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AY$5,$H419/$G419,$H419-SUM($I419:AX419)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>AZ$5,$H419/$G419,$H419-SUM($I419:AY419)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BA$5,$H419/$G419,$H419-SUM($I419:AZ419)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BB$5,$H419/$G419,$H419-SUM($I419:BA419)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BC$5,$H419/$G419,$H419-SUM($I419:BB419)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BD$5,$H419/$G419,$H419-SUM($I419:BC419)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BE$5,$H419/$G419,$H419-SUM($I419:BD419)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BF$5,$H419/$G419,$H419-SUM($I419:BE419)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BG$5,$H419/$G419,$H419-SUM($I419:BF419)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BH$5,$H419/$G419,$H419-SUM($I419:BG419)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BI$5,$H419/$G419,$H419-SUM($I419:BH419)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BJ$5,$H419/$G419,$H419-SUM($I419:BI419)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BK$5,$H419/$G419,$H419-SUM($I419:BJ419)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BL$5,$H419/$G419,$H419-SUM($I419:BK419)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BM$5,$H419/$G419,$H419-SUM($I419:BL419)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BN$5,$H419/$G419,$H419-SUM($I419:BM419)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BO$5,$H419/$G419,$H419-SUM($I419:BN419)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BP$5,$H419/$G419,$H419-SUM($I419:BO419)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BQ$5,$H419/$G419,$H419-SUM($I419:BP419)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BR$5,$H419/$G419,$H419-SUM($I419:BQ419)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BS$5,$H419/$G419,$H419-SUM($I419:BR419)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BT$5,$H419/$G419,$H419-SUM($I419:BS419)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BU$5,$H419/$G419,$H419-SUM($I419:BT419)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BV$5,$H419/$G419,$H419-SUM($I419:BU419)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BW$5,$H419/$G419,$H419-SUM($I419:BV419)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BX$5,$H419/$G419,$H419-SUM($I419:BW419)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BY$5,$H419/$G419,$H419-SUM($I419:BX419)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>BZ$5,$H419/$G419,$H419-SUM($I419:BY419)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>CA$5,$H419/$G419,$H419-SUM($I419:BZ419)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>CB$5,$H419/$G419,$H419-SUM($I419:CA419)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D419,$G419=\"n/a\"),0,IF(SUM($D419,$G419+0.5)>CC$5,$H419/$G419,$H419-SUM($I419:CB419)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H419-SUM($J419:$CC419),2)=0,G419=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D419+1","v":2012},"$m Real 2010",null,{"$f":"G419","v":15},6.8460037122604751,null,{"$f":"IF(OR(J$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>J$5,$H420/$G420,$H420-SUM($I420:I420)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>K$5,$H420/$G420,$H420-SUM($I420:J420)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>L$5,$H420/$G420,$H420-SUM($I420:K420)))*L$14","v":0.45640024748403168},{"$f":"IF(OR(M$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>M$5,$H420/$G420,$H420-SUM($I420:L420)))*M$14","v":0.45640024748403168},{"$f":"IF(OR(N$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>N$5,$H420/$G420,$H420-SUM($I420:M420)))*N$14","v":0.45640024748403168},{"$f":"IF(OR(O$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>O$5,$H420/$G420,$H420-SUM($I420:N420)))*O$14","v":0.45640024748403168},{"$f":"IF(OR(P$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>P$5,$H420/$G420,$H420-SUM($I420:O420)))*P$14","v":0.45640024748403168},{"$f":"IF(OR(Q$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>Q$5,$H420/$G420,$H420-SUM($I420:P420)))*Q$14","v":0.45640024748403168},{"$f":"IF(OR(R$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>R$5,$H420/$G420,$H420-SUM($I420:Q420)))*R$14","v":0.45640024748403168},{"$f":"IF(OR(S$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>S$5,$H420/$G420,$H420-SUM($I420:R420)))*S$14","v":0.45640024748403168},{"$f":"IF(OR(T$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>T$5,$H420/$G420,$H420-SUM($I420:S420)))*T$14","v":0.22820012374201584},{"$f":"IF(OR(U$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>U$5,$H420/$G420,$H420-SUM($I420:T420)))*U$14","v":0.45640024748403168},{"$f":"IF(OR(V$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>V$5,$H420/$G420,$H420-SUM($I420:U420)))*V$14","v":0.45640024748403168},{"$f":"IF(OR(W$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>W$5,$H420/$G420,$H420-SUM($I420:V420)))*W$14","v":0.45640024748403168},{"$f":"IF(OR(X$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>X$5,$H420/$G420,$H420-SUM($I420:W420)))*X$14","v":0.45640024748403168},{"$f":"IF(OR(Y$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>Y$5,$H420/$G420,$H420-SUM($I420:X420)))*Y$14","v":0.45640024748403168},{"$f":"IF(OR(Z$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>Z$5,$H420/$G420,$H420-SUM($I420:Y420)))*Z$14","v":0.45640024748403168},{"$f":"IF(OR(AA$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AA$5,$H420/$G420,$H420-SUM($I420:Z420)))*AA$14","v":0.22820012374201415},{"$f":"IF(OR(AB$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AB$5,$H420/$G420,$H420-SUM($I420:AA420)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AC$5,$H420/$G420,$H420-SUM($I420:AB420)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AD$5,$H420/$G420,$H420-SUM($I420:AC420)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AE$5,$H420/$G420,$H420-SUM($I420:AD420)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AF$5,$H420/$G420,$H420-SUM($I420:AE420)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AG$5,$H420/$G420,$H420-SUM($I420:AF420)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AH$5,$H420/$G420,$H420-SUM($I420:AG420)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AI$5,$H420/$G420,$H420-SUM($I420:AH420)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AJ$5,$H420/$G420,$H420-SUM($I420:AI420)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AK$5,$H420/$G420,$H420-SUM($I420:AJ420)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AL$5,$H420/$G420,$H420-SUM($I420:AK420)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AM$5,$H420/$G420,$H420-SUM($I420:AL420)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AN$5,$H420/$G420,$H420-SUM($I420:AM420)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AO$5,$H420/$G420,$H420-SUM($I420:AN420)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AP$5,$H420/$G420,$H420-SUM($I420:AO420)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AQ$5,$H420/$G420,$H420-SUM($I420:AP420)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AR$5,$H420/$G420,$H420-SUM($I420:AQ420)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AS$5,$H420/$G420,$H420-SUM($I420:AR420)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AT$5,$H420/$G420,$H420-SUM($I420:AS420)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AU$5,$H420/$G420,$H420-SUM($I420:AT420)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AV$5,$H420/$G420,$H420-SUM($I420:AU420)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AW$5,$H420/$G420,$H420-SUM($I420:AV420)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AX$5,$H420/$G420,$H420-SUM($I420:AW420)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AY$5,$H420/$G420,$H420-SUM($I420:AX420)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>AZ$5,$H420/$G420,$H420-SUM($I420:AY420)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BA$5,$H420/$G420,$H420-SUM($I420:AZ420)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BB$5,$H420/$G420,$H420-SUM($I420:BA420)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BC$5,$H420/$G420,$H420-SUM($I420:BB420)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BD$5,$H420/$G420,$H420-SUM($I420:BC420)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BE$5,$H420/$G420,$H420-SUM($I420:BD420)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BF$5,$H420/$G420,$H420-SUM($I420:BE420)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BG$5,$H420/$G420,$H420-SUM($I420:BF420)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BH$5,$H420/$G420,$H420-SUM($I420:BG420)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BI$5,$H420/$G420,$H420-SUM($I420:BH420)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BJ$5,$H420/$G420,$H420-SUM($I420:BI420)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BK$5,$H420/$G420,$H420-SUM($I420:BJ420)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BL$5,$H420/$G420,$H420-SUM($I420:BK420)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BM$5,$H420/$G420,$H420-SUM($I420:BL420)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BN$5,$H420/$G420,$H420-SUM($I420:BM420)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BO$5,$H420/$G420,$H420-SUM($I420:BN420)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BP$5,$H420/$G420,$H420-SUM($I420:BO420)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BQ$5,$H420/$G420,$H420-SUM($I420:BP420)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BR$5,$H420/$G420,$H420-SUM($I420:BQ420)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BS$5,$H420/$G420,$H420-SUM($I420:BR420)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BT$5,$H420/$G420,$H420-SUM($I420:BS420)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BU$5,$H420/$G420,$H420-SUM($I420:BT420)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BV$5,$H420/$G420,$H420-SUM($I420:BU420)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BW$5,$H420/$G420,$H420-SUM($I420:BV420)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BX$5,$H420/$G420,$H420-SUM($I420:BW420)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BY$5,$H420/$G420,$H420-SUM($I420:BX420)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>BZ$5,$H420/$G420,$H420-SUM($I420:BY420)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>CA$5,$H420/$G420,$H420-SUM($I420:BZ420)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>CB$5,$H420/$G420,$H420-SUM($I420:CA420)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D420,$G420=\"n/a\"),0,IF(SUM($D420,$G420+0.5)>CC$5,$H420/$G420,$H420-SUM($I420:CB420)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D420+1","v":2013},"$m Real 2010",null,{"$f":"G420","v":15},9.1295419628921444,null,{"$f":"IF(OR(J$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>J$5,$H421/$G421,$H421-SUM($I421:I421)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>K$5,$H421/$G421,$H421-SUM($I421:J421)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>L$5,$H421/$G421,$H421-SUM($I421:K421)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>M$5,$H421/$G421,$H421-SUM($I421:L421)))*M$14","v":0.60863613085947632},{"$f":"IF(OR(N$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>N$5,$H421/$G421,$H421-SUM($I421:M421)))*N$14","v":0.60863613085947632},{"$f":"IF(OR(O$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>O$5,$H421/$G421,$H421-SUM($I421:N421)))*O$14","v":0.60863613085947632},{"$f":"IF(OR(P$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>P$5,$H421/$G421,$H421-SUM($I421:O421)))*P$14","v":0.60863613085947632},{"$f":"IF(OR(Q$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>Q$5,$H421/$G421,$H421-SUM($I421:P421)))*Q$14","v":0.60863613085947632},{"$f":"IF(OR(R$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>R$5,$H421/$G421,$H421-SUM($I421:Q421)))*R$14","v":0.60863613085947632},{"$f":"IF(OR(S$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>S$5,$H421/$G421,$H421-SUM($I421:R421)))*S$14","v":0.60863613085947632},{"$f":"IF(OR(T$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>T$5,$H421/$G421,$H421-SUM($I421:S421)))*T$14","v":0.30431806542973816},{"$f":"IF(OR(U$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>U$5,$H421/$G421,$H421-SUM($I421:T421)))*U$14","v":0.60863613085947632},{"$f":"IF(OR(V$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>V$5,$H421/$G421,$H421-SUM($I421:U421)))*V$14","v":0.60863613085947632},{"$f":"IF(OR(W$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>W$5,$H421/$G421,$H421-SUM($I421:V421)))*W$14","v":0.60863613085947632},{"$f":"IF(OR(X$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>X$5,$H421/$G421,$H421-SUM($I421:W421)))*X$14","v":0.60863613085947632},{"$f":"IF(OR(Y$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>Y$5,$H421/$G421,$H421-SUM($I421:X421)))*Y$14","v":0.60863613085947632},{"$f":"IF(OR(Z$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>Z$5,$H421/$G421,$H421-SUM($I421:Y421)))*Z$14","v":0.60863613085947632},{"$f":"IF(OR(AA$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AA$5,$H421/$G421,$H421-SUM($I421:Z421)))*AA$14","v":0.60863613085947632},{"$f":"IF(OR(AB$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AB$5,$H421/$G421,$H421-SUM($I421:AA421)))*AB$14","v":0.30431806542973483},{"$f":"IF(OR(AC$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AC$5,$H421/$G421,$H421-SUM($I421:AB421)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AD$5,$H421/$G421,$H421-SUM($I421:AC421)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AE$5,$H421/$G421,$H421-SUM($I421:AD421)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AF$5,$H421/$G421,$H421-SUM($I421:AE421)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AG$5,$H421/$G421,$H421-SUM($I421:AF421)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AH$5,$H421/$G421,$H421-SUM($I421:AG421)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AI$5,$H421/$G421,$H421-SUM($I421:AH421)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AJ$5,$H421/$G421,$H421-SUM($I421:AI421)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AK$5,$H421/$G421,$H421-SUM($I421:AJ421)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AL$5,$H421/$G421,$H421-SUM($I421:AK421)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AM$5,$H421/$G421,$H421-SUM($I421:AL421)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AN$5,$H421/$G421,$H421-SUM($I421:AM421)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AO$5,$H421/$G421,$H421-SUM($I421:AN421)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AP$5,$H421/$G421,$H421-SUM($I421:AO421)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AQ$5,$H421/$G421,$H421-SUM($I421:AP421)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AR$5,$H421/$G421,$H421-SUM($I421:AQ421)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AS$5,$H421/$G421,$H421-SUM($I421:AR421)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AT$5,$H421/$G421,$H421-SUM($I421:AS421)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AU$5,$H421/$G421,$H421-SUM($I421:AT421)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AV$5,$H421/$G421,$H421-SUM($I421:AU421)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AW$5,$H421/$G421,$H421-SUM($I421:AV421)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AX$5,$H421/$G421,$H421-SUM($I421:AW421)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AY$5,$H421/$G421,$H421-SUM($I421:AX421)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>AZ$5,$H421/$G421,$H421-SUM($I421:AY421)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BA$5,$H421/$G421,$H421-SUM($I421:AZ421)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BB$5,$H421/$G421,$H421-SUM($I421:BA421)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BC$5,$H421/$G421,$H421-SUM($I421:BB421)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BD$5,$H421/$G421,$H421-SUM($I421:BC421)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BE$5,$H421/$G421,$H421-SUM($I421:BD421)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BF$5,$H421/$G421,$H421-SUM($I421:BE421)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BG$5,$H421/$G421,$H421-SUM($I421:BF421)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BH$5,$H421/$G421,$H421-SUM($I421:BG421)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BI$5,$H421/$G421,$H421-SUM($I421:BH421)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BJ$5,$H421/$G421,$H421-SUM($I421:BI421)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BK$5,$H421/$G421,$H421-SUM($I421:BJ421)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BL$5,$H421/$G421,$H421-SUM($I421:BK421)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BM$5,$H421/$G421,$H421-SUM($I421:BL421)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BN$5,$H421/$G421,$H421-SUM($I421:BM421)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BO$5,$H421/$G421,$H421-SUM($I421:BN421)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BP$5,$H421/$G421,$H421-SUM($I421:BO421)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BQ$5,$H421/$G421,$H421-SUM($I421:BP421)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BR$5,$H421/$G421,$H421-SUM($I421:BQ421)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BS$5,$H421/$G421,$H421-SUM($I421:BR421)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BT$5,$H421/$G421,$H421-SUM($I421:BS421)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BU$5,$H421/$G421,$H421-SUM($I421:BT421)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BV$5,$H421/$G421,$H421-SUM($I421:BU421)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BW$5,$H421/$G421,$H421-SUM($I421:BV421)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BX$5,$H421/$G421,$H421-SUM($I421:BW421)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BY$5,$H421/$G421,$H421-SUM($I421:BX421)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>BZ$5,$H421/$G421,$H421-SUM($I421:BY421)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>CA$5,$H421/$G421,$H421-SUM($I421:BZ421)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>CB$5,$H421/$G421,$H421-SUM($I421:CA421)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D421,$G421=\"n/a\"),0,IF(SUM($D421,$G421+0.5)>CC$5,$H421/$G421,$H421-SUM($I421:CB421)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,15,25.774131762097667,null,{"$f":"IF(OR(J$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>J$5,$H422/$G422,$H422-SUM($I422:I422)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>K$5,$H422/$G422,$H422-SUM($I422:J422)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>L$5,$H422/$G422,$H422-SUM($I422:K422)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>M$5,$H422/$G422,$H422-SUM($I422:L422)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>N$5,$H422/$G422,$H422-SUM($I422:M422)))*N$14","v":1.7182754508065112},{"$f":"IF(OR(O$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>O$5,$H422/$G422,$H422-SUM($I422:N422)))*O$14","v":1.7182754508065112},{"$f":"IF(OR(P$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>P$5,$H422/$G422,$H422-SUM($I422:O422)))*P$14","v":1.7182754508065112},{"$f":"IF(OR(Q$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>Q$5,$H422/$G422,$H422-SUM($I422:P422)))*Q$14","v":1.7182754508065112},{"$f":"IF(OR(R$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>R$5,$H422/$G422,$H422-SUM($I422:Q422)))*R$14","v":1.7182754508065112},{"$f":"IF(OR(S$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>S$5,$H422/$G422,$H422-SUM($I422:R422)))*S$14","v":1.7182754508065112},{"$f":"IF(OR(T$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>T$5,$H422/$G422,$H422-SUM($I422:S422)))*T$14","v":0.85913772540325561},{"$f":"IF(OR(U$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>U$5,$H422/$G422,$H422-SUM($I422:T422)))*U$14","v":1.7182754508065112},{"$f":"IF(OR(V$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>V$5,$H422/$G422,$H422-SUM($I422:U422)))*V$14","v":1.7182754508065112},{"$f":"IF(OR(W$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>W$5,$H422/$G422,$H422-SUM($I422:V422)))*W$14","v":1.7182754508065112},{"$f":"IF(OR(X$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>X$5,$H422/$G422,$H422-SUM($I422:W422)))*X$14","v":1.7182754508065112},{"$f":"IF(OR(Y$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>Y$5,$H422/$G422,$H422-SUM($I422:X422)))*Y$14","v":1.7182754508065112},{"$f":"IF(OR(Z$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>Z$5,$H422/$G422,$H422-SUM($I422:Y422)))*Z$14","v":1.7182754508065112},{"$f":"IF(OR(AA$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AA$5,$H422/$G422,$H422-SUM($I422:Z422)))*AA$14","v":1.7182754508065112},{"$f":"IF(OR(AB$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AB$5,$H422/$G422,$H422-SUM($I422:AA422)))*AB$14","v":1.7182754508065112},{"$f":"IF(OR(AC$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AC$5,$H422/$G422,$H422-SUM($I422:AB422)))*AC$14","v":0.85913772540325084},{"$f":"IF(OR(AD$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AD$5,$H422/$G422,$H422-SUM($I422:AC422)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AE$5,$H422/$G422,$H422-SUM($I422:AD422)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AF$5,$H422/$G422,$H422-SUM($I422:AE422)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AG$5,$H422/$G422,$H422-SUM($I422:AF422)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AH$5,$H422/$G422,$H422-SUM($I422:AG422)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AI$5,$H422/$G422,$H422-SUM($I422:AH422)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AJ$5,$H422/$G422,$H422-SUM($I422:AI422)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AK$5,$H422/$G422,$H422-SUM($I422:AJ422)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AL$5,$H422/$G422,$H422-SUM($I422:AK422)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AM$5,$H422/$G422,$H422-SUM($I422:AL422)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AN$5,$H422/$G422,$H422-SUM($I422:AM422)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AO$5,$H422/$G422,$H422-SUM($I422:AN422)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AP$5,$H422/$G422,$H422-SUM($I422:AO422)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AQ$5,$H422/$G422,$H422-SUM($I422:AP422)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AR$5,$H422/$G422,$H422-SUM($I422:AQ422)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AS$5,$H422/$G422,$H422-SUM($I422:AR422)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AT$5,$H422/$G422,$H422-SUM($I422:AS422)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AU$5,$H422/$G422,$H422-SUM($I422:AT422)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AV$5,$H422/$G422,$H422-SUM($I422:AU422)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AW$5,$H422/$G422,$H422-SUM($I422:AV422)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AX$5,$H422/$G422,$H422-SUM($I422:AW422)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AY$5,$H422/$G422,$H422-SUM($I422:AX422)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>AZ$5,$H422/$G422,$H422-SUM($I422:AY422)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BA$5,$H422/$G422,$H422-SUM($I422:AZ422)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BB$5,$H422/$G422,$H422-SUM($I422:BA422)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BC$5,$H422/$G422,$H422-SUM($I422:BB422)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BD$5,$H422/$G422,$H422-SUM($I422:BC422)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BE$5,$H422/$G422,$H422-SUM($I422:BD422)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BF$5,$H422/$G422,$H422-SUM($I422:BE422)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BG$5,$H422/$G422,$H422-SUM($I422:BF422)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BH$5,$H422/$G422,$H422-SUM($I422:BG422)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BI$5,$H422/$G422,$H422-SUM($I422:BH422)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BJ$5,$H422/$G422,$H422-SUM($I422:BI422)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BK$5,$H422/$G422,$H422-SUM($I422:BJ422)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BL$5,$H422/$G422,$H422-SUM($I422:BK422)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BM$5,$H422/$G422,$H422-SUM($I422:BL422)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BN$5,$H422/$G422,$H422-SUM($I422:BM422)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BO$5,$H422/$G422,$H422-SUM($I422:BN422)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BP$5,$H422/$G422,$H422-SUM($I422:BO422)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BQ$5,$H422/$G422,$H422-SUM($I422:BP422)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BR$5,$H422/$G422,$H422-SUM($I422:BQ422)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BS$5,$H422/$G422,$H422-SUM($I422:BR422)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BT$5,$H422/$G422,$H422-SUM($I422:BS422)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BU$5,$H422/$G422,$H422-SUM($I422:BT422)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BV$5,$H422/$G422,$H422-SUM($I422:BU422)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BW$5,$H422/$G422,$H422-SUM($I422:BV422)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BX$5,$H422/$G422,$H422-SUM($I422:BW422)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BY$5,$H422/$G422,$H422-SUM($I422:BX422)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>BZ$5,$H422/$G422,$H422-SUM($I422:BY422)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>CA$5,$H422/$G422,$H422-SUM($I422:BZ422)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>CB$5,$H422/$G422,$H422-SUM($I422:CA422)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D422,$G422=\"n/a\"),0,IF(SUM($D422,$G422+0.5)>CC$5,$H422/$G422,$H422-SUM($I422:CB422)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,15,25.101328084087594,null,{"$f":"IF(OR(J$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>J$5,$H423/$G423,$H423-SUM($I423:I423)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>K$5,$H423/$G423,$H423-SUM($I423:J423)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>L$5,$H423/$G423,$H423-SUM($I423:K423)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>M$5,$H423/$G423,$H423-SUM($I423:L423)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>N$5,$H423/$G423,$H423-SUM($I423:M423)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>O$5,$H423/$G423,$H423-SUM($I423:N423)))*O$14","v":1.6734218722725063},{"$f":"IF(OR(P$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>P$5,$H423/$G423,$H423-SUM($I423:O423)))*P$14","v":1.6734218722725063},{"$f":"IF(OR(Q$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>Q$5,$H423/$G423,$H423-SUM($I423:P423)))*Q$14","v":1.6734218722725063},{"$f":"IF(OR(R$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>R$5,$H423/$G423,$H423-SUM($I423:Q423)))*R$14","v":1.6734218722725063},{"$f":"IF(OR(S$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>S$5,$H423/$G423,$H423-SUM($I423:R423)))*S$14","v":1.6734218722725063},{"$f":"IF(OR(T$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>T$5,$H423/$G423,$H423-SUM($I423:S423)))*T$14","v":0.83671093613625314},{"$f":"IF(OR(U$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>U$5,$H423/$G423,$H423-SUM($I423:T423)))*U$14","v":1.6734218722725063},{"$f":"IF(OR(V$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>V$5,$H423/$G423,$H423-SUM($I423:U423)))*V$14","v":1.6734218722725063},{"$f":"IF(OR(W$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>W$5,$H423/$G423,$H423-SUM($I423:V423)))*W$14","v":1.6734218722725063},{"$f":"IF(OR(X$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>X$5,$H423/$G423,$H423-SUM($I423:W423)))*X$14","v":1.6734218722725063},{"$f":"IF(OR(Y$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>Y$5,$H423/$G423,$H423-SUM($I423:X423)))*Y$14","v":1.6734218722725063},{"$f":"IF(OR(Z$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>Z$5,$H423/$G423,$H423-SUM($I423:Y423)))*Z$14","v":1.6734218722725063},{"$f":"IF(OR(AA$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AA$5,$H423/$G423,$H423-SUM($I423:Z423)))*AA$14","v":1.6734218722725063},{"$f":"IF(OR(AB$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AB$5,$H423/$G423,$H423-SUM($I423:AA423)))*AB$14","v":1.6734218722725063},{"$f":"IF(OR(AC$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AC$5,$H423/$G423,$H423-SUM($I423:AB423)))*AC$14","v":1.6734218722725063},{"$f":"IF(OR(AD$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AD$5,$H423/$G423,$H423-SUM($I423:AC423)))*AD$14","v":0.83671093613625303},{"$f":"IF(OR(AE$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AE$5,$H423/$G423,$H423-SUM($I423:AD423)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AF$5,$H423/$G423,$H423-SUM($I423:AE423)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AG$5,$H423/$G423,$H423-SUM($I423:AF423)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AH$5,$H423/$G423,$H423-SUM($I423:AG423)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AI$5,$H423/$G423,$H423-SUM($I423:AH423)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AJ$5,$H423/$G423,$H423-SUM($I423:AI423)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AK$5,$H423/$G423,$H423-SUM($I423:AJ423)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AL$5,$H423/$G423,$H423-SUM($I423:AK423)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AM$5,$H423/$G423,$H423-SUM($I423:AL423)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AN$5,$H423/$G423,$H423-SUM($I423:AM423)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AO$5,$H423/$G423,$H423-SUM($I423:AN423)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AP$5,$H423/$G423,$H423-SUM($I423:AO423)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AQ$5,$H423/$G423,$H423-SUM($I423:AP423)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AR$5,$H423/$G423,$H423-SUM($I423:AQ423)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AS$5,$H423/$G423,$H423-SUM($I423:AR423)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AT$5,$H423/$G423,$H423-SUM($I423:AS423)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AU$5,$H423/$G423,$H423-SUM($I423:AT423)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AV$5,$H423/$G423,$H423-SUM($I423:AU423)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AW$5,$H423/$G423,$H423-SUM($I423:AV423)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AX$5,$H423/$G423,$H423-SUM($I423:AW423)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AY$5,$H423/$G423,$H423-SUM($I423:AX423)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>AZ$5,$H423/$G423,$H423-SUM($I423:AY423)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BA$5,$H423/$G423,$H423-SUM($I423:AZ423)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BB$5,$H423/$G423,$H423-SUM($I423:BA423)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BC$5,$H423/$G423,$H423-SUM($I423:BB423)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BD$5,$H423/$G423,$H423-SUM($I423:BC423)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BE$5,$H423/$G423,$H423-SUM($I423:BD423)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BF$5,$H423/$G423,$H423-SUM($I423:BE423)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BG$5,$H423/$G423,$H423-SUM($I423:BF423)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BH$5,$H423/$G423,$H423-SUM($I423:BG423)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BI$5,$H423/$G423,$H423-SUM($I423:BH423)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BJ$5,$H423/$G423,$H423-SUM($I423:BI423)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BK$5,$H423/$G423,$H423-SUM($I423:BJ423)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BL$5,$H423/$G423,$H423-SUM($I423:BK423)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BM$5,$H423/$G423,$H423-SUM($I423:BL423)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BN$5,$H423/$G423,$H423-SUM($I423:BM423)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BO$5,$H423/$G423,$H423-SUM($I423:BN423)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BP$5,$H423/$G423,$H423-SUM($I423:BO423)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BQ$5,$H423/$G423,$H423-SUM($I423:BP423)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BR$5,$H423/$G423,$H423-SUM($I423:BQ423)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BS$5,$H423/$G423,$H423-SUM($I423:BR423)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BT$5,$H423/$G423,$H423-SUM($I423:BS423)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BU$5,$H423/$G423,$H423-SUM($I423:BT423)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BV$5,$H423/$G423,$H423-SUM($I423:BU423)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BW$5,$H423/$G423,$H423-SUM($I423:BV423)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BX$5,$H423/$G423,$H423-SUM($I423:BW423)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BY$5,$H423/$G423,$H423-SUM($I423:BX423)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>BZ$5,$H423/$G423,$H423-SUM($I423:BY423)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>CA$5,$H423/$G423,$H423-SUM($I423:BZ423)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>CB$5,$H423/$G423,$H423-SUM($I423:CA423)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D423,$G423=\"n/a\"),0,IF(SUM($D423,$G423+0.5)>CC$5,$H423/$G423,$H423-SUM($I423:CB423)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,15,28.159331497744581,null,{"$f":"IF(OR(J$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>J$5,$H424/$G424,$H424-SUM($I424:I424)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>K$5,$H424/$G424,$H424-SUM($I424:J424)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>L$5,$H424/$G424,$H424-SUM($I424:K424)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>M$5,$H424/$G424,$H424-SUM($I424:L424)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>N$5,$H424/$G424,$H424-SUM($I424:M424)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>O$5,$H424/$G424,$H424-SUM($I424:N424)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>P$5,$H424/$G424,$H424-SUM($I424:O424)))*P$14","v":1.8772887665163054},{"$f":"IF(OR(Q$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>Q$5,$H424/$G424,$H424-SUM($I424:P424)))*Q$14","v":1.8772887665163054},{"$f":"IF(OR(R$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>R$5,$H424/$G424,$H424-SUM($I424:Q424)))*R$14","v":1.8772887665163054},{"$f":"IF(OR(S$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>S$5,$H424/$G424,$H424-SUM($I424:R424)))*S$14","v":1.8772887665163054},{"$f":"IF(OR(T$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>T$5,$H424/$G424,$H424-SUM($I424:S424)))*T$14","v":0.93864438325815269},{"$f":"IF(OR(U$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>U$5,$H424/$G424,$H424-SUM($I424:T424)))*U$14","v":1.8772887665163054},{"$f":"IF(OR(V$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>V$5,$H424/$G424,$H424-SUM($I424:U424)))*V$14","v":1.8772887665163054},{"$f":"IF(OR(W$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>W$5,$H424/$G424,$H424-SUM($I424:V424)))*W$14","v":1.8772887665163054},{"$f":"IF(OR(X$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>X$5,$H424/$G424,$H424-SUM($I424:W424)))*X$14","v":1.8772887665163054},{"$f":"IF(OR(Y$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>Y$5,$H424/$G424,$H424-SUM($I424:X424)))*Y$14","v":1.8772887665163054},{"$f":"IF(OR(Z$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>Z$5,$H424/$G424,$H424-SUM($I424:Y424)))*Z$14","v":1.8772887665163054},{"$f":"IF(OR(AA$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AA$5,$H424/$G424,$H424-SUM($I424:Z424)))*AA$14","v":1.8772887665163054},{"$f":"IF(OR(AB$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AB$5,$H424/$G424,$H424-SUM($I424:AA424)))*AB$14","v":1.8772887665163054},{"$f":"IF(OR(AC$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AC$5,$H424/$G424,$H424-SUM($I424:AB424)))*AC$14","v":1.8772887665163054},{"$f":"IF(OR(AD$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AD$5,$H424/$G424,$H424-SUM($I424:AC424)))*AD$14","v":1.8772887665163054},{"$f":"IF(OR(AE$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AE$5,$H424/$G424,$H424-SUM($I424:AD424)))*AE$14","v":0.93864438325815769},{"$f":"IF(OR(AF$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AF$5,$H424/$G424,$H424-SUM($I424:AE424)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AG$5,$H424/$G424,$H424-SUM($I424:AF424)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AH$5,$H424/$G424,$H424-SUM($I424:AG424)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AI$5,$H424/$G424,$H424-SUM($I424:AH424)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AJ$5,$H424/$G424,$H424-SUM($I424:AI424)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AK$5,$H424/$G424,$H424-SUM($I424:AJ424)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AL$5,$H424/$G424,$H424-SUM($I424:AK424)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AM$5,$H424/$G424,$H424-SUM($I424:AL424)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AN$5,$H424/$G424,$H424-SUM($I424:AM424)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AO$5,$H424/$G424,$H424-SUM($I424:AN424)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AP$5,$H424/$G424,$H424-SUM($I424:AO424)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AQ$5,$H424/$G424,$H424-SUM($I424:AP424)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AR$5,$H424/$G424,$H424-SUM($I424:AQ424)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AS$5,$H424/$G424,$H424-SUM($I424:AR424)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AT$5,$H424/$G424,$H424-SUM($I424:AS424)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AU$5,$H424/$G424,$H424-SUM($I424:AT424)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AV$5,$H424/$G424,$H424-SUM($I424:AU424)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AW$5,$H424/$G424,$H424-SUM($I424:AV424)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AX$5,$H424/$G424,$H424-SUM($I424:AW424)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AY$5,$H424/$G424,$H424-SUM($I424:AX424)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>AZ$5,$H424/$G424,$H424-SUM($I424:AY424)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BA$5,$H424/$G424,$H424-SUM($I424:AZ424)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BB$5,$H424/$G424,$H424-SUM($I424:BA424)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BC$5,$H424/$G424,$H424-SUM($I424:BB424)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BD$5,$H424/$G424,$H424-SUM($I424:BC424)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BE$5,$H424/$G424,$H424-SUM($I424:BD424)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BF$5,$H424/$G424,$H424-SUM($I424:BE424)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BG$5,$H424/$G424,$H424-SUM($I424:BF424)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BH$5,$H424/$G424,$H424-SUM($I424:BG424)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BI$5,$H424/$G424,$H424-SUM($I424:BH424)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BJ$5,$H424/$G424,$H424-SUM($I424:BI424)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BK$5,$H424/$G424,$H424-SUM($I424:BJ424)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BL$5,$H424/$G424,$H424-SUM($I424:BK424)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BM$5,$H424/$G424,$H424-SUM($I424:BL424)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BN$5,$H424/$G424,$H424-SUM($I424:BM424)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BO$5,$H424/$G424,$H424-SUM($I424:BN424)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BP$5,$H424/$G424,$H424-SUM($I424:BO424)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BQ$5,$H424/$G424,$H424-SUM($I424:BP424)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BR$5,$H424/$G424,$H424-SUM($I424:BQ424)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BS$5,$H424/$G424,$H424-SUM($I424:BR424)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BT$5,$H424/$G424,$H424-SUM($I424:BS424)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BU$5,$H424/$G424,$H424-SUM($I424:BT424)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BV$5,$H424/$G424,$H424-SUM($I424:BU424)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BW$5,$H424/$G424,$H424-SUM($I424:BV424)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BX$5,$H424/$G424,$H424-SUM($I424:BW424)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BY$5,$H424/$G424,$H424-SUM($I424:BX424)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>BZ$5,$H424/$G424,$H424-SUM($I424:BY424)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>CA$5,$H424/$G424,$H424-SUM($I424:BZ424)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>CB$5,$H424/$G424,$H424-SUM($I424:CA424)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D424,$G424=\"n/a\"),0,IF(SUM($D424,$G424+0.5)>CC$5,$H424/$G424,$H424-SUM($I424:CB424)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,15,34.64790725635622,null,{"$f":"IF(OR(J$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>J$5,$H425/$G425,$H425-SUM($I425:I425)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>K$5,$H425/$G425,$H425-SUM($I425:J425)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>L$5,$H425/$G425,$H425-SUM($I425:K425)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>M$5,$H425/$G425,$H425-SUM($I425:L425)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>N$5,$H425/$G425,$H425-SUM($I425:M425)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>O$5,$H425/$G425,$H425-SUM($I425:N425)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>P$5,$H425/$G425,$H425-SUM($I425:O425)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>Q$5,$H425/$G425,$H425-SUM($I425:P425)))*Q$14","v":2.3098604837570815},{"$f":"IF(OR(R$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>R$5,$H425/$G425,$H425-SUM($I425:Q425)))*R$14","v":2.3098604837570815},{"$f":"IF(OR(S$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>S$5,$H425/$G425,$H425-SUM($I425:R425)))*S$14","v":2.3098604837570815},{"$f":"IF(OR(T$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>T$5,$H425/$G425,$H425-SUM($I425:S425)))*T$14","v":1.1549302418785408},{"$f":"IF(OR(U$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>U$5,$H425/$G425,$H425-SUM($I425:T425)))*U$14","v":2.3098604837570815},{"$f":"IF(OR(V$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>V$5,$H425/$G425,$H425-SUM($I425:U425)))*V$14","v":2.3098604837570815},{"$f":"IF(OR(W$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>W$5,$H425/$G425,$H425-SUM($I425:V425)))*W$14","v":2.3098604837570815},{"$f":"IF(OR(X$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>X$5,$H425/$G425,$H425-SUM($I425:W425)))*X$14","v":2.3098604837570815},{"$f":"IF(OR(Y$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>Y$5,$H425/$G425,$H425-SUM($I425:X425)))*Y$14","v":2.3098604837570815},{"$f":"IF(OR(Z$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>Z$5,$H425/$G425,$H425-SUM($I425:Y425)))*Z$14","v":2.3098604837570815},{"$f":"IF(OR(AA$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AA$5,$H425/$G425,$H425-SUM($I425:Z425)))*AA$14","v":2.3098604837570815},{"$f":"IF(OR(AB$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AB$5,$H425/$G425,$H425-SUM($I425:AA425)))*AB$14","v":2.3098604837570815},{"$f":"IF(OR(AC$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AC$5,$H425/$G425,$H425-SUM($I425:AB425)))*AC$14","v":2.3098604837570815},{"$f":"IF(OR(AD$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AD$5,$H425/$G425,$H425-SUM($I425:AC425)))*AD$14","v":2.3098604837570815},{"$f":"IF(OR(AE$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AE$5,$H425/$G425,$H425-SUM($I425:AD425)))*AE$14","v":2.3098604837570815},{"$f":"IF(OR(AF$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AF$5,$H425/$G425,$H425-SUM($I425:AE425)))*AF$14","v":1.1549302418785388},{"$f":"IF(OR(AG$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AG$5,$H425/$G425,$H425-SUM($I425:AF425)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AH$5,$H425/$G425,$H425-SUM($I425:AG425)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AI$5,$H425/$G425,$H425-SUM($I425:AH425)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AJ$5,$H425/$G425,$H425-SUM($I425:AI425)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AK$5,$H425/$G425,$H425-SUM($I425:AJ425)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AL$5,$H425/$G425,$H425-SUM($I425:AK425)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AM$5,$H425/$G425,$H425-SUM($I425:AL425)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AN$5,$H425/$G425,$H425-SUM($I425:AM425)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AO$5,$H425/$G425,$H425-SUM($I425:AN425)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AP$5,$H425/$G425,$H425-SUM($I425:AO425)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AQ$5,$H425/$G425,$H425-SUM($I425:AP425)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AR$5,$H425/$G425,$H425-SUM($I425:AQ425)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AS$5,$H425/$G425,$H425-SUM($I425:AR425)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AT$5,$H425/$G425,$H425-SUM($I425:AS425)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AU$5,$H425/$G425,$H425-SUM($I425:AT425)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AV$5,$H425/$G425,$H425-SUM($I425:AU425)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AW$5,$H425/$G425,$H425-SUM($I425:AV425)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AX$5,$H425/$G425,$H425-SUM($I425:AW425)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AY$5,$H425/$G425,$H425-SUM($I425:AX425)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>AZ$5,$H425/$G425,$H425-SUM($I425:AY425)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BA$5,$H425/$G425,$H425-SUM($I425:AZ425)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BB$5,$H425/$G425,$H425-SUM($I425:BA425)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BC$5,$H425/$G425,$H425-SUM($I425:BB425)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BD$5,$H425/$G425,$H425-SUM($I425:BC425)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BE$5,$H425/$G425,$H425-SUM($I425:BD425)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BF$5,$H425/$G425,$H425-SUM($I425:BE425)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BG$5,$H425/$G425,$H425-SUM($I425:BF425)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BH$5,$H425/$G425,$H425-SUM($I425:BG425)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BI$5,$H425/$G425,$H425-SUM($I425:BH425)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BJ$5,$H425/$G425,$H425-SUM($I425:BI425)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BK$5,$H425/$G425,$H425-SUM($I425:BJ425)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BL$5,$H425/$G425,$H425-SUM($I425:BK425)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BM$5,$H425/$G425,$H425-SUM($I425:BL425)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BN$5,$H425/$G425,$H425-SUM($I425:BM425)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BO$5,$H425/$G425,$H425-SUM($I425:BN425)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BP$5,$H425/$G425,$H425-SUM($I425:BO425)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BQ$5,$H425/$G425,$H425-SUM($I425:BP425)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BR$5,$H425/$G425,$H425-SUM($I425:BQ425)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BS$5,$H425/$G425,$H425-SUM($I425:BR425)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BT$5,$H425/$G425,$H425-SUM($I425:BS425)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BU$5,$H425/$G425,$H425-SUM($I425:BT425)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BV$5,$H425/$G425,$H425-SUM($I425:BU425)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BW$5,$H425/$G425,$H425-SUM($I425:BV425)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BX$5,$H425/$G425,$H425-SUM($I425:BW425)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BY$5,$H425/$G425,$H425-SUM($I425:BX425)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>BZ$5,$H425/$G425,$H425-SUM($I425:BY425)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>CA$5,$H425/$G425,$H425-SUM($I425:BZ425)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>CB$5,$H425/$G425,$H425-SUM($I425:CA425)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D425,$G425=\"n/a\"),0,IF(SUM($D425,$G425+0.5)>CC$5,$H425/$G425,$H425-SUM($I425:CB425)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,15,31.737356539222489,null,{"$f":"IF(OR(J$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>J$5,$H426/$G426,$H426-SUM($I426:I426)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>K$5,$H426/$G426,$H426-SUM($I426:J426)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>L$5,$H426/$G426,$H426-SUM($I426:K426)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>M$5,$H426/$G426,$H426-SUM($I426:L426)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>N$5,$H426/$G426,$H426-SUM($I426:M426)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>O$5,$H426/$G426,$H426-SUM($I426:N426)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>P$5,$H426/$G426,$H426-SUM($I426:O426)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>Q$5,$H426/$G426,$H426-SUM($I426:P426)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>R$5,$H426/$G426,$H426-SUM($I426:Q426)))*R$14","v":2.1158237692814992},{"$f":"IF(OR(S$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>S$5,$H426/$G426,$H426-SUM($I426:R426)))*S$14","v":2.1158237692814992},{"$f":"IF(OR(T$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>T$5,$H426/$G426,$H426-SUM($I426:S426)))*T$14","v":1.0579118846407496},{"$f":"IF(OR(U$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>U$5,$H426/$G426,$H426-SUM($I426:T426)))*U$14","v":2.1158237692814992},{"$f":"IF(OR(V$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>V$5,$H426/$G426,$H426-SUM($I426:U426)))*V$14","v":2.1158237692814992},{"$f":"IF(OR(W$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>W$5,$H426/$G426,$H426-SUM($I426:V426)))*W$14","v":2.1158237692814992},{"$f":"IF(OR(X$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>X$5,$H426/$G426,$H426-SUM($I426:W426)))*X$14","v":2.1158237692814992},{"$f":"IF(OR(Y$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>Y$5,$H426/$G426,$H426-SUM($I426:X426)))*Y$14","v":2.1158237692814992},{"$f":"IF(OR(Z$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>Z$5,$H426/$G426,$H426-SUM($I426:Y426)))*Z$14","v":2.1158237692814992},{"$f":"IF(OR(AA$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AA$5,$H426/$G426,$H426-SUM($I426:Z426)))*AA$14","v":2.1158237692814992},{"$f":"IF(OR(AB$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AB$5,$H426/$G426,$H426-SUM($I426:AA426)))*AB$14","v":2.1158237692814992},{"$f":"IF(OR(AC$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AC$5,$H426/$G426,$H426-SUM($I426:AB426)))*AC$14","v":2.1158237692814992},{"$f":"IF(OR(AD$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AD$5,$H426/$G426,$H426-SUM($I426:AC426)))*AD$14","v":2.1158237692814992},{"$f":"IF(OR(AE$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AE$5,$H426/$G426,$H426-SUM($I426:AD426)))*AE$14","v":2.1158237692814992},{"$f":"IF(OR(AF$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AF$5,$H426/$G426,$H426-SUM($I426:AE426)))*AF$14","v":2.1158237692814992},{"$f":"IF(OR(AG$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AG$5,$H426/$G426,$H426-SUM($I426:AF426)))*AG$14","v":1.057911884640756},{"$f":"IF(OR(AH$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AH$5,$H426/$G426,$H426-SUM($I426:AG426)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AI$5,$H426/$G426,$H426-SUM($I426:AH426)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AJ$5,$H426/$G426,$H426-SUM($I426:AI426)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AK$5,$H426/$G426,$H426-SUM($I426:AJ426)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AL$5,$H426/$G426,$H426-SUM($I426:AK426)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AM$5,$H426/$G426,$H426-SUM($I426:AL426)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AN$5,$H426/$G426,$H426-SUM($I426:AM426)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AO$5,$H426/$G426,$H426-SUM($I426:AN426)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AP$5,$H426/$G426,$H426-SUM($I426:AO426)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AQ$5,$H426/$G426,$H426-SUM($I426:AP426)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AR$5,$H426/$G426,$H426-SUM($I426:AQ426)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AS$5,$H426/$G426,$H426-SUM($I426:AR426)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AT$5,$H426/$G426,$H426-SUM($I426:AS426)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AU$5,$H426/$G426,$H426-SUM($I426:AT426)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AV$5,$H426/$G426,$H426-SUM($I426:AU426)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AW$5,$H426/$G426,$H426-SUM($I426:AV426)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AX$5,$H426/$G426,$H426-SUM($I426:AW426)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AY$5,$H426/$G426,$H426-SUM($I426:AX426)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>AZ$5,$H426/$G426,$H426-SUM($I426:AY426)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BA$5,$H426/$G426,$H426-SUM($I426:AZ426)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BB$5,$H426/$G426,$H426-SUM($I426:BA426)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BC$5,$H426/$G426,$H426-SUM($I426:BB426)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BD$5,$H426/$G426,$H426-SUM($I426:BC426)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BE$5,$H426/$G426,$H426-SUM($I426:BD426)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BF$5,$H426/$G426,$H426-SUM($I426:BE426)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BG$5,$H426/$G426,$H426-SUM($I426:BF426)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BH$5,$H426/$G426,$H426-SUM($I426:BG426)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BI$5,$H426/$G426,$H426-SUM($I426:BH426)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BJ$5,$H426/$G426,$H426-SUM($I426:BI426)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BK$5,$H426/$G426,$H426-SUM($I426:BJ426)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BL$5,$H426/$G426,$H426-SUM($I426:BK426)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BM$5,$H426/$G426,$H426-SUM($I426:BL426)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BN$5,$H426/$G426,$H426-SUM($I426:BM426)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BO$5,$H426/$G426,$H426-SUM($I426:BN426)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BP$5,$H426/$G426,$H426-SUM($I426:BO426)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BQ$5,$H426/$G426,$H426-SUM($I426:BP426)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BR$5,$H426/$G426,$H426-SUM($I426:BQ426)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BS$5,$H426/$G426,$H426-SUM($I426:BR426)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BT$5,$H426/$G426,$H426-SUM($I426:BS426)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BU$5,$H426/$G426,$H426-SUM($I426:BT426)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BV$5,$H426/$G426,$H426-SUM($I426:BU426)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BW$5,$H426/$G426,$H426-SUM($I426:BV426)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BX$5,$H426/$G426,$H426-SUM($I426:BW426)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BY$5,$H426/$G426,$H426-SUM($I426:BX426)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>BZ$5,$H426/$G426,$H426-SUM($I426:BY426)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>CA$5,$H426/$G426,$H426-SUM($I426:BZ426)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>CB$5,$H426/$G426,$H426-SUM($I426:CA426)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D426,$G426=\"n/a\"),0,IF(SUM($D426,$G426+0.5)>CC$5,$H426/$G426,$H426-SUM($I426:CB426)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,15,39.809903062934829,null,{"$f":"IF(OR(J$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>J$5,$H427/$G427,$H427-SUM($I427:I427)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>K$5,$H427/$G427,$H427-SUM($I427:J427)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>L$5,$H427/$G427,$H427-SUM($I427:K427)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>M$5,$H427/$G427,$H427-SUM($I427:L427)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>N$5,$H427/$G427,$H427-SUM($I427:M427)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>O$5,$H427/$G427,$H427-SUM($I427:N427)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>P$5,$H427/$G427,$H427-SUM($I427:O427)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>Q$5,$H427/$G427,$H427-SUM($I427:P427)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>R$5,$H427/$G427,$H427-SUM($I427:Q427)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>S$5,$H427/$G427,$H427-SUM($I427:R427)))*S$14","v":2.6539935375289887},{"$f":"IF(OR(T$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>T$5,$H427/$G427,$H427-SUM($I427:S427)))*T$14","v":1.3269967687644943},{"$f":"IF(OR(U$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>U$5,$H427/$G427,$H427-SUM($I427:T427)))*U$14","v":2.6539935375289887},{"$f":"IF(OR(V$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>V$5,$H427/$G427,$H427-SUM($I427:U427)))*V$14","v":2.6539935375289887},{"$f":"IF(OR(W$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>W$5,$H427/$G427,$H427-SUM($I427:V427)))*W$14","v":2.6539935375289887},{"$f":"IF(OR(X$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>X$5,$H427/$G427,$H427-SUM($I427:W427)))*X$14","v":2.6539935375289887},{"$f":"IF(OR(Y$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>Y$5,$H427/$G427,$H427-SUM($I427:X427)))*Y$14","v":2.6539935375289887},{"$f":"IF(OR(Z$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>Z$5,$H427/$G427,$H427-SUM($I427:Y427)))*Z$14","v":2.6539935375289887},{"$f":"IF(OR(AA$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AA$5,$H427/$G427,$H427-SUM($I427:Z427)))*AA$14","v":2.6539935375289887},{"$f":"IF(OR(AB$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AB$5,$H427/$G427,$H427-SUM($I427:AA427)))*AB$14","v":2.6539935375289887},{"$f":"IF(OR(AC$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AC$5,$H427/$G427,$H427-SUM($I427:AB427)))*AC$14","v":2.6539935375289887},{"$f":"IF(OR(AD$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AD$5,$H427/$G427,$H427-SUM($I427:AC427)))*AD$14","v":2.6539935375289887},{"$f":"IF(OR(AE$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AE$5,$H427/$G427,$H427-SUM($I427:AD427)))*AE$14","v":2.6539935375289887},{"$f":"IF(OR(AF$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AF$5,$H427/$G427,$H427-SUM($I427:AE427)))*AF$14","v":2.6539935375289887},{"$f":"IF(OR(AG$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AG$5,$H427/$G427,$H427-SUM($I427:AF427)))*AG$14","v":2.6539935375289887},{"$f":"IF(OR(AH$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AH$5,$H427/$G427,$H427-SUM($I427:AG427)))*AH$14","v":1.3269967687644879},{"$f":"IF(OR(AI$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AI$5,$H427/$G427,$H427-SUM($I427:AH427)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AJ$5,$H427/$G427,$H427-SUM($I427:AI427)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AK$5,$H427/$G427,$H427-SUM($I427:AJ427)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AL$5,$H427/$G427,$H427-SUM($I427:AK427)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AM$5,$H427/$G427,$H427-SUM($I427:AL427)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AN$5,$H427/$G427,$H427-SUM($I427:AM427)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AO$5,$H427/$G427,$H427-SUM($I427:AN427)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AP$5,$H427/$G427,$H427-SUM($I427:AO427)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AQ$5,$H427/$G427,$H427-SUM($I427:AP427)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AR$5,$H427/$G427,$H427-SUM($I427:AQ427)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AS$5,$H427/$G427,$H427-SUM($I427:AR427)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AT$5,$H427/$G427,$H427-SUM($I427:AS427)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AU$5,$H427/$G427,$H427-SUM($I427:AT427)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AV$5,$H427/$G427,$H427-SUM($I427:AU427)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AW$5,$H427/$G427,$H427-SUM($I427:AV427)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AX$5,$H427/$G427,$H427-SUM($I427:AW427)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AY$5,$H427/$G427,$H427-SUM($I427:AX427)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>AZ$5,$H427/$G427,$H427-SUM($I427:AY427)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BA$5,$H427/$G427,$H427-SUM($I427:AZ427)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BB$5,$H427/$G427,$H427-SUM($I427:BA427)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BC$5,$H427/$G427,$H427-SUM($I427:BB427)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BD$5,$H427/$G427,$H427-SUM($I427:BC427)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BE$5,$H427/$G427,$H427-SUM($I427:BD427)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BF$5,$H427/$G427,$H427-SUM($I427:BE427)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BG$5,$H427/$G427,$H427-SUM($I427:BF427)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BH$5,$H427/$G427,$H427-SUM($I427:BG427)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BI$5,$H427/$G427,$H427-SUM($I427:BH427)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BJ$5,$H427/$G427,$H427-SUM($I427:BI427)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BK$5,$H427/$G427,$H427-SUM($I427:BJ427)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BL$5,$H427/$G427,$H427-SUM($I427:BK427)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BM$5,$H427/$G427,$H427-SUM($I427:BL427)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BN$5,$H427/$G427,$H427-SUM($I427:BM427)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BO$5,$H427/$G427,$H427-SUM($I427:BN427)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BP$5,$H427/$G427,$H427-SUM($I427:BO427)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BQ$5,$H427/$G427,$H427-SUM($I427:BP427)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BR$5,$H427/$G427,$H427-SUM($I427:BQ427)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BS$5,$H427/$G427,$H427-SUM($I427:BR427)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BT$5,$H427/$G427,$H427-SUM($I427:BS427)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BU$5,$H427/$G427,$H427-SUM($I427:BT427)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BV$5,$H427/$G427,$H427-SUM($I427:BU427)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BW$5,$H427/$G427,$H427-SUM($I427:BV427)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BX$5,$H427/$G427,$H427-SUM($I427:BW427)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BY$5,$H427/$G427,$H427-SUM($I427:BX427)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>BZ$5,$H427/$G427,$H427-SUM($I427:BY427)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>CA$5,$H427/$G427,$H427-SUM($I427:BZ427)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>CB$5,$H427/$G427,$H427-SUM($I427:CA427)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D427,$G427=\"n/a\"),0,IF(SUM($D427,$G427+0.5)>CC$5,$H427/$G427,$H427-SUM($I427:CB427)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,15,33.340274628670279,null,{"$f":"IF(OR(J$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>J$5,$H428/$G428,$H428-SUM($I428:I428)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>K$5,$H428/$G428,$H428-SUM($I428:J428)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>L$5,$H428/$G428,$H428-SUM($I428:K428)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>M$5,$H428/$G428,$H428-SUM($I428:L428)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>N$5,$H428/$G428,$H428-SUM($I428:M428)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>O$5,$H428/$G428,$H428-SUM($I428:N428)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>P$5,$H428/$G428,$H428-SUM($I428:O428)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>Q$5,$H428/$G428,$H428-SUM($I428:P428)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>R$5,$H428/$G428,$H428-SUM($I428:Q428)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>S$5,$H428/$G428,$H428-SUM($I428:R428)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>T$5,$H428/$G428,$H428-SUM($I428:S428)))*T$14","v":1.1113424876223426},{"$f":"IF(OR(U$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>U$5,$H428/$G428,$H428-SUM($I428:T428)))*U$14","v":2.2226849752446851},{"$f":"IF(OR(V$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>V$5,$H428/$G428,$H428-SUM($I428:U428)))*V$14","v":2.2226849752446851},{"$f":"IF(OR(W$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>W$5,$H428/$G428,$H428-SUM($I428:V428)))*W$14","v":2.2226849752446851},{"$f":"IF(OR(X$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>X$5,$H428/$G428,$H428-SUM($I428:W428)))*X$14","v":2.2226849752446851},{"$f":"IF(OR(Y$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>Y$5,$H428/$G428,$H428-SUM($I428:X428)))*Y$14","v":2.2226849752446851},{"$f":"IF(OR(Z$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>Z$5,$H428/$G428,$H428-SUM($I428:Y428)))*Z$14","v":2.2226849752446851},{"$f":"IF(OR(AA$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AA$5,$H428/$G428,$H428-SUM($I428:Z428)))*AA$14","v":2.2226849752446851},{"$f":"IF(OR(AB$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AB$5,$H428/$G428,$H428-SUM($I428:AA428)))*AB$14","v":2.2226849752446851},{"$f":"IF(OR(AC$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AC$5,$H428/$G428,$H428-SUM($I428:AB428)))*AC$14","v":2.2226849752446851},{"$f":"IF(OR(AD$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AD$5,$H428/$G428,$H428-SUM($I428:AC428)))*AD$14","v":2.2226849752446851},{"$f":"IF(OR(AE$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AE$5,$H428/$G428,$H428-SUM($I428:AD428)))*AE$14","v":2.2226849752446851},{"$f":"IF(OR(AF$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AF$5,$H428/$G428,$H428-SUM($I428:AE428)))*AF$14","v":2.2226849752446851},{"$f":"IF(OR(AG$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AG$5,$H428/$G428,$H428-SUM($I428:AF428)))*AG$14","v":2.2226849752446851},{"$f":"IF(OR(AH$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AH$5,$H428/$G428,$H428-SUM($I428:AG428)))*AH$14","v":2.2226849752446851},{"$f":"IF(OR(AI$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AI$5,$H428/$G428,$H428-SUM($I428:AH428)))*AI$14","v":1.1113424876223377},{"$f":"IF(OR(AJ$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AJ$5,$H428/$G428,$H428-SUM($I428:AI428)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AK$5,$H428/$G428,$H428-SUM($I428:AJ428)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AL$5,$H428/$G428,$H428-SUM($I428:AK428)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AM$5,$H428/$G428,$H428-SUM($I428:AL428)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AN$5,$H428/$G428,$H428-SUM($I428:AM428)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AO$5,$H428/$G428,$H428-SUM($I428:AN428)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AP$5,$H428/$G428,$H428-SUM($I428:AO428)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AQ$5,$H428/$G428,$H428-SUM($I428:AP428)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AR$5,$H428/$G428,$H428-SUM($I428:AQ428)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AS$5,$H428/$G428,$H428-SUM($I428:AR428)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AT$5,$H428/$G428,$H428-SUM($I428:AS428)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AU$5,$H428/$G428,$H428-SUM($I428:AT428)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AV$5,$H428/$G428,$H428-SUM($I428:AU428)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AW$5,$H428/$G428,$H428-SUM($I428:AV428)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AX$5,$H428/$G428,$H428-SUM($I428:AW428)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AY$5,$H428/$G428,$H428-SUM($I428:AX428)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>AZ$5,$H428/$G428,$H428-SUM($I428:AY428)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BA$5,$H428/$G428,$H428-SUM($I428:AZ428)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BB$5,$H428/$G428,$H428-SUM($I428:BA428)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BC$5,$H428/$G428,$H428-SUM($I428:BB428)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BD$5,$H428/$G428,$H428-SUM($I428:BC428)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BE$5,$H428/$G428,$H428-SUM($I428:BD428)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BF$5,$H428/$G428,$H428-SUM($I428:BE428)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BG$5,$H428/$G428,$H428-SUM($I428:BF428)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BH$5,$H428/$G428,$H428-SUM($I428:BG428)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BI$5,$H428/$G428,$H428-SUM($I428:BH428)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BJ$5,$H428/$G428,$H428-SUM($I428:BI428)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BK$5,$H428/$G428,$H428-SUM($I428:BJ428)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BL$5,$H428/$G428,$H428-SUM($I428:BK428)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BM$5,$H428/$G428,$H428-SUM($I428:BL428)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BN$5,$H428/$G428,$H428-SUM($I428:BM428)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BO$5,$H428/$G428,$H428-SUM($I428:BN428)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BP$5,$H428/$G428,$H428-SUM($I428:BO428)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BQ$5,$H428/$G428,$H428-SUM($I428:BP428)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BR$5,$H428/$G428,$H428-SUM($I428:BQ428)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BS$5,$H428/$G428,$H428-SUM($I428:BR428)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BT$5,$H428/$G428,$H428-SUM($I428:BS428)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BU$5,$H428/$G428,$H428-SUM($I428:BT428)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BV$5,$H428/$G428,$H428-SUM($I428:BU428)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BW$5,$H428/$G428,$H428-SUM($I428:BV428)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BX$5,$H428/$G428,$H428-SUM($I428:BW428)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BY$5,$H428/$G428,$H428-SUM($I428:BX428)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>BZ$5,$H428/$G428,$H428-SUM($I428:BY428)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>CA$5,$H428/$G428,$H428-SUM($I428:BZ428)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>CB$5,$H428/$G428,$H428-SUM($I428:CA428)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D428,$G428=\"n/a\"),0,IF(SUM($D428,$G428+0.5)>CC$5,$H428/$G428,$H428-SUM($I428:CB428)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,15,17.782100963723146,null,{"$f":"IF(OR(J$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>J$5,$H429/$G429,$H429-SUM($I429:I429)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>K$5,$H429/$G429,$H429-SUM($I429:J429)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>L$5,$H429/$G429,$H429-SUM($I429:K429)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>M$5,$H429/$G429,$H429-SUM($I429:L429)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>N$5,$H429/$G429,$H429-SUM($I429:M429)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>O$5,$H429/$G429,$H429-SUM($I429:N429)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>P$5,$H429/$G429,$H429-SUM($I429:O429)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>Q$5,$H429/$G429,$H429-SUM($I429:P429)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>R$5,$H429/$G429,$H429-SUM($I429:Q429)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>S$5,$H429/$G429,$H429-SUM($I429:R429)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>T$5,$H429/$G429,$H429-SUM($I429:S429)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>U$5,$H429/$G429,$H429-SUM($I429:T429)))*U$14","v":1.185473397581543},{"$f":"IF(OR(V$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>V$5,$H429/$G429,$H429-SUM($I429:U429)))*V$14","v":1.185473397581543},{"$f":"IF(OR(W$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>W$5,$H429/$G429,$H429-SUM($I429:V429)))*W$14","v":1.185473397581543},{"$f":"IF(OR(X$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>X$5,$H429/$G429,$H429-SUM($I429:W429)))*X$14","v":1.185473397581543},{"$f":"IF(OR(Y$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>Y$5,$H429/$G429,$H429-SUM($I429:X429)))*Y$14","v":1.185473397581543},{"$f":"IF(OR(Z$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>Z$5,$H429/$G429,$H429-SUM($I429:Y429)))*Z$14","v":1.185473397581543},{"$f":"IF(OR(AA$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AA$5,$H429/$G429,$H429-SUM($I429:Z429)))*AA$14","v":1.185473397581543},{"$f":"IF(OR(AB$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AB$5,$H429/$G429,$H429-SUM($I429:AA429)))*AB$14","v":1.185473397581543},{"$f":"IF(OR(AC$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AC$5,$H429/$G429,$H429-SUM($I429:AB429)))*AC$14","v":1.185473397581543},{"$f":"IF(OR(AD$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AD$5,$H429/$G429,$H429-SUM($I429:AC429)))*AD$14","v":1.185473397581543},{"$f":"IF(OR(AE$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AE$5,$H429/$G429,$H429-SUM($I429:AD429)))*AE$14","v":1.185473397581543},{"$f":"IF(OR(AF$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AF$5,$H429/$G429,$H429-SUM($I429:AE429)))*AF$14","v":1.185473397581543},{"$f":"IF(OR(AG$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AG$5,$H429/$G429,$H429-SUM($I429:AF429)))*AG$14","v":1.185473397581543},{"$f":"IF(OR(AH$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AH$5,$H429/$G429,$H429-SUM($I429:AG429)))*AH$14","v":1.185473397581543},{"$f":"IF(OR(AI$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AI$5,$H429/$G429,$H429-SUM($I429:AH429)))*AI$14","v":1.185473397581543},{"$f":"IF(OR(AJ$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AJ$5,$H429/$G429,$H429-SUM($I429:AI429)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AK$5,$H429/$G429,$H429-SUM($I429:AJ429)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AL$5,$H429/$G429,$H429-SUM($I429:AK429)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AM$5,$H429/$G429,$H429-SUM($I429:AL429)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AN$5,$H429/$G429,$H429-SUM($I429:AM429)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AO$5,$H429/$G429,$H429-SUM($I429:AN429)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AP$5,$H429/$G429,$H429-SUM($I429:AO429)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AQ$5,$H429/$G429,$H429-SUM($I429:AP429)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AR$5,$H429/$G429,$H429-SUM($I429:AQ429)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AS$5,$H429/$G429,$H429-SUM($I429:AR429)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AT$5,$H429/$G429,$H429-SUM($I429:AS429)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AU$5,$H429/$G429,$H429-SUM($I429:AT429)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AV$5,$H429/$G429,$H429-SUM($I429:AU429)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AW$5,$H429/$G429,$H429-SUM($I429:AV429)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AX$5,$H429/$G429,$H429-SUM($I429:AW429)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AY$5,$H429/$G429,$H429-SUM($I429:AX429)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>AZ$5,$H429/$G429,$H429-SUM($I429:AY429)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BA$5,$H429/$G429,$H429-SUM($I429:AZ429)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BB$5,$H429/$G429,$H429-SUM($I429:BA429)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BC$5,$H429/$G429,$H429-SUM($I429:BB429)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BD$5,$H429/$G429,$H429-SUM($I429:BC429)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BE$5,$H429/$G429,$H429-SUM($I429:BD429)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BF$5,$H429/$G429,$H429-SUM($I429:BE429)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BG$5,$H429/$G429,$H429-SUM($I429:BF429)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BH$5,$H429/$G429,$H429-SUM($I429:BG429)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BI$5,$H429/$G429,$H429-SUM($I429:BH429)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BJ$5,$H429/$G429,$H429-SUM($I429:BI429)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BK$5,$H429/$G429,$H429-SUM($I429:BJ429)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BL$5,$H429/$G429,$H429-SUM($I429:BK429)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BM$5,$H429/$G429,$H429-SUM($I429:BL429)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BN$5,$H429/$G429,$H429-SUM($I429:BM429)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BO$5,$H429/$G429,$H429-SUM($I429:BN429)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BP$5,$H429/$G429,$H429-SUM($I429:BO429)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BQ$5,$H429/$G429,$H429-SUM($I429:BP429)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BR$5,$H429/$G429,$H429-SUM($I429:BQ429)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BS$5,$H429/$G429,$H429-SUM($I429:BR429)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BT$5,$H429/$G429,$H429-SUM($I429:BS429)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BU$5,$H429/$G429,$H429-SUM($I429:BT429)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BV$5,$H429/$G429,$H429-SUM($I429:BU429)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BW$5,$H429/$G429,$H429-SUM($I429:BV429)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BX$5,$H429/$G429,$H429-SUM($I429:BW429)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BY$5,$H429/$G429,$H429-SUM($I429:BX429)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>BZ$5,$H429/$G429,$H429-SUM($I429:BY429)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>CA$5,$H429/$G429,$H429-SUM($I429:BZ429)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>CB$5,$H429/$G429,$H429-SUM($I429:CA429)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D429,$G429=\"n/a\"),0,IF(SUM($D429,$G429+0.5)>CC$5,$H429/$G429,$H429-SUM($I429:CB429)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>J$5,$H430/$G430,$H430-SUM($I430:I430)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>K$5,$H430/$G430,$H430-SUM($I430:J430)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>L$5,$H430/$G430,$H430-SUM($I430:K430)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>M$5,$H430/$G430,$H430-SUM($I430:L430)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>N$5,$H430/$G430,$H430-SUM($I430:M430)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>O$5,$H430/$G430,$H430-SUM($I430:N430)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>P$5,$H430/$G430,$H430-SUM($I430:O430)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>Q$5,$H430/$G430,$H430-SUM($I430:P430)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>R$5,$H430/$G430,$H430-SUM($I430:Q430)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>S$5,$H430/$G430,$H430-SUM($I430:R430)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>T$5,$H430/$G430,$H430-SUM($I430:S430)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>U$5,$H430/$G430,$H430-SUM($I430:T430)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>V$5,$H430/$G430,$H430-SUM($I430:U430)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>W$5,$H430/$G430,$H430-SUM($I430:V430)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>X$5,$H430/$G430,$H430-SUM($I430:W430)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>Y$5,$H430/$G430,$H430-SUM($I430:X430)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>Z$5,$H430/$G430,$H430-SUM($I430:Y430)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AA$5,$H430/$G430,$H430-SUM($I430:Z430)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AB$5,$H430/$G430,$H430-SUM($I430:AA430)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AC$5,$H430/$G430,$H430-SUM($I430:AB430)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AD$5,$H430/$G430,$H430-SUM($I430:AC430)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AE$5,$H430/$G430,$H430-SUM($I430:AD430)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AF$5,$H430/$G430,$H430-SUM($I430:AE430)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AG$5,$H430/$G430,$H430-SUM($I430:AF430)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AH$5,$H430/$G430,$H430-SUM($I430:AG430)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AI$5,$H430/$G430,$H430-SUM($I430:AH430)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AJ$5,$H430/$G430,$H430-SUM($I430:AI430)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AK$5,$H430/$G430,$H430-SUM($I430:AJ430)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AL$5,$H430/$G430,$H430-SUM($I430:AK430)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AM$5,$H430/$G430,$H430-SUM($I430:AL430)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AN$5,$H430/$G430,$H430-SUM($I430:AM430)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AO$5,$H430/$G430,$H430-SUM($I430:AN430)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AP$5,$H430/$G430,$H430-SUM($I430:AO430)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AQ$5,$H430/$G430,$H430-SUM($I430:AP430)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AR$5,$H430/$G430,$H430-SUM($I430:AQ430)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AS$5,$H430/$G430,$H430-SUM($I430:AR430)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AT$5,$H430/$G430,$H430-SUM($I430:AS430)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AU$5,$H430/$G430,$H430-SUM($I430:AT430)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AV$5,$H430/$G430,$H430-SUM($I430:AU430)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AW$5,$H430/$G430,$H430-SUM($I430:AV430)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AX$5,$H430/$G430,$H430-SUM($I430:AW430)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AY$5,$H430/$G430,$H430-SUM($I430:AX430)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>AZ$5,$H430/$G430,$H430-SUM($I430:AY430)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BA$5,$H430/$G430,$H430-SUM($I430:AZ430)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BB$5,$H430/$G430,$H430-SUM($I430:BA430)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BC$5,$H430/$G430,$H430-SUM($I430:BB430)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BD$5,$H430/$G430,$H430-SUM($I430:BC430)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BE$5,$H430/$G430,$H430-SUM($I430:BD430)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BF$5,$H430/$G430,$H430-SUM($I430:BE430)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BG$5,$H430/$G430,$H430-SUM($I430:BF430)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BH$5,$H430/$G430,$H430-SUM($I430:BG430)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BI$5,$H430/$G430,$H430-SUM($I430:BH430)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BJ$5,$H430/$G430,$H430-SUM($I430:BI430)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BK$5,$H430/$G430,$H430-SUM($I430:BJ430)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BL$5,$H430/$G430,$H430-SUM($I430:BK430)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BM$5,$H430/$G430,$H430-SUM($I430:BL430)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BN$5,$H430/$G430,$H430-SUM($I430:BM430)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BO$5,$H430/$G430,$H430-SUM($I430:BN430)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BP$5,$H430/$G430,$H430-SUM($I430:BO430)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BQ$5,$H430/$G430,$H430-SUM($I430:BP430)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BR$5,$H430/$G430,$H430-SUM($I430:BQ430)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BS$5,$H430/$G430,$H430-SUM($I430:BR430)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BT$5,$H430/$G430,$H430-SUM($I430:BS430)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BU$5,$H430/$G430,$H430-SUM($I430:BT430)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BV$5,$H430/$G430,$H430-SUM($I430:BU430)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BW$5,$H430/$G430,$H430-SUM($I430:BV430)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BX$5,$H430/$G430,$H430-SUM($I430:BW430)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BY$5,$H430/$G430,$H430-SUM($I430:BX430)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>BZ$5,$H430/$G430,$H430-SUM($I430:BY430)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>CA$5,$H430/$G430,$H430-SUM($I430:BZ430)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>CB$5,$H430/$G430,$H430-SUM($I430:CA430)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D430,$G430=\"n/a\"),0,IF(SUM($D430,$G430+0.5)>CC$5,$H430/$G430,$H430-SUM($I430:CB430)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>J$5,$H431/$G431,$H431-SUM($I431:I431)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>K$5,$H431/$G431,$H431-SUM($I431:J431)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>L$5,$H431/$G431,$H431-SUM($I431:K431)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>M$5,$H431/$G431,$H431-SUM($I431:L431)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>N$5,$H431/$G431,$H431-SUM($I431:M431)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>O$5,$H431/$G431,$H431-SUM($I431:N431)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>P$5,$H431/$G431,$H431-SUM($I431:O431)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>Q$5,$H431/$G431,$H431-SUM($I431:P431)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>R$5,$H431/$G431,$H431-SUM($I431:Q431)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>S$5,$H431/$G431,$H431-SUM($I431:R431)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>T$5,$H431/$G431,$H431-SUM($I431:S431)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>U$5,$H431/$G431,$H431-SUM($I431:T431)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>V$5,$H431/$G431,$H431-SUM($I431:U431)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>W$5,$H431/$G431,$H431-SUM($I431:V431)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>X$5,$H431/$G431,$H431-SUM($I431:W431)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>Y$5,$H431/$G431,$H431-SUM($I431:X431)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>Z$5,$H431/$G431,$H431-SUM($I431:Y431)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AA$5,$H431/$G431,$H431-SUM($I431:Z431)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AB$5,$H431/$G431,$H431-SUM($I431:AA431)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AC$5,$H431/$G431,$H431-SUM($I431:AB431)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AD$5,$H431/$G431,$H431-SUM($I431:AC431)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AE$5,$H431/$G431,$H431-SUM($I431:AD431)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AF$5,$H431/$G431,$H431-SUM($I431:AE431)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AG$5,$H431/$G431,$H431-SUM($I431:AF431)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AH$5,$H431/$G431,$H431-SUM($I431:AG431)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AI$5,$H431/$G431,$H431-SUM($I431:AH431)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AJ$5,$H431/$G431,$H431-SUM($I431:AI431)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AK$5,$H431/$G431,$H431-SUM($I431:AJ431)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AL$5,$H431/$G431,$H431-SUM($I431:AK431)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AM$5,$H431/$G431,$H431-SUM($I431:AL431)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AN$5,$H431/$G431,$H431-SUM($I431:AM431)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AO$5,$H431/$G431,$H431-SUM($I431:AN431)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AP$5,$H431/$G431,$H431-SUM($I431:AO431)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AQ$5,$H431/$G431,$H431-SUM($I431:AP431)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AR$5,$H431/$G431,$H431-SUM($I431:AQ431)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AS$5,$H431/$G431,$H431-SUM($I431:AR431)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AT$5,$H431/$G431,$H431-SUM($I431:AS431)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AU$5,$H431/$G431,$H431-SUM($I431:AT431)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AV$5,$H431/$G431,$H431-SUM($I431:AU431)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AW$5,$H431/$G431,$H431-SUM($I431:AV431)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AX$5,$H431/$G431,$H431-SUM($I431:AW431)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AY$5,$H431/$G431,$H431-SUM($I431:AX431)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>AZ$5,$H431/$G431,$H431-SUM($I431:AY431)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BA$5,$H431/$G431,$H431-SUM($I431:AZ431)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BB$5,$H431/$G431,$H431-SUM($I431:BA431)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BC$5,$H431/$G431,$H431-SUM($I431:BB431)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BD$5,$H431/$G431,$H431-SUM($I431:BC431)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BE$5,$H431/$G431,$H431-SUM($I431:BD431)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BF$5,$H431/$G431,$H431-SUM($I431:BE431)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BG$5,$H431/$G431,$H431-SUM($I431:BF431)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BH$5,$H431/$G431,$H431-SUM($I431:BG431)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BI$5,$H431/$G431,$H431-SUM($I431:BH431)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BJ$5,$H431/$G431,$H431-SUM($I431:BI431)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BK$5,$H431/$G431,$H431-SUM($I431:BJ431)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BL$5,$H431/$G431,$H431-SUM($I431:BK431)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BM$5,$H431/$G431,$H431-SUM($I431:BL431)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BN$5,$H431/$G431,$H431-SUM($I431:BM431)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BO$5,$H431/$G431,$H431-SUM($I431:BN431)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BP$5,$H431/$G431,$H431-SUM($I431:BO431)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BQ$5,$H431/$G431,$H431-SUM($I431:BP431)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BR$5,$H431/$G431,$H431-SUM($I431:BQ431)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BS$5,$H431/$G431,$H431-SUM($I431:BR431)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BT$5,$H431/$G431,$H431-SUM($I431:BS431)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BU$5,$H431/$G431,$H431-SUM($I431:BT431)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BV$5,$H431/$G431,$H431-SUM($I431:BU431)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BW$5,$H431/$G431,$H431-SUM($I431:BV431)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BX$5,$H431/$G431,$H431-SUM($I431:BW431)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BY$5,$H431/$G431,$H431-SUM($I431:BX431)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>BZ$5,$H431/$G431,$H431-SUM($I431:BY431)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>CA$5,$H431/$G431,$H431-SUM($I431:BZ431)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>CB$5,$H431/$G431,$H431-SUM($I431:CA431)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D431,$G431=\"n/a\"),0,IF(SUM($D431,$G431+0.5)>CC$5,$H431/$G431,$H431-SUM($I431:CB431)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>J$5,$H432/$G432,$H432-SUM($I432:I432)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>K$5,$H432/$G432,$H432-SUM($I432:J432)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>L$5,$H432/$G432,$H432-SUM($I432:K432)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>M$5,$H432/$G432,$H432-SUM($I432:L432)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>N$5,$H432/$G432,$H432-SUM($I432:M432)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>O$5,$H432/$G432,$H432-SUM($I432:N432)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>P$5,$H432/$G432,$H432-SUM($I432:O432)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>Q$5,$H432/$G432,$H432-SUM($I432:P432)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>R$5,$H432/$G432,$H432-SUM($I432:Q432)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>S$5,$H432/$G432,$H432-SUM($I432:R432)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>T$5,$H432/$G432,$H432-SUM($I432:S432)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>U$5,$H432/$G432,$H432-SUM($I432:T432)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>V$5,$H432/$G432,$H432-SUM($I432:U432)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>W$5,$H432/$G432,$H432-SUM($I432:V432)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>X$5,$H432/$G432,$H432-SUM($I432:W432)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>Y$5,$H432/$G432,$H432-SUM($I432:X432)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>Z$5,$H432/$G432,$H432-SUM($I432:Y432)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AA$5,$H432/$G432,$H432-SUM($I432:Z432)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AB$5,$H432/$G432,$H432-SUM($I432:AA432)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AC$5,$H432/$G432,$H432-SUM($I432:AB432)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AD$5,$H432/$G432,$H432-SUM($I432:AC432)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AE$5,$H432/$G432,$H432-SUM($I432:AD432)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AF$5,$H432/$G432,$H432-SUM($I432:AE432)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AG$5,$H432/$G432,$H432-SUM($I432:AF432)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AH$5,$H432/$G432,$H432-SUM($I432:AG432)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AI$5,$H432/$G432,$H432-SUM($I432:AH432)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AJ$5,$H432/$G432,$H432-SUM($I432:AI432)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AK$5,$H432/$G432,$H432-SUM($I432:AJ432)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AL$5,$H432/$G432,$H432-SUM($I432:AK432)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AM$5,$H432/$G432,$H432-SUM($I432:AL432)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AN$5,$H432/$G432,$H432-SUM($I432:AM432)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AO$5,$H432/$G432,$H432-SUM($I432:AN432)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AP$5,$H432/$G432,$H432-SUM($I432:AO432)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AQ$5,$H432/$G432,$H432-SUM($I432:AP432)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AR$5,$H432/$G432,$H432-SUM($I432:AQ432)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AS$5,$H432/$G432,$H432-SUM($I432:AR432)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AT$5,$H432/$G432,$H432-SUM($I432:AS432)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AU$5,$H432/$G432,$H432-SUM($I432:AT432)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AV$5,$H432/$G432,$H432-SUM($I432:AU432)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AW$5,$H432/$G432,$H432-SUM($I432:AV432)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AX$5,$H432/$G432,$H432-SUM($I432:AW432)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AY$5,$H432/$G432,$H432-SUM($I432:AX432)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>AZ$5,$H432/$G432,$H432-SUM($I432:AY432)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BA$5,$H432/$G432,$H432-SUM($I432:AZ432)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BB$5,$H432/$G432,$H432-SUM($I432:BA432)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BC$5,$H432/$G432,$H432-SUM($I432:BB432)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BD$5,$H432/$G432,$H432-SUM($I432:BC432)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BE$5,$H432/$G432,$H432-SUM($I432:BD432)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BF$5,$H432/$G432,$H432-SUM($I432:BE432)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BG$5,$H432/$G432,$H432-SUM($I432:BF432)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BH$5,$H432/$G432,$H432-SUM($I432:BG432)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BI$5,$H432/$G432,$H432-SUM($I432:BH432)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BJ$5,$H432/$G432,$H432-SUM($I432:BI432)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BK$5,$H432/$G432,$H432-SUM($I432:BJ432)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BL$5,$H432/$G432,$H432-SUM($I432:BK432)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BM$5,$H432/$G432,$H432-SUM($I432:BL432)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BN$5,$H432/$G432,$H432-SUM($I432:BM432)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BO$5,$H432/$G432,$H432-SUM($I432:BN432)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BP$5,$H432/$G432,$H432-SUM($I432:BO432)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BQ$5,$H432/$G432,$H432-SUM($I432:BP432)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BR$5,$H432/$G432,$H432-SUM($I432:BQ432)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BS$5,$H432/$G432,$H432-SUM($I432:BR432)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BT$5,$H432/$G432,$H432-SUM($I432:BS432)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BU$5,$H432/$G432,$H432-SUM($I432:BT432)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BV$5,$H432/$G432,$H432-SUM($I432:BU432)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BW$5,$H432/$G432,$H432-SUM($I432:BV432)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BX$5,$H432/$G432,$H432-SUM($I432:BW432)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BY$5,$H432/$G432,$H432-SUM($I432:BX432)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>BZ$5,$H432/$G432,$H432-SUM($I432:BY432)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>CA$5,$H432/$G432,$H432-SUM($I432:BZ432)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>CB$5,$H432/$G432,$H432-SUM($I432:CA432)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D432,$G432=\"n/a\"),0,IF(SUM($D432,$G432+0.5)>CC$5,$H432/$G432,$H432-SUM($I432:CB432)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>J$5,$H433/$G433,$H433-SUM($I433:I433)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>K$5,$H433/$G433,$H433-SUM($I433:J433)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>L$5,$H433/$G433,$H433-SUM($I433:K433)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>M$5,$H433/$G433,$H433-SUM($I433:L433)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>N$5,$H433/$G433,$H433-SUM($I433:M433)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>O$5,$H433/$G433,$H433-SUM($I433:N433)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>P$5,$H433/$G433,$H433-SUM($I433:O433)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>Q$5,$H433/$G433,$H433-SUM($I433:P433)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>R$5,$H433/$G433,$H433-SUM($I433:Q433)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>S$5,$H433/$G433,$H433-SUM($I433:R433)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>T$5,$H433/$G433,$H433-SUM($I433:S433)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>U$5,$H433/$G433,$H433-SUM($I433:T433)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>V$5,$H433/$G433,$H433-SUM($I433:U433)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>W$5,$H433/$G433,$H433-SUM($I433:V433)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>X$5,$H433/$G433,$H433-SUM($I433:W433)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>Y$5,$H433/$G433,$H433-SUM($I433:X433)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>Z$5,$H433/$G433,$H433-SUM($I433:Y433)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AA$5,$H433/$G433,$H433-SUM($I433:Z433)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AB$5,$H433/$G433,$H433-SUM($I433:AA433)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AC$5,$H433/$G433,$H433-SUM($I433:AB433)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AD$5,$H433/$G433,$H433-SUM($I433:AC433)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AE$5,$H433/$G433,$H433-SUM($I433:AD433)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AF$5,$H433/$G433,$H433-SUM($I433:AE433)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AG$5,$H433/$G433,$H433-SUM($I433:AF433)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AH$5,$H433/$G433,$H433-SUM($I433:AG433)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AI$5,$H433/$G433,$H433-SUM($I433:AH433)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AJ$5,$H433/$G433,$H433-SUM($I433:AI433)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AK$5,$H433/$G433,$H433-SUM($I433:AJ433)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AL$5,$H433/$G433,$H433-SUM($I433:AK433)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AM$5,$H433/$G433,$H433-SUM($I433:AL433)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AN$5,$H433/$G433,$H433-SUM($I433:AM433)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AO$5,$H433/$G433,$H433-SUM($I433:AN433)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AP$5,$H433/$G433,$H433-SUM($I433:AO433)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AQ$5,$H433/$G433,$H433-SUM($I433:AP433)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AR$5,$H433/$G433,$H433-SUM($I433:AQ433)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AS$5,$H433/$G433,$H433-SUM($I433:AR433)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AT$5,$H433/$G433,$H433-SUM($I433:AS433)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AU$5,$H433/$G433,$H433-SUM($I433:AT433)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AV$5,$H433/$G433,$H433-SUM($I433:AU433)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AW$5,$H433/$G433,$H433-SUM($I433:AV433)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AX$5,$H433/$G433,$H433-SUM($I433:AW433)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AY$5,$H433/$G433,$H433-SUM($I433:AX433)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>AZ$5,$H433/$G433,$H433-SUM($I433:AY433)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BA$5,$H433/$G433,$H433-SUM($I433:AZ433)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BB$5,$H433/$G433,$H433-SUM($I433:BA433)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BC$5,$H433/$G433,$H433-SUM($I433:BB433)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BD$5,$H433/$G433,$H433-SUM($I433:BC433)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BE$5,$H433/$G433,$H433-SUM($I433:BD433)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BF$5,$H433/$G433,$H433-SUM($I433:BE433)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BG$5,$H433/$G433,$H433-SUM($I433:BF433)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BH$5,$H433/$G433,$H433-SUM($I433:BG433)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BI$5,$H433/$G433,$H433-SUM($I433:BH433)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BJ$5,$H433/$G433,$H433-SUM($I433:BI433)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BK$5,$H433/$G433,$H433-SUM($I433:BJ433)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BL$5,$H433/$G433,$H433-SUM($I433:BK433)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BM$5,$H433/$G433,$H433-SUM($I433:BL433)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BN$5,$H433/$G433,$H433-SUM($I433:BM433)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BO$5,$H433/$G433,$H433-SUM($I433:BN433)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BP$5,$H433/$G433,$H433-SUM($I433:BO433)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BQ$5,$H433/$G433,$H433-SUM($I433:BP433)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BR$5,$H433/$G433,$H433-SUM($I433:BQ433)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BS$5,$H433/$G433,$H433-SUM($I433:BR433)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BT$5,$H433/$G433,$H433-SUM($I433:BS433)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BU$5,$H433/$G433,$H433-SUM($I433:BT433)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BV$5,$H433/$G433,$H433-SUM($I433:BU433)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BW$5,$H433/$G433,$H433-SUM($I433:BV433)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BX$5,$H433/$G433,$H433-SUM($I433:BW433)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BY$5,$H433/$G433,$H433-SUM($I433:BX433)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>BZ$5,$H433/$G433,$H433-SUM($I433:BY433)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>CA$5,$H433/$G433,$H433-SUM($I433:BZ433)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>CB$5,$H433/$G433,$H433-SUM($I433:CA433)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D433,$G433=\"n/a\"),0,IF(SUM($D433,$G433+0.5)>CC$5,$H433/$G433,$H433-SUM($I433:CB433)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>J$5,$H434/$G434,$H434-SUM($I434:I434)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>K$5,$H434/$G434,$H434-SUM($I434:J434)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>L$5,$H434/$G434,$H434-SUM($I434:K434)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>M$5,$H434/$G434,$H434-SUM($I434:L434)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>N$5,$H434/$G434,$H434-SUM($I434:M434)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>O$5,$H434/$G434,$H434-SUM($I434:N434)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>P$5,$H434/$G434,$H434-SUM($I434:O434)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>Q$5,$H434/$G434,$H434-SUM($I434:P434)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>R$5,$H434/$G434,$H434-SUM($I434:Q434)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>S$5,$H434/$G434,$H434-SUM($I434:R434)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>T$5,$H434/$G434,$H434-SUM($I434:S434)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>U$5,$H434/$G434,$H434-SUM($I434:T434)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>V$5,$H434/$G434,$H434-SUM($I434:U434)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>W$5,$H434/$G434,$H434-SUM($I434:V434)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>X$5,$H434/$G434,$H434-SUM($I434:W434)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>Y$5,$H434/$G434,$H434-SUM($I434:X434)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>Z$5,$H434/$G434,$H434-SUM($I434:Y434)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AA$5,$H434/$G434,$H434-SUM($I434:Z434)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AB$5,$H434/$G434,$H434-SUM($I434:AA434)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AC$5,$H434/$G434,$H434-SUM($I434:AB434)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AD$5,$H434/$G434,$H434-SUM($I434:AC434)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AE$5,$H434/$G434,$H434-SUM($I434:AD434)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AF$5,$H434/$G434,$H434-SUM($I434:AE434)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AG$5,$H434/$G434,$H434-SUM($I434:AF434)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AH$5,$H434/$G434,$H434-SUM($I434:AG434)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AI$5,$H434/$G434,$H434-SUM($I434:AH434)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AJ$5,$H434/$G434,$H434-SUM($I434:AI434)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AK$5,$H434/$G434,$H434-SUM($I434:AJ434)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AL$5,$H434/$G434,$H434-SUM($I434:AK434)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AM$5,$H434/$G434,$H434-SUM($I434:AL434)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AN$5,$H434/$G434,$H434-SUM($I434:AM434)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AO$5,$H434/$G434,$H434-SUM($I434:AN434)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AP$5,$H434/$G434,$H434-SUM($I434:AO434)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AQ$5,$H434/$G434,$H434-SUM($I434:AP434)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AR$5,$H434/$G434,$H434-SUM($I434:AQ434)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AS$5,$H434/$G434,$H434-SUM($I434:AR434)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AT$5,$H434/$G434,$H434-SUM($I434:AS434)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AU$5,$H434/$G434,$H434-SUM($I434:AT434)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AV$5,$H434/$G434,$H434-SUM($I434:AU434)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AW$5,$H434/$G434,$H434-SUM($I434:AV434)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AX$5,$H434/$G434,$H434-SUM($I434:AW434)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AY$5,$H434/$G434,$H434-SUM($I434:AX434)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>AZ$5,$H434/$G434,$H434-SUM($I434:AY434)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BA$5,$H434/$G434,$H434-SUM($I434:AZ434)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BB$5,$H434/$G434,$H434-SUM($I434:BA434)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BC$5,$H434/$G434,$H434-SUM($I434:BB434)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BD$5,$H434/$G434,$H434-SUM($I434:BC434)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BE$5,$H434/$G434,$H434-SUM($I434:BD434)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BF$5,$H434/$G434,$H434-SUM($I434:BE434)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BG$5,$H434/$G434,$H434-SUM($I434:BF434)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BH$5,$H434/$G434,$H434-SUM($I434:BG434)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BI$5,$H434/$G434,$H434-SUM($I434:BH434)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BJ$5,$H434/$G434,$H434-SUM($I434:BI434)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BK$5,$H434/$G434,$H434-SUM($I434:BJ434)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BL$5,$H434/$G434,$H434-SUM($I434:BK434)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BM$5,$H434/$G434,$H434-SUM($I434:BL434)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BN$5,$H434/$G434,$H434-SUM($I434:BM434)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BO$5,$H434/$G434,$H434-SUM($I434:BN434)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BP$5,$H434/$G434,$H434-SUM($I434:BO434)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BQ$5,$H434/$G434,$H434-SUM($I434:BP434)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BR$5,$H434/$G434,$H434-SUM($I434:BQ434)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BS$5,$H434/$G434,$H434-SUM($I434:BR434)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BT$5,$H434/$G434,$H434-SUM($I434:BS434)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BU$5,$H434/$G434,$H434-SUM($I434:BT434)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BV$5,$H434/$G434,$H434-SUM($I434:BU434)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BW$5,$H434/$G434,$H434-SUM($I434:BV434)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BX$5,$H434/$G434,$H434-SUM($I434:BW434)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BY$5,$H434/$G434,$H434-SUM($I434:BX434)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>BZ$5,$H434/$G434,$H434-SUM($I434:BY434)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>CA$5,$H434/$G434,$H434-SUM($I434:BZ434)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>CB$5,$H434/$G434,$H434-SUM($I434:CA434)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D434,$G434=\"n/a\"),0,IF(SUM($D434,$G434+0.5)>CC$5,$H434/$G434,$H434-SUM($I434:CB434)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>J$5,$H435/$G435,$H435-SUM($I435:I435)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>K$5,$H435/$G435,$H435-SUM($I435:J435)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>L$5,$H435/$G435,$H435-SUM($I435:K435)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>M$5,$H435/$G435,$H435-SUM($I435:L435)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>N$5,$H435/$G435,$H435-SUM($I435:M435)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>O$5,$H435/$G435,$H435-SUM($I435:N435)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>P$5,$H435/$G435,$H435-SUM($I435:O435)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>Q$5,$H435/$G435,$H435-SUM($I435:P435)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>R$5,$H435/$G435,$H435-SUM($I435:Q435)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>S$5,$H435/$G435,$H435-SUM($I435:R435)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>T$5,$H435/$G435,$H435-SUM($I435:S435)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>U$5,$H435/$G435,$H435-SUM($I435:T435)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>V$5,$H435/$G435,$H435-SUM($I435:U435)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>W$5,$H435/$G435,$H435-SUM($I435:V435)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>X$5,$H435/$G435,$H435-SUM($I435:W435)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>Y$5,$H435/$G435,$H435-SUM($I435:X435)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>Z$5,$H435/$G435,$H435-SUM($I435:Y435)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AA$5,$H435/$G435,$H435-SUM($I435:Z435)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AB$5,$H435/$G435,$H435-SUM($I435:AA435)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AC$5,$H435/$G435,$H435-SUM($I435:AB435)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AD$5,$H435/$G435,$H435-SUM($I435:AC435)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AE$5,$H435/$G435,$H435-SUM($I435:AD435)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AF$5,$H435/$G435,$H435-SUM($I435:AE435)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AG$5,$H435/$G435,$H435-SUM($I435:AF435)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AH$5,$H435/$G435,$H435-SUM($I435:AG435)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AI$5,$H435/$G435,$H435-SUM($I435:AH435)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AJ$5,$H435/$G435,$H435-SUM($I435:AI435)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AK$5,$H435/$G435,$H435-SUM($I435:AJ435)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AL$5,$H435/$G435,$H435-SUM($I435:AK435)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AM$5,$H435/$G435,$H435-SUM($I435:AL435)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AN$5,$H435/$G435,$H435-SUM($I435:AM435)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AO$5,$H435/$G435,$H435-SUM($I435:AN435)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AP$5,$H435/$G435,$H435-SUM($I435:AO435)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AQ$5,$H435/$G435,$H435-SUM($I435:AP435)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AR$5,$H435/$G435,$H435-SUM($I435:AQ435)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AS$5,$H435/$G435,$H435-SUM($I435:AR435)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AT$5,$H435/$G435,$H435-SUM($I435:AS435)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AU$5,$H435/$G435,$H435-SUM($I435:AT435)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AV$5,$H435/$G435,$H435-SUM($I435:AU435)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AW$5,$H435/$G435,$H435-SUM($I435:AV435)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AX$5,$H435/$G435,$H435-SUM($I435:AW435)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AY$5,$H435/$G435,$H435-SUM($I435:AX435)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>AZ$5,$H435/$G435,$H435-SUM($I435:AY435)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BA$5,$H435/$G435,$H435-SUM($I435:AZ435)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BB$5,$H435/$G435,$H435-SUM($I435:BA435)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BC$5,$H435/$G435,$H435-SUM($I435:BB435)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BD$5,$H435/$G435,$H435-SUM($I435:BC435)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BE$5,$H435/$G435,$H435-SUM($I435:BD435)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BF$5,$H435/$G435,$H435-SUM($I435:BE435)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BG$5,$H435/$G435,$H435-SUM($I435:BF435)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BH$5,$H435/$G435,$H435-SUM($I435:BG435)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BI$5,$H435/$G435,$H435-SUM($I435:BH435)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BJ$5,$H435/$G435,$H435-SUM($I435:BI435)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BK$5,$H435/$G435,$H435-SUM($I435:BJ435)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BL$5,$H435/$G435,$H435-SUM($I435:BK435)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BM$5,$H435/$G435,$H435-SUM($I435:BL435)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BN$5,$H435/$G435,$H435-SUM($I435:BM435)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BO$5,$H435/$G435,$H435-SUM($I435:BN435)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BP$5,$H435/$G435,$H435-SUM($I435:BO435)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BQ$5,$H435/$G435,$H435-SUM($I435:BP435)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BR$5,$H435/$G435,$H435-SUM($I435:BQ435)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BS$5,$H435/$G435,$H435-SUM($I435:BR435)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BT$5,$H435/$G435,$H435-SUM($I435:BS435)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BU$5,$H435/$G435,$H435-SUM($I435:BT435)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BV$5,$H435/$G435,$H435-SUM($I435:BU435)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BW$5,$H435/$G435,$H435-SUM($I435:BV435)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BX$5,$H435/$G435,$H435-SUM($I435:BW435)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BY$5,$H435/$G435,$H435-SUM($I435:BX435)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>BZ$5,$H435/$G435,$H435-SUM($I435:BY435)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>CA$5,$H435/$G435,$H435-SUM($I435:BZ435)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>CB$5,$H435/$G435,$H435-SUM($I435:CA435)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D435,$G435=\"n/a\"),0,IF(SUM($D435,$G435+0.5)>CC$5,$H435/$G435,$H435-SUM($I435:CB435)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>J$5,$H436/$G436,$H436-SUM($I436:I436)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>K$5,$H436/$G436,$H436-SUM($I436:J436)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>L$5,$H436/$G436,$H436-SUM($I436:K436)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>M$5,$H436/$G436,$H436-SUM($I436:L436)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>N$5,$H436/$G436,$H436-SUM($I436:M436)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>O$5,$H436/$G436,$H436-SUM($I436:N436)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>P$5,$H436/$G436,$H436-SUM($I436:O436)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>Q$5,$H436/$G436,$H436-SUM($I436:P436)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>R$5,$H436/$G436,$H436-SUM($I436:Q436)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>S$5,$H436/$G436,$H436-SUM($I436:R436)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>T$5,$H436/$G436,$H436-SUM($I436:S436)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>U$5,$H436/$G436,$H436-SUM($I436:T436)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>V$5,$H436/$G436,$H436-SUM($I436:U436)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>W$5,$H436/$G436,$H436-SUM($I436:V436)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>X$5,$H436/$G436,$H436-SUM($I436:W436)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>Y$5,$H436/$G436,$H436-SUM($I436:X436)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>Z$5,$H436/$G436,$H436-SUM($I436:Y436)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AA$5,$H436/$G436,$H436-SUM($I436:Z436)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AB$5,$H436/$G436,$H436-SUM($I436:AA436)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AC$5,$H436/$G436,$H436-SUM($I436:AB436)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AD$5,$H436/$G436,$H436-SUM($I436:AC436)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AE$5,$H436/$G436,$H436-SUM($I436:AD436)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AF$5,$H436/$G436,$H436-SUM($I436:AE436)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AG$5,$H436/$G436,$H436-SUM($I436:AF436)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AH$5,$H436/$G436,$H436-SUM($I436:AG436)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AI$5,$H436/$G436,$H436-SUM($I436:AH436)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AJ$5,$H436/$G436,$H436-SUM($I436:AI436)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AK$5,$H436/$G436,$H436-SUM($I436:AJ436)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AL$5,$H436/$G436,$H436-SUM($I436:AK436)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AM$5,$H436/$G436,$H436-SUM($I436:AL436)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AN$5,$H436/$G436,$H436-SUM($I436:AM436)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AO$5,$H436/$G436,$H436-SUM($I436:AN436)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AP$5,$H436/$G436,$H436-SUM($I436:AO436)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AQ$5,$H436/$G436,$H436-SUM($I436:AP436)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AR$5,$H436/$G436,$H436-SUM($I436:AQ436)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AS$5,$H436/$G436,$H436-SUM($I436:AR436)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AT$5,$H436/$G436,$H436-SUM($I436:AS436)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AU$5,$H436/$G436,$H436-SUM($I436:AT436)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AV$5,$H436/$G436,$H436-SUM($I436:AU436)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AW$5,$H436/$G436,$H436-SUM($I436:AV436)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AX$5,$H436/$G436,$H436-SUM($I436:AW436)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AY$5,$H436/$G436,$H436-SUM($I436:AX436)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>AZ$5,$H436/$G436,$H436-SUM($I436:AY436)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BA$5,$H436/$G436,$H436-SUM($I436:AZ436)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BB$5,$H436/$G436,$H436-SUM($I436:BA436)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BC$5,$H436/$G436,$H436-SUM($I436:BB436)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BD$5,$H436/$G436,$H436-SUM($I436:BC436)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BE$5,$H436/$G436,$H436-SUM($I436:BD436)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BF$5,$H436/$G436,$H436-SUM($I436:BE436)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BG$5,$H436/$G436,$H436-SUM($I436:BF436)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BH$5,$H436/$G436,$H436-SUM($I436:BG436)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BI$5,$H436/$G436,$H436-SUM($I436:BH436)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BJ$5,$H436/$G436,$H436-SUM($I436:BI436)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BK$5,$H436/$G436,$H436-SUM($I436:BJ436)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BL$5,$H436/$G436,$H436-SUM($I436:BK436)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BM$5,$H436/$G436,$H436-SUM($I436:BL436)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BN$5,$H436/$G436,$H436-SUM($I436:BM436)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BO$5,$H436/$G436,$H436-SUM($I436:BN436)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BP$5,$H436/$G436,$H436-SUM($I436:BO436)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BQ$5,$H436/$G436,$H436-SUM($I436:BP436)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BR$5,$H436/$G436,$H436-SUM($I436:BQ436)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BS$5,$H436/$G436,$H436-SUM($I436:BR436)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BT$5,$H436/$G436,$H436-SUM($I436:BS436)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BU$5,$H436/$G436,$H436-SUM($I436:BT436)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BV$5,$H436/$G436,$H436-SUM($I436:BU436)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BW$5,$H436/$G436,$H436-SUM($I436:BV436)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BX$5,$H436/$G436,$H436-SUM($I436:BW436)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BY$5,$H436/$G436,$H436-SUM($I436:BX436)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>BZ$5,$H436/$G436,$H436-SUM($I436:BY436)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>CA$5,$H436/$G436,$H436-SUM($I436:BZ436)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>CB$5,$H436/$G436,$H436-SUM($I436:CA436)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D436,$G436=\"n/a\"),0,IF(SUM($D436,$G436+0.5)>CC$5,$H436/$G436,$H436-SUM($I436:CB436)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>J$5,$H437/$G437,$H437-SUM($I437:I437)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>K$5,$H437/$G437,$H437-SUM($I437:J437)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>L$5,$H437/$G437,$H437-SUM($I437:K437)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>M$5,$H437/$G437,$H437-SUM($I437:L437)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>N$5,$H437/$G437,$H437-SUM($I437:M437)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>O$5,$H437/$G437,$H437-SUM($I437:N437)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>P$5,$H437/$G437,$H437-SUM($I437:O437)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>Q$5,$H437/$G437,$H437-SUM($I437:P437)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>R$5,$H437/$G437,$H437-SUM($I437:Q437)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>S$5,$H437/$G437,$H437-SUM($I437:R437)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>T$5,$H437/$G437,$H437-SUM($I437:S437)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>U$5,$H437/$G437,$H437-SUM($I437:T437)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>V$5,$H437/$G437,$H437-SUM($I437:U437)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>W$5,$H437/$G437,$H437-SUM($I437:V437)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>X$5,$H437/$G437,$H437-SUM($I437:W437)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>Y$5,$H437/$G437,$H437-SUM($I437:X437)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>Z$5,$H437/$G437,$H437-SUM($I437:Y437)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AA$5,$H437/$G437,$H437-SUM($I437:Z437)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AB$5,$H437/$G437,$H437-SUM($I437:AA437)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AC$5,$H437/$G437,$H437-SUM($I437:AB437)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AD$5,$H437/$G437,$H437-SUM($I437:AC437)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AE$5,$H437/$G437,$H437-SUM($I437:AD437)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AF$5,$H437/$G437,$H437-SUM($I437:AE437)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AG$5,$H437/$G437,$H437-SUM($I437:AF437)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AH$5,$H437/$G437,$H437-SUM($I437:AG437)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AI$5,$H437/$G437,$H437-SUM($I437:AH437)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AJ$5,$H437/$G437,$H437-SUM($I437:AI437)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AK$5,$H437/$G437,$H437-SUM($I437:AJ437)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AL$5,$H437/$G437,$H437-SUM($I437:AK437)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AM$5,$H437/$G437,$H437-SUM($I437:AL437)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AN$5,$H437/$G437,$H437-SUM($I437:AM437)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AO$5,$H437/$G437,$H437-SUM($I437:AN437)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AP$5,$H437/$G437,$H437-SUM($I437:AO437)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AQ$5,$H437/$G437,$H437-SUM($I437:AP437)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AR$5,$H437/$G437,$H437-SUM($I437:AQ437)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AS$5,$H437/$G437,$H437-SUM($I437:AR437)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AT$5,$H437/$G437,$H437-SUM($I437:AS437)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AU$5,$H437/$G437,$H437-SUM($I437:AT437)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AV$5,$H437/$G437,$H437-SUM($I437:AU437)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AW$5,$H437/$G437,$H437-SUM($I437:AV437)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AX$5,$H437/$G437,$H437-SUM($I437:AW437)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AY$5,$H437/$G437,$H437-SUM($I437:AX437)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>AZ$5,$H437/$G437,$H437-SUM($I437:AY437)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BA$5,$H437/$G437,$H437-SUM($I437:AZ437)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BB$5,$H437/$G437,$H437-SUM($I437:BA437)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BC$5,$H437/$G437,$H437-SUM($I437:BB437)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BD$5,$H437/$G437,$H437-SUM($I437:BC437)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BE$5,$H437/$G437,$H437-SUM($I437:BD437)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BF$5,$H437/$G437,$H437-SUM($I437:BE437)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BG$5,$H437/$G437,$H437-SUM($I437:BF437)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BH$5,$H437/$G437,$H437-SUM($I437:BG437)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BI$5,$H437/$G437,$H437-SUM($I437:BH437)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BJ$5,$H437/$G437,$H437-SUM($I437:BI437)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BK$5,$H437/$G437,$H437-SUM($I437:BJ437)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BL$5,$H437/$G437,$H437-SUM($I437:BK437)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BM$5,$H437/$G437,$H437-SUM($I437:BL437)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BN$5,$H437/$G437,$H437-SUM($I437:BM437)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BO$5,$H437/$G437,$H437-SUM($I437:BN437)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BP$5,$H437/$G437,$H437-SUM($I437:BO437)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BQ$5,$H437/$G437,$H437-SUM($I437:BP437)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BR$5,$H437/$G437,$H437-SUM($I437:BQ437)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BS$5,$H437/$G437,$H437-SUM($I437:BR437)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BT$5,$H437/$G437,$H437-SUM($I437:BS437)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BU$5,$H437/$G437,$H437-SUM($I437:BT437)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BV$5,$H437/$G437,$H437-SUM($I437:BU437)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BW$5,$H437/$G437,$H437-SUM($I437:BV437)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BX$5,$H437/$G437,$H437-SUM($I437:BW437)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BY$5,$H437/$G437,$H437-SUM($I437:BX437)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>BZ$5,$H437/$G437,$H437-SUM($I437:BY437)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>CA$5,$H437/$G437,$H437-SUM($I437:BZ437)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>CB$5,$H437/$G437,$H437-SUM($I437:CA437)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D437,$G437=\"n/a\"),0,IF(SUM($D437,$G437+0.5)>CC$5,$H437/$G437,$H437-SUM($I437:CB437)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>J$5,$H438/$G438,$H438-SUM($I438:I438)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>K$5,$H438/$G438,$H438-SUM($I438:J438)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>L$5,$H438/$G438,$H438-SUM($I438:K438)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>M$5,$H438/$G438,$H438-SUM($I438:L438)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>N$5,$H438/$G438,$H438-SUM($I438:M438)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>O$5,$H438/$G438,$H438-SUM($I438:N438)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>P$5,$H438/$G438,$H438-SUM($I438:O438)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>Q$5,$H438/$G438,$H438-SUM($I438:P438)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>R$5,$H438/$G438,$H438-SUM($I438:Q438)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>S$5,$H438/$G438,$H438-SUM($I438:R438)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>T$5,$H438/$G438,$H438-SUM($I438:S438)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>U$5,$H438/$G438,$H438-SUM($I438:T438)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>V$5,$H438/$G438,$H438-SUM($I438:U438)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>W$5,$H438/$G438,$H438-SUM($I438:V438)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>X$5,$H438/$G438,$H438-SUM($I438:W438)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>Y$5,$H438/$G438,$H438-SUM($I438:X438)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>Z$5,$H438/$G438,$H438-SUM($I438:Y438)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AA$5,$H438/$G438,$H438-SUM($I438:Z438)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AB$5,$H438/$G438,$H438-SUM($I438:AA438)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AC$5,$H438/$G438,$H438-SUM($I438:AB438)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AD$5,$H438/$G438,$H438-SUM($I438:AC438)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AE$5,$H438/$G438,$H438-SUM($I438:AD438)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AF$5,$H438/$G438,$H438-SUM($I438:AE438)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AG$5,$H438/$G438,$H438-SUM($I438:AF438)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AH$5,$H438/$G438,$H438-SUM($I438:AG438)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AI$5,$H438/$G438,$H438-SUM($I438:AH438)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AJ$5,$H438/$G438,$H438-SUM($I438:AI438)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AK$5,$H438/$G438,$H438-SUM($I438:AJ438)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AL$5,$H438/$G438,$H438-SUM($I438:AK438)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AM$5,$H438/$G438,$H438-SUM($I438:AL438)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AN$5,$H438/$G438,$H438-SUM($I438:AM438)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AO$5,$H438/$G438,$H438-SUM($I438:AN438)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AP$5,$H438/$G438,$H438-SUM($I438:AO438)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AQ$5,$H438/$G438,$H438-SUM($I438:AP438)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AR$5,$H438/$G438,$H438-SUM($I438:AQ438)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AS$5,$H438/$G438,$H438-SUM($I438:AR438)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AT$5,$H438/$G438,$H438-SUM($I438:AS438)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AU$5,$H438/$G438,$H438-SUM($I438:AT438)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AV$5,$H438/$G438,$H438-SUM($I438:AU438)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AW$5,$H438/$G438,$H438-SUM($I438:AV438)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AX$5,$H438/$G438,$H438-SUM($I438:AW438)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AY$5,$H438/$G438,$H438-SUM($I438:AX438)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>AZ$5,$H438/$G438,$H438-SUM($I438:AY438)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BA$5,$H438/$G438,$H438-SUM($I438:AZ438)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BB$5,$H438/$G438,$H438-SUM($I438:BA438)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BC$5,$H438/$G438,$H438-SUM($I438:BB438)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BD$5,$H438/$G438,$H438-SUM($I438:BC438)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BE$5,$H438/$G438,$H438-SUM($I438:BD438)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BF$5,$H438/$G438,$H438-SUM($I438:BE438)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BG$5,$H438/$G438,$H438-SUM($I438:BF438)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BH$5,$H438/$G438,$H438-SUM($I438:BG438)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BI$5,$H438/$G438,$H438-SUM($I438:BH438)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BJ$5,$H438/$G438,$H438-SUM($I438:BI438)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BK$5,$H438/$G438,$H438-SUM($I438:BJ438)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BL$5,$H438/$G438,$H438-SUM($I438:BK438)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BM$5,$H438/$G438,$H438-SUM($I438:BL438)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BN$5,$H438/$G438,$H438-SUM($I438:BM438)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BO$5,$H438/$G438,$H438-SUM($I438:BN438)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BP$5,$H438/$G438,$H438-SUM($I438:BO438)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BQ$5,$H438/$G438,$H438-SUM($I438:BP438)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BR$5,$H438/$G438,$H438-SUM($I438:BQ438)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BS$5,$H438/$G438,$H438-SUM($I438:BR438)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BT$5,$H438/$G438,$H438-SUM($I438:BS438)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BU$5,$H438/$G438,$H438-SUM($I438:BT438)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BV$5,$H438/$G438,$H438-SUM($I438:BU438)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BW$5,$H438/$G438,$H438-SUM($I438:BV438)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BX$5,$H438/$G438,$H438-SUM($I438:BW438)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BY$5,$H438/$G438,$H438-SUM($I438:BX438)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>BZ$5,$H438/$G438,$H438-SUM($I438:BY438)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>CA$5,$H438/$G438,$H438-SUM($I438:BZ438)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>CB$5,$H438/$G438,$H438-SUM($I438:CA438)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D438,$G438=\"n/a\"),0,IF(SUM($D438,$G438+0.5)>CC$5,$H438/$G438,$H438-SUM($I438:CB438)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>J$5,$H439/$G439,$H439-SUM($I439:I439)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>K$5,$H439/$G439,$H439-SUM($I439:J439)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>L$5,$H439/$G439,$H439-SUM($I439:K439)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>M$5,$H439/$G439,$H439-SUM($I439:L439)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>N$5,$H439/$G439,$H439-SUM($I439:M439)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>O$5,$H439/$G439,$H439-SUM($I439:N439)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>P$5,$H439/$G439,$H439-SUM($I439:O439)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>Q$5,$H439/$G439,$H439-SUM($I439:P439)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>R$5,$H439/$G439,$H439-SUM($I439:Q439)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>S$5,$H439/$G439,$H439-SUM($I439:R439)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>T$5,$H439/$G439,$H439-SUM($I439:S439)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>U$5,$H439/$G439,$H439-SUM($I439:T439)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>V$5,$H439/$G439,$H439-SUM($I439:U439)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>W$5,$H439/$G439,$H439-SUM($I439:V439)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>X$5,$H439/$G439,$H439-SUM($I439:W439)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>Y$5,$H439/$G439,$H439-SUM($I439:X439)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>Z$5,$H439/$G439,$H439-SUM($I439:Y439)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AA$5,$H439/$G439,$H439-SUM($I439:Z439)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AB$5,$H439/$G439,$H439-SUM($I439:AA439)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AC$5,$H439/$G439,$H439-SUM($I439:AB439)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AD$5,$H439/$G439,$H439-SUM($I439:AC439)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AE$5,$H439/$G439,$H439-SUM($I439:AD439)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AF$5,$H439/$G439,$H439-SUM($I439:AE439)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AG$5,$H439/$G439,$H439-SUM($I439:AF439)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AH$5,$H439/$G439,$H439-SUM($I439:AG439)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AI$5,$H439/$G439,$H439-SUM($I439:AH439)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AJ$5,$H439/$G439,$H439-SUM($I439:AI439)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AK$5,$H439/$G439,$H439-SUM($I439:AJ439)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AL$5,$H439/$G439,$H439-SUM($I439:AK439)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AM$5,$H439/$G439,$H439-SUM($I439:AL439)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AN$5,$H439/$G439,$H439-SUM($I439:AM439)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AO$5,$H439/$G439,$H439-SUM($I439:AN439)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AP$5,$H439/$G439,$H439-SUM($I439:AO439)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AQ$5,$H439/$G439,$H439-SUM($I439:AP439)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AR$5,$H439/$G439,$H439-SUM($I439:AQ439)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AS$5,$H439/$G439,$H439-SUM($I439:AR439)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AT$5,$H439/$G439,$H439-SUM($I439:AS439)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AU$5,$H439/$G439,$H439-SUM($I439:AT439)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AV$5,$H439/$G439,$H439-SUM($I439:AU439)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AW$5,$H439/$G439,$H439-SUM($I439:AV439)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AX$5,$H439/$G439,$H439-SUM($I439:AW439)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AY$5,$H439/$G439,$H439-SUM($I439:AX439)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>AZ$5,$H439/$G439,$H439-SUM($I439:AY439)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BA$5,$H439/$G439,$H439-SUM($I439:AZ439)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BB$5,$H439/$G439,$H439-SUM($I439:BA439)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BC$5,$H439/$G439,$H439-SUM($I439:BB439)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BD$5,$H439/$G439,$H439-SUM($I439:BC439)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BE$5,$H439/$G439,$H439-SUM($I439:BD439)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BF$5,$H439/$G439,$H439-SUM($I439:BE439)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BG$5,$H439/$G439,$H439-SUM($I439:BF439)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BH$5,$H439/$G439,$H439-SUM($I439:BG439)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BI$5,$H439/$G439,$H439-SUM($I439:BH439)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BJ$5,$H439/$G439,$H439-SUM($I439:BI439)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BK$5,$H439/$G439,$H439-SUM($I439:BJ439)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BL$5,$H439/$G439,$H439-SUM($I439:BK439)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BM$5,$H439/$G439,$H439-SUM($I439:BL439)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BN$5,$H439/$G439,$H439-SUM($I439:BM439)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BO$5,$H439/$G439,$H439-SUM($I439:BN439)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BP$5,$H439/$G439,$H439-SUM($I439:BO439)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BQ$5,$H439/$G439,$H439-SUM($I439:BP439)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BR$5,$H439/$G439,$H439-SUM($I439:BQ439)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BS$5,$H439/$G439,$H439-SUM($I439:BR439)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BT$5,$H439/$G439,$H439-SUM($I439:BS439)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BU$5,$H439/$G439,$H439-SUM($I439:BT439)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BV$5,$H439/$G439,$H439-SUM($I439:BU439)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BW$5,$H439/$G439,$H439-SUM($I439:BV439)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BX$5,$H439/$G439,$H439-SUM($I439:BW439)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BY$5,$H439/$G439,$H439-SUM($I439:BX439)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>BZ$5,$H439/$G439,$H439-SUM($I439:BY439)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>CA$5,$H439/$G439,$H439-SUM($I439:BZ439)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>CB$5,$H439/$G439,$H439-SUM($I439:CA439)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D439,$G439=\"n/a\"),0,IF(SUM($D439,$G439+0.5)>CC$5,$H439/$G439,$H439-SUM($I439:CB439)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>J$5,$H440/$G440,$H440-SUM($I440:I440)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>K$5,$H440/$G440,$H440-SUM($I440:J440)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>L$5,$H440/$G440,$H440-SUM($I440:K440)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>M$5,$H440/$G440,$H440-SUM($I440:L440)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>N$5,$H440/$G440,$H440-SUM($I440:M440)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>O$5,$H440/$G440,$H440-SUM($I440:N440)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>P$5,$H440/$G440,$H440-SUM($I440:O440)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>Q$5,$H440/$G440,$H440-SUM($I440:P440)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>R$5,$H440/$G440,$H440-SUM($I440:Q440)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>S$5,$H440/$G440,$H440-SUM($I440:R440)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>T$5,$H440/$G440,$H440-SUM($I440:S440)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>U$5,$H440/$G440,$H440-SUM($I440:T440)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>V$5,$H440/$G440,$H440-SUM($I440:U440)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>W$5,$H440/$G440,$H440-SUM($I440:V440)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>X$5,$H440/$G440,$H440-SUM($I440:W440)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>Y$5,$H440/$G440,$H440-SUM($I440:X440)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>Z$5,$H440/$G440,$H440-SUM($I440:Y440)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AA$5,$H440/$G440,$H440-SUM($I440:Z440)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AB$5,$H440/$G440,$H440-SUM($I440:AA440)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AC$5,$H440/$G440,$H440-SUM($I440:AB440)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AD$5,$H440/$G440,$H440-SUM($I440:AC440)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AE$5,$H440/$G440,$H440-SUM($I440:AD440)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AF$5,$H440/$G440,$H440-SUM($I440:AE440)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AG$5,$H440/$G440,$H440-SUM($I440:AF440)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AH$5,$H440/$G440,$H440-SUM($I440:AG440)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AI$5,$H440/$G440,$H440-SUM($I440:AH440)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AJ$5,$H440/$G440,$H440-SUM($I440:AI440)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AK$5,$H440/$G440,$H440-SUM($I440:AJ440)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AL$5,$H440/$G440,$H440-SUM($I440:AK440)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AM$5,$H440/$G440,$H440-SUM($I440:AL440)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AN$5,$H440/$G440,$H440-SUM($I440:AM440)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AO$5,$H440/$G440,$H440-SUM($I440:AN440)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AP$5,$H440/$G440,$H440-SUM($I440:AO440)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AQ$5,$H440/$G440,$H440-SUM($I440:AP440)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AR$5,$H440/$G440,$H440-SUM($I440:AQ440)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AS$5,$H440/$G440,$H440-SUM($I440:AR440)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AT$5,$H440/$G440,$H440-SUM($I440:AS440)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AU$5,$H440/$G440,$H440-SUM($I440:AT440)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AV$5,$H440/$G440,$H440-SUM($I440:AU440)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AW$5,$H440/$G440,$H440-SUM($I440:AV440)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AX$5,$H440/$G440,$H440-SUM($I440:AW440)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AY$5,$H440/$G440,$H440-SUM($I440:AX440)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>AZ$5,$H440/$G440,$H440-SUM($I440:AY440)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BA$5,$H440/$G440,$H440-SUM($I440:AZ440)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BB$5,$H440/$G440,$H440-SUM($I440:BA440)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BC$5,$H440/$G440,$H440-SUM($I440:BB440)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BD$5,$H440/$G440,$H440-SUM($I440:BC440)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BE$5,$H440/$G440,$H440-SUM($I440:BD440)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BF$5,$H440/$G440,$H440-SUM($I440:BE440)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BG$5,$H440/$G440,$H440-SUM($I440:BF440)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BH$5,$H440/$G440,$H440-SUM($I440:BG440)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BI$5,$H440/$G440,$H440-SUM($I440:BH440)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BJ$5,$H440/$G440,$H440-SUM($I440:BI440)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BK$5,$H440/$G440,$H440-SUM($I440:BJ440)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BL$5,$H440/$G440,$H440-SUM($I440:BK440)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BM$5,$H440/$G440,$H440-SUM($I440:BL440)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BN$5,$H440/$G440,$H440-SUM($I440:BM440)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BO$5,$H440/$G440,$H440-SUM($I440:BN440)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BP$5,$H440/$G440,$H440-SUM($I440:BO440)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BQ$5,$H440/$G440,$H440-SUM($I440:BP440)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BR$5,$H440/$G440,$H440-SUM($I440:BQ440)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BS$5,$H440/$G440,$H440-SUM($I440:BR440)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BT$5,$H440/$G440,$H440-SUM($I440:BS440)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BU$5,$H440/$G440,$H440-SUM($I440:BT440)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BV$5,$H440/$G440,$H440-SUM($I440:BU440)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BW$5,$H440/$G440,$H440-SUM($I440:BV440)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BX$5,$H440/$G440,$H440-SUM($I440:BW440)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BY$5,$H440/$G440,$H440-SUM($I440:BX440)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>BZ$5,$H440/$G440,$H440-SUM($I440:BY440)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>CA$5,$H440/$G440,$H440-SUM($I440:BZ440)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>CB$5,$H440/$G440,$H440-SUM($I440:CA440)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D440,$G440=\"n/a\"),0,IF(SUM($D440,$G440+0.5)>CC$5,$H440/$G440,$H440-SUM($I440:CB440)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>J$5,$H441/$G441,$H441-SUM($I441:I441)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>K$5,$H441/$G441,$H441-SUM($I441:J441)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>L$5,$H441/$G441,$H441-SUM($I441:K441)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>M$5,$H441/$G441,$H441-SUM($I441:L441)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>N$5,$H441/$G441,$H441-SUM($I441:M441)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>O$5,$H441/$G441,$H441-SUM($I441:N441)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>P$5,$H441/$G441,$H441-SUM($I441:O441)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>Q$5,$H441/$G441,$H441-SUM($I441:P441)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>R$5,$H441/$G441,$H441-SUM($I441:Q441)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>S$5,$H441/$G441,$H441-SUM($I441:R441)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>T$5,$H441/$G441,$H441-SUM($I441:S441)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>U$5,$H441/$G441,$H441-SUM($I441:T441)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>V$5,$H441/$G441,$H441-SUM($I441:U441)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>W$5,$H441/$G441,$H441-SUM($I441:V441)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>X$5,$H441/$G441,$H441-SUM($I441:W441)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>Y$5,$H441/$G441,$H441-SUM($I441:X441)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>Z$5,$H441/$G441,$H441-SUM($I441:Y441)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AA$5,$H441/$G441,$H441-SUM($I441:Z441)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AB$5,$H441/$G441,$H441-SUM($I441:AA441)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AC$5,$H441/$G441,$H441-SUM($I441:AB441)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AD$5,$H441/$G441,$H441-SUM($I441:AC441)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AE$5,$H441/$G441,$H441-SUM($I441:AD441)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AF$5,$H441/$G441,$H441-SUM($I441:AE441)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AG$5,$H441/$G441,$H441-SUM($I441:AF441)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AH$5,$H441/$G441,$H441-SUM($I441:AG441)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AI$5,$H441/$G441,$H441-SUM($I441:AH441)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AJ$5,$H441/$G441,$H441-SUM($I441:AI441)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AK$5,$H441/$G441,$H441-SUM($I441:AJ441)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AL$5,$H441/$G441,$H441-SUM($I441:AK441)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AM$5,$H441/$G441,$H441-SUM($I441:AL441)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AN$5,$H441/$G441,$H441-SUM($I441:AM441)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AO$5,$H441/$G441,$H441-SUM($I441:AN441)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AP$5,$H441/$G441,$H441-SUM($I441:AO441)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AQ$5,$H441/$G441,$H441-SUM($I441:AP441)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AR$5,$H441/$G441,$H441-SUM($I441:AQ441)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AS$5,$H441/$G441,$H441-SUM($I441:AR441)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AT$5,$H441/$G441,$H441-SUM($I441:AS441)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AU$5,$H441/$G441,$H441-SUM($I441:AT441)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AV$5,$H441/$G441,$H441-SUM($I441:AU441)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AW$5,$H441/$G441,$H441-SUM($I441:AV441)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AX$5,$H441/$G441,$H441-SUM($I441:AW441)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AY$5,$H441/$G441,$H441-SUM($I441:AX441)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>AZ$5,$H441/$G441,$H441-SUM($I441:AY441)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BA$5,$H441/$G441,$H441-SUM($I441:AZ441)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BB$5,$H441/$G441,$H441-SUM($I441:BA441)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BC$5,$H441/$G441,$H441-SUM($I441:BB441)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BD$5,$H441/$G441,$H441-SUM($I441:BC441)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BE$5,$H441/$G441,$H441-SUM($I441:BD441)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BF$5,$H441/$G441,$H441-SUM($I441:BE441)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BG$5,$H441/$G441,$H441-SUM($I441:BF441)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BH$5,$H441/$G441,$H441-SUM($I441:BG441)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BI$5,$H441/$G441,$H441-SUM($I441:BH441)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BJ$5,$H441/$G441,$H441-SUM($I441:BI441)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BK$5,$H441/$G441,$H441-SUM($I441:BJ441)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BL$5,$H441/$G441,$H441-SUM($I441:BK441)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BM$5,$H441/$G441,$H441-SUM($I441:BL441)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BN$5,$H441/$G441,$H441-SUM($I441:BM441)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BO$5,$H441/$G441,$H441-SUM($I441:BN441)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BP$5,$H441/$G441,$H441-SUM($I441:BO441)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BQ$5,$H441/$G441,$H441-SUM($I441:BP441)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BR$5,$H441/$G441,$H441-SUM($I441:BQ441)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BS$5,$H441/$G441,$H441-SUM($I441:BR441)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BT$5,$H441/$G441,$H441-SUM($I441:BS441)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BU$5,$H441/$G441,$H441-SUM($I441:BT441)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BV$5,$H441/$G441,$H441-SUM($I441:BU441)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BW$5,$H441/$G441,$H441-SUM($I441:BV441)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BX$5,$H441/$G441,$H441-SUM($I441:BW441)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BY$5,$H441/$G441,$H441-SUM($I441:BX441)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>BZ$5,$H441/$G441,$H441-SUM($I441:BY441)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>CA$5,$H441/$G441,$H441-SUM($I441:BZ441)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>CB$5,$H441/$G441,$H441-SUM($I441:CA441)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D441,$G441=\"n/a\"),0,IF(SUM($D441,$G441+0.5)>CC$5,$H441/$G441,$H441-SUM($I441:CB441)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>J$5,$H442/$G442,$H442-SUM($I442:I442)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>K$5,$H442/$G442,$H442-SUM($I442:J442)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>L$5,$H442/$G442,$H442-SUM($I442:K442)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>M$5,$H442/$G442,$H442-SUM($I442:L442)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>N$5,$H442/$G442,$H442-SUM($I442:M442)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>O$5,$H442/$G442,$H442-SUM($I442:N442)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>P$5,$H442/$G442,$H442-SUM($I442:O442)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>Q$5,$H442/$G442,$H442-SUM($I442:P442)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>R$5,$H442/$G442,$H442-SUM($I442:Q442)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>S$5,$H442/$G442,$H442-SUM($I442:R442)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>T$5,$H442/$G442,$H442-SUM($I442:S442)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>U$5,$H442/$G442,$H442-SUM($I442:T442)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>V$5,$H442/$G442,$H442-SUM($I442:U442)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>W$5,$H442/$G442,$H442-SUM($I442:V442)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>X$5,$H442/$G442,$H442-SUM($I442:W442)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>Y$5,$H442/$G442,$H442-SUM($I442:X442)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>Z$5,$H442/$G442,$H442-SUM($I442:Y442)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AA$5,$H442/$G442,$H442-SUM($I442:Z442)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AB$5,$H442/$G442,$H442-SUM($I442:AA442)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AC$5,$H442/$G442,$H442-SUM($I442:AB442)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AD$5,$H442/$G442,$H442-SUM($I442:AC442)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AE$5,$H442/$G442,$H442-SUM($I442:AD442)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AF$5,$H442/$G442,$H442-SUM($I442:AE442)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AG$5,$H442/$G442,$H442-SUM($I442:AF442)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AH$5,$H442/$G442,$H442-SUM($I442:AG442)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AI$5,$H442/$G442,$H442-SUM($I442:AH442)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AJ$5,$H442/$G442,$H442-SUM($I442:AI442)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AK$5,$H442/$G442,$H442-SUM($I442:AJ442)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AL$5,$H442/$G442,$H442-SUM($I442:AK442)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AM$5,$H442/$G442,$H442-SUM($I442:AL442)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AN$5,$H442/$G442,$H442-SUM($I442:AM442)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AO$5,$H442/$G442,$H442-SUM($I442:AN442)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AP$5,$H442/$G442,$H442-SUM($I442:AO442)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AQ$5,$H442/$G442,$H442-SUM($I442:AP442)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AR$5,$H442/$G442,$H442-SUM($I442:AQ442)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AS$5,$H442/$G442,$H442-SUM($I442:AR442)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AT$5,$H442/$G442,$H442-SUM($I442:AS442)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AU$5,$H442/$G442,$H442-SUM($I442:AT442)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AV$5,$H442/$G442,$H442-SUM($I442:AU442)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AW$5,$H442/$G442,$H442-SUM($I442:AV442)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AX$5,$H442/$G442,$H442-SUM($I442:AW442)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AY$5,$H442/$G442,$H442-SUM($I442:AX442)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>AZ$5,$H442/$G442,$H442-SUM($I442:AY442)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BA$5,$H442/$G442,$H442-SUM($I442:AZ442)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BB$5,$H442/$G442,$H442-SUM($I442:BA442)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BC$5,$H442/$G442,$H442-SUM($I442:BB442)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BD$5,$H442/$G442,$H442-SUM($I442:BC442)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BE$5,$H442/$G442,$H442-SUM($I442:BD442)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BF$5,$H442/$G442,$H442-SUM($I442:BE442)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BG$5,$H442/$G442,$H442-SUM($I442:BF442)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BH$5,$H442/$G442,$H442-SUM($I442:BG442)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BI$5,$H442/$G442,$H442-SUM($I442:BH442)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BJ$5,$H442/$G442,$H442-SUM($I442:BI442)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BK$5,$H442/$G442,$H442-SUM($I442:BJ442)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BL$5,$H442/$G442,$H442-SUM($I442:BK442)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BM$5,$H442/$G442,$H442-SUM($I442:BL442)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BN$5,$H442/$G442,$H442-SUM($I442:BM442)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BO$5,$H442/$G442,$H442-SUM($I442:BN442)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BP$5,$H442/$G442,$H442-SUM($I442:BO442)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BQ$5,$H442/$G442,$H442-SUM($I442:BP442)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BR$5,$H442/$G442,$H442-SUM($I442:BQ442)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BS$5,$H442/$G442,$H442-SUM($I442:BR442)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BT$5,$H442/$G442,$H442-SUM($I442:BS442)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BU$5,$H442/$G442,$H442-SUM($I442:BT442)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BV$5,$H442/$G442,$H442-SUM($I442:BU442)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BW$5,$H442/$G442,$H442-SUM($I442:BV442)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BX$5,$H442/$G442,$H442-SUM($I442:BW442)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BY$5,$H442/$G442,$H442-SUM($I442:BX442)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>BZ$5,$H442/$G442,$H442-SUM($I442:BY442)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>CA$5,$H442/$G442,$H442-SUM($I442:BZ442)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>CB$5,$H442/$G442,$H442-SUM($I442:CA442)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D442,$G442=\"n/a\"),0,IF(SUM($D442,$G442+0.5)>CC$5,$H442/$G442,$H442-SUM($I442:CB442)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>J$5,$H443/$G443,$H443-SUM($I443:I443)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>K$5,$H443/$G443,$H443-SUM($I443:J443)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>L$5,$H443/$G443,$H443-SUM($I443:K443)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>M$5,$H443/$G443,$H443-SUM($I443:L443)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>N$5,$H443/$G443,$H443-SUM($I443:M443)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>O$5,$H443/$G443,$H443-SUM($I443:N443)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>P$5,$H443/$G443,$H443-SUM($I443:O443)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>Q$5,$H443/$G443,$H443-SUM($I443:P443)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>R$5,$H443/$G443,$H443-SUM($I443:Q443)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>S$5,$H443/$G443,$H443-SUM($I443:R443)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>T$5,$H443/$G443,$H443-SUM($I443:S443)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>U$5,$H443/$G443,$H443-SUM($I443:T443)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>V$5,$H443/$G443,$H443-SUM($I443:U443)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>W$5,$H443/$G443,$H443-SUM($I443:V443)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>X$5,$H443/$G443,$H443-SUM($I443:W443)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>Y$5,$H443/$G443,$H443-SUM($I443:X443)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>Z$5,$H443/$G443,$H443-SUM($I443:Y443)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AA$5,$H443/$G443,$H443-SUM($I443:Z443)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AB$5,$H443/$G443,$H443-SUM($I443:AA443)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AC$5,$H443/$G443,$H443-SUM($I443:AB443)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AD$5,$H443/$G443,$H443-SUM($I443:AC443)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AE$5,$H443/$G443,$H443-SUM($I443:AD443)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AF$5,$H443/$G443,$H443-SUM($I443:AE443)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AG$5,$H443/$G443,$H443-SUM($I443:AF443)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AH$5,$H443/$G443,$H443-SUM($I443:AG443)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AI$5,$H443/$G443,$H443-SUM($I443:AH443)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AJ$5,$H443/$G443,$H443-SUM($I443:AI443)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AK$5,$H443/$G443,$H443-SUM($I443:AJ443)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AL$5,$H443/$G443,$H443-SUM($I443:AK443)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AM$5,$H443/$G443,$H443-SUM($I443:AL443)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AN$5,$H443/$G443,$H443-SUM($I443:AM443)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AO$5,$H443/$G443,$H443-SUM($I443:AN443)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AP$5,$H443/$G443,$H443-SUM($I443:AO443)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AQ$5,$H443/$G443,$H443-SUM($I443:AP443)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AR$5,$H443/$G443,$H443-SUM($I443:AQ443)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AS$5,$H443/$G443,$H443-SUM($I443:AR443)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AT$5,$H443/$G443,$H443-SUM($I443:AS443)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AU$5,$H443/$G443,$H443-SUM($I443:AT443)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AV$5,$H443/$G443,$H443-SUM($I443:AU443)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AW$5,$H443/$G443,$H443-SUM($I443:AV443)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AX$5,$H443/$G443,$H443-SUM($I443:AW443)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AY$5,$H443/$G443,$H443-SUM($I443:AX443)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>AZ$5,$H443/$G443,$H443-SUM($I443:AY443)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BA$5,$H443/$G443,$H443-SUM($I443:AZ443)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BB$5,$H443/$G443,$H443-SUM($I443:BA443)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BC$5,$H443/$G443,$H443-SUM($I443:BB443)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BD$5,$H443/$G443,$H443-SUM($I443:BC443)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BE$5,$H443/$G443,$H443-SUM($I443:BD443)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BF$5,$H443/$G443,$H443-SUM($I443:BE443)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BG$5,$H443/$G443,$H443-SUM($I443:BF443)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BH$5,$H443/$G443,$H443-SUM($I443:BG443)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BI$5,$H443/$G443,$H443-SUM($I443:BH443)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BJ$5,$H443/$G443,$H443-SUM($I443:BI443)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BK$5,$H443/$G443,$H443-SUM($I443:BJ443)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BL$5,$H443/$G443,$H443-SUM($I443:BK443)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BM$5,$H443/$G443,$H443-SUM($I443:BL443)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BN$5,$H443/$G443,$H443-SUM($I443:BM443)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BO$5,$H443/$G443,$H443-SUM($I443:BN443)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BP$5,$H443/$G443,$H443-SUM($I443:BO443)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BQ$5,$H443/$G443,$H443-SUM($I443:BP443)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BR$5,$H443/$G443,$H443-SUM($I443:BQ443)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BS$5,$H443/$G443,$H443-SUM($I443:BR443)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BT$5,$H443/$G443,$H443-SUM($I443:BS443)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BU$5,$H443/$G443,$H443-SUM($I443:BT443)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BV$5,$H443/$G443,$H443-SUM($I443:BU443)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BW$5,$H443/$G443,$H443-SUM($I443:BV443)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BX$5,$H443/$G443,$H443-SUM($I443:BW443)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BY$5,$H443/$G443,$H443-SUM($I443:BX443)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>BZ$5,$H443/$G443,$H443-SUM($I443:BY443)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>CA$5,$H443/$G443,$H443-SUM($I443:BZ443)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>CB$5,$H443/$G443,$H443-SUM($I443:CA443)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D443,$G443=\"n/a\"),0,IF(SUM($D443,$G443+0.5)>CC$5,$H443/$G443,$H443-SUM($I443:CB443)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>J$5,$H444/$G444,$H444-SUM($I444:I444)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>K$5,$H444/$G444,$H444-SUM($I444:J444)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>L$5,$H444/$G444,$H444-SUM($I444:K444)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>M$5,$H444/$G444,$H444-SUM($I444:L444)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>N$5,$H444/$G444,$H444-SUM($I444:M444)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>O$5,$H444/$G444,$H444-SUM($I444:N444)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>P$5,$H444/$G444,$H444-SUM($I444:O444)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>Q$5,$H444/$G444,$H444-SUM($I444:P444)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>R$5,$H444/$G444,$H444-SUM($I444:Q444)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>S$5,$H444/$G444,$H444-SUM($I444:R444)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>T$5,$H444/$G444,$H444-SUM($I444:S444)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>U$5,$H444/$G444,$H444-SUM($I444:T444)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>V$5,$H444/$G444,$H444-SUM($I444:U444)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>W$5,$H444/$G444,$H444-SUM($I444:V444)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>X$5,$H444/$G444,$H444-SUM($I444:W444)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>Y$5,$H444/$G444,$H444-SUM($I444:X444)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>Z$5,$H444/$G444,$H444-SUM($I444:Y444)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AA$5,$H444/$G444,$H444-SUM($I444:Z444)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AB$5,$H444/$G444,$H444-SUM($I444:AA444)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AC$5,$H444/$G444,$H444-SUM($I444:AB444)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AD$5,$H444/$G444,$H444-SUM($I444:AC444)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AE$5,$H444/$G444,$H444-SUM($I444:AD444)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AF$5,$H444/$G444,$H444-SUM($I444:AE444)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AG$5,$H444/$G444,$H444-SUM($I444:AF444)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AH$5,$H444/$G444,$H444-SUM($I444:AG444)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AI$5,$H444/$G444,$H444-SUM($I444:AH444)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AJ$5,$H444/$G444,$H444-SUM($I444:AI444)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AK$5,$H444/$G444,$H444-SUM($I444:AJ444)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AL$5,$H444/$G444,$H444-SUM($I444:AK444)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AM$5,$H444/$G444,$H444-SUM($I444:AL444)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AN$5,$H444/$G444,$H444-SUM($I444:AM444)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AO$5,$H444/$G444,$H444-SUM($I444:AN444)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AP$5,$H444/$G444,$H444-SUM($I444:AO444)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AQ$5,$H444/$G444,$H444-SUM($I444:AP444)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AR$5,$H444/$G444,$H444-SUM($I444:AQ444)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AS$5,$H444/$G444,$H444-SUM($I444:AR444)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AT$5,$H444/$G444,$H444-SUM($I444:AS444)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AU$5,$H444/$G444,$H444-SUM($I444:AT444)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AV$5,$H444/$G444,$H444-SUM($I444:AU444)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AW$5,$H444/$G444,$H444-SUM($I444:AV444)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AX$5,$H444/$G444,$H444-SUM($I444:AW444)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AY$5,$H444/$G444,$H444-SUM($I444:AX444)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>AZ$5,$H444/$G444,$H444-SUM($I444:AY444)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BA$5,$H444/$G444,$H444-SUM($I444:AZ444)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BB$5,$H444/$G444,$H444-SUM($I444:BA444)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BC$5,$H444/$G444,$H444-SUM($I444:BB444)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BD$5,$H444/$G444,$H444-SUM($I444:BC444)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BE$5,$H444/$G444,$H444-SUM($I444:BD444)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BF$5,$H444/$G444,$H444-SUM($I444:BE444)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BG$5,$H444/$G444,$H444-SUM($I444:BF444)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BH$5,$H444/$G444,$H444-SUM($I444:BG444)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BI$5,$H444/$G444,$H444-SUM($I444:BH444)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BJ$5,$H444/$G444,$H444-SUM($I444:BI444)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BK$5,$H444/$G444,$H444-SUM($I444:BJ444)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BL$5,$H444/$G444,$H444-SUM($I444:BK444)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BM$5,$H444/$G444,$H444-SUM($I444:BL444)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BN$5,$H444/$G444,$H444-SUM($I444:BM444)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BO$5,$H444/$G444,$H444-SUM($I444:BN444)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BP$5,$H444/$G444,$H444-SUM($I444:BO444)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BQ$5,$H444/$G444,$H444-SUM($I444:BP444)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BR$5,$H444/$G444,$H444-SUM($I444:BQ444)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BS$5,$H444/$G444,$H444-SUM($I444:BR444)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BT$5,$H444/$G444,$H444-SUM($I444:BS444)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BU$5,$H444/$G444,$H444-SUM($I444:BT444)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BV$5,$H444/$G444,$H444-SUM($I444:BU444)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BW$5,$H444/$G444,$H444-SUM($I444:BV444)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BX$5,$H444/$G444,$H444-SUM($I444:BW444)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BY$5,$H444/$G444,$H444-SUM($I444:BX444)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>BZ$5,$H444/$G444,$H444-SUM($I444:BY444)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>CA$5,$H444/$G444,$H444-SUM($I444:BZ444)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>CB$5,$H444/$G444,$H444-SUM($I444:CA444)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D444,$G444=\"n/a\"),0,IF(SUM($D444,$G444+0.5)>CC$5,$H444/$G444,$H444-SUM($I444:CB444)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>J$5,$H445/$G445,$H445-SUM($I445:I445)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>K$5,$H445/$G445,$H445-SUM($I445:J445)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>L$5,$H445/$G445,$H445-SUM($I445:K445)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>M$5,$H445/$G445,$H445-SUM($I445:L445)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>N$5,$H445/$G445,$H445-SUM($I445:M445)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>O$5,$H445/$G445,$H445-SUM($I445:N445)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>P$5,$H445/$G445,$H445-SUM($I445:O445)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>Q$5,$H445/$G445,$H445-SUM($I445:P445)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>R$5,$H445/$G445,$H445-SUM($I445:Q445)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>S$5,$H445/$G445,$H445-SUM($I445:R445)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>T$5,$H445/$G445,$H445-SUM($I445:S445)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>U$5,$H445/$G445,$H445-SUM($I445:T445)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>V$5,$H445/$G445,$H445-SUM($I445:U445)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>W$5,$H445/$G445,$H445-SUM($I445:V445)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>X$5,$H445/$G445,$H445-SUM($I445:W445)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>Y$5,$H445/$G445,$H445-SUM($I445:X445)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>Z$5,$H445/$G445,$H445-SUM($I445:Y445)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AA$5,$H445/$G445,$H445-SUM($I445:Z445)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AB$5,$H445/$G445,$H445-SUM($I445:AA445)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AC$5,$H445/$G445,$H445-SUM($I445:AB445)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AD$5,$H445/$G445,$H445-SUM($I445:AC445)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AE$5,$H445/$G445,$H445-SUM($I445:AD445)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AF$5,$H445/$G445,$H445-SUM($I445:AE445)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AG$5,$H445/$G445,$H445-SUM($I445:AF445)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AH$5,$H445/$G445,$H445-SUM($I445:AG445)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AI$5,$H445/$G445,$H445-SUM($I445:AH445)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AJ$5,$H445/$G445,$H445-SUM($I445:AI445)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AK$5,$H445/$G445,$H445-SUM($I445:AJ445)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AL$5,$H445/$G445,$H445-SUM($I445:AK445)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AM$5,$H445/$G445,$H445-SUM($I445:AL445)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AN$5,$H445/$G445,$H445-SUM($I445:AM445)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AO$5,$H445/$G445,$H445-SUM($I445:AN445)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AP$5,$H445/$G445,$H445-SUM($I445:AO445)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AQ$5,$H445/$G445,$H445-SUM($I445:AP445)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AR$5,$H445/$G445,$H445-SUM($I445:AQ445)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AS$5,$H445/$G445,$H445-SUM($I445:AR445)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AT$5,$H445/$G445,$H445-SUM($I445:AS445)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AU$5,$H445/$G445,$H445-SUM($I445:AT445)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AV$5,$H445/$G445,$H445-SUM($I445:AU445)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AW$5,$H445/$G445,$H445-SUM($I445:AV445)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AX$5,$H445/$G445,$H445-SUM($I445:AW445)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AY$5,$H445/$G445,$H445-SUM($I445:AX445)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>AZ$5,$H445/$G445,$H445-SUM($I445:AY445)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BA$5,$H445/$G445,$H445-SUM($I445:AZ445)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BB$5,$H445/$G445,$H445-SUM($I445:BA445)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BC$5,$H445/$G445,$H445-SUM($I445:BB445)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BD$5,$H445/$G445,$H445-SUM($I445:BC445)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BE$5,$H445/$G445,$H445-SUM($I445:BD445)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BF$5,$H445/$G445,$H445-SUM($I445:BE445)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BG$5,$H445/$G445,$H445-SUM($I445:BF445)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BH$5,$H445/$G445,$H445-SUM($I445:BG445)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BI$5,$H445/$G445,$H445-SUM($I445:BH445)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BJ$5,$H445/$G445,$H445-SUM($I445:BI445)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BK$5,$H445/$G445,$H445-SUM($I445:BJ445)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BL$5,$H445/$G445,$H445-SUM($I445:BK445)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BM$5,$H445/$G445,$H445-SUM($I445:BL445)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BN$5,$H445/$G445,$H445-SUM($I445:BM445)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BO$5,$H445/$G445,$H445-SUM($I445:BN445)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BP$5,$H445/$G445,$H445-SUM($I445:BO445)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BQ$5,$H445/$G445,$H445-SUM($I445:BP445)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BR$5,$H445/$G445,$H445-SUM($I445:BQ445)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BS$5,$H445/$G445,$H445-SUM($I445:BR445)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BT$5,$H445/$G445,$H445-SUM($I445:BS445)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BU$5,$H445/$G445,$H445-SUM($I445:BT445)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BV$5,$H445/$G445,$H445-SUM($I445:BU445)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BW$5,$H445/$G445,$H445-SUM($I445:BV445)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BX$5,$H445/$G445,$H445-SUM($I445:BW445)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BY$5,$H445/$G445,$H445-SUM($I445:BX445)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>BZ$5,$H445/$G445,$H445-SUM($I445:BY445)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>CA$5,$H445/$G445,$H445-SUM($I445:BZ445)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>CB$5,$H445/$G445,$H445-SUM($I445:CA445)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D445,$G445=\"n/a\"),0,IF(SUM($D445,$G445+0.5)>CC$5,$H445/$G445,$H445-SUM($I445:CB445)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>J$5,$H446/$G446,$H446-SUM($I446:I446)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>K$5,$H446/$G446,$H446-SUM($I446:J446)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>L$5,$H446/$G446,$H446-SUM($I446:K446)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>M$5,$H446/$G446,$H446-SUM($I446:L446)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>N$5,$H446/$G446,$H446-SUM($I446:M446)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>O$5,$H446/$G446,$H446-SUM($I446:N446)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>P$5,$H446/$G446,$H446-SUM($I446:O446)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>Q$5,$H446/$G446,$H446-SUM($I446:P446)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>R$5,$H446/$G446,$H446-SUM($I446:Q446)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>S$5,$H446/$G446,$H446-SUM($I446:R446)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>T$5,$H446/$G446,$H446-SUM($I446:S446)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>U$5,$H446/$G446,$H446-SUM($I446:T446)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>V$5,$H446/$G446,$H446-SUM($I446:U446)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>W$5,$H446/$G446,$H446-SUM($I446:V446)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>X$5,$H446/$G446,$H446-SUM($I446:W446)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>Y$5,$H446/$G446,$H446-SUM($I446:X446)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>Z$5,$H446/$G446,$H446-SUM($I446:Y446)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AA$5,$H446/$G446,$H446-SUM($I446:Z446)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AB$5,$H446/$G446,$H446-SUM($I446:AA446)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AC$5,$H446/$G446,$H446-SUM($I446:AB446)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AD$5,$H446/$G446,$H446-SUM($I446:AC446)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AE$5,$H446/$G446,$H446-SUM($I446:AD446)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AF$5,$H446/$G446,$H446-SUM($I446:AE446)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AG$5,$H446/$G446,$H446-SUM($I446:AF446)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AH$5,$H446/$G446,$H446-SUM($I446:AG446)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AI$5,$H446/$G446,$H446-SUM($I446:AH446)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AJ$5,$H446/$G446,$H446-SUM($I446:AI446)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AK$5,$H446/$G446,$H446-SUM($I446:AJ446)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AL$5,$H446/$G446,$H446-SUM($I446:AK446)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AM$5,$H446/$G446,$H446-SUM($I446:AL446)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AN$5,$H446/$G446,$H446-SUM($I446:AM446)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AO$5,$H446/$G446,$H446-SUM($I446:AN446)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AP$5,$H446/$G446,$H446-SUM($I446:AO446)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AQ$5,$H446/$G446,$H446-SUM($I446:AP446)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AR$5,$H446/$G446,$H446-SUM($I446:AQ446)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AS$5,$H446/$G446,$H446-SUM($I446:AR446)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AT$5,$H446/$G446,$H446-SUM($I446:AS446)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AU$5,$H446/$G446,$H446-SUM($I446:AT446)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AV$5,$H446/$G446,$H446-SUM($I446:AU446)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AW$5,$H446/$G446,$H446-SUM($I446:AV446)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AX$5,$H446/$G446,$H446-SUM($I446:AW446)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AY$5,$H446/$G446,$H446-SUM($I446:AX446)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>AZ$5,$H446/$G446,$H446-SUM($I446:AY446)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BA$5,$H446/$G446,$H446-SUM($I446:AZ446)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BB$5,$H446/$G446,$H446-SUM($I446:BA446)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BC$5,$H446/$G446,$H446-SUM($I446:BB446)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BD$5,$H446/$G446,$H446-SUM($I446:BC446)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BE$5,$H446/$G446,$H446-SUM($I446:BD446)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BF$5,$H446/$G446,$H446-SUM($I446:BE446)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BG$5,$H446/$G446,$H446-SUM($I446:BF446)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BH$5,$H446/$G446,$H446-SUM($I446:BG446)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BI$5,$H446/$G446,$H446-SUM($I446:BH446)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BJ$5,$H446/$G446,$H446-SUM($I446:BI446)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BK$5,$H446/$G446,$H446-SUM($I446:BJ446)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BL$5,$H446/$G446,$H446-SUM($I446:BK446)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BM$5,$H446/$G446,$H446-SUM($I446:BL446)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BN$5,$H446/$G446,$H446-SUM($I446:BM446)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BO$5,$H446/$G446,$H446-SUM($I446:BN446)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BP$5,$H446/$G446,$H446-SUM($I446:BO446)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BQ$5,$H446/$G446,$H446-SUM($I446:BP446)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BR$5,$H446/$G446,$H446-SUM($I446:BQ446)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BS$5,$H446/$G446,$H446-SUM($I446:BR446)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BT$5,$H446/$G446,$H446-SUM($I446:BS446)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BU$5,$H446/$G446,$H446-SUM($I446:BT446)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BV$5,$H446/$G446,$H446-SUM($I446:BU446)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BW$5,$H446/$G446,$H446-SUM($I446:BV446)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BX$5,$H446/$G446,$H446-SUM($I446:BW446)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BY$5,$H446/$G446,$H446-SUM($I446:BX446)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>BZ$5,$H446/$G446,$H446-SUM($I446:BY446)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>CA$5,$H446/$G446,$H446-SUM($I446:BZ446)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>CB$5,$H446/$G446,$H446-SUM($I446:CA446)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D446,$G446=\"n/a\"),0,IF(SUM($D446,$G446+0.5)>CC$5,$H446/$G446,$H446-SUM($I446:CB446)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>J$5,$H447/$G447,$H447-SUM($I447:I447)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>K$5,$H447/$G447,$H447-SUM($I447:J447)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>L$5,$H447/$G447,$H447-SUM($I447:K447)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>M$5,$H447/$G447,$H447-SUM($I447:L447)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>N$5,$H447/$G447,$H447-SUM($I447:M447)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>O$5,$H447/$G447,$H447-SUM($I447:N447)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>P$5,$H447/$G447,$H447-SUM($I447:O447)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>Q$5,$H447/$G447,$H447-SUM($I447:P447)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>R$5,$H447/$G447,$H447-SUM($I447:Q447)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>S$5,$H447/$G447,$H447-SUM($I447:R447)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>T$5,$H447/$G447,$H447-SUM($I447:S447)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>U$5,$H447/$G447,$H447-SUM($I447:T447)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>V$5,$H447/$G447,$H447-SUM($I447:U447)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>W$5,$H447/$G447,$H447-SUM($I447:V447)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>X$5,$H447/$G447,$H447-SUM($I447:W447)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>Y$5,$H447/$G447,$H447-SUM($I447:X447)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>Z$5,$H447/$G447,$H447-SUM($I447:Y447)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AA$5,$H447/$G447,$H447-SUM($I447:Z447)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AB$5,$H447/$G447,$H447-SUM($I447:AA447)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AC$5,$H447/$G447,$H447-SUM($I447:AB447)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AD$5,$H447/$G447,$H447-SUM($I447:AC447)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AE$5,$H447/$G447,$H447-SUM($I447:AD447)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AF$5,$H447/$G447,$H447-SUM($I447:AE447)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AG$5,$H447/$G447,$H447-SUM($I447:AF447)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AH$5,$H447/$G447,$H447-SUM($I447:AG447)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AI$5,$H447/$G447,$H447-SUM($I447:AH447)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AJ$5,$H447/$G447,$H447-SUM($I447:AI447)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AK$5,$H447/$G447,$H447-SUM($I447:AJ447)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AL$5,$H447/$G447,$H447-SUM($I447:AK447)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AM$5,$H447/$G447,$H447-SUM($I447:AL447)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AN$5,$H447/$G447,$H447-SUM($I447:AM447)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AO$5,$H447/$G447,$H447-SUM($I447:AN447)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AP$5,$H447/$G447,$H447-SUM($I447:AO447)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AQ$5,$H447/$G447,$H447-SUM($I447:AP447)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AR$5,$H447/$G447,$H447-SUM($I447:AQ447)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AS$5,$H447/$G447,$H447-SUM($I447:AR447)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AT$5,$H447/$G447,$H447-SUM($I447:AS447)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AU$5,$H447/$G447,$H447-SUM($I447:AT447)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AV$5,$H447/$G447,$H447-SUM($I447:AU447)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AW$5,$H447/$G447,$H447-SUM($I447:AV447)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AX$5,$H447/$G447,$H447-SUM($I447:AW447)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AY$5,$H447/$G447,$H447-SUM($I447:AX447)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>AZ$5,$H447/$G447,$H447-SUM($I447:AY447)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BA$5,$H447/$G447,$H447-SUM($I447:AZ447)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BB$5,$H447/$G447,$H447-SUM($I447:BA447)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BC$5,$H447/$G447,$H447-SUM($I447:BB447)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BD$5,$H447/$G447,$H447-SUM($I447:BC447)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BE$5,$H447/$G447,$H447-SUM($I447:BD447)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BF$5,$H447/$G447,$H447-SUM($I447:BE447)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BG$5,$H447/$G447,$H447-SUM($I447:BF447)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BH$5,$H447/$G447,$H447-SUM($I447:BG447)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BI$5,$H447/$G447,$H447-SUM($I447:BH447)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BJ$5,$H447/$G447,$H447-SUM($I447:BI447)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BK$5,$H447/$G447,$H447-SUM($I447:BJ447)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BL$5,$H447/$G447,$H447-SUM($I447:BK447)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BM$5,$H447/$G447,$H447-SUM($I447:BL447)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BN$5,$H447/$G447,$H447-SUM($I447:BM447)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BO$5,$H447/$G447,$H447-SUM($I447:BN447)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BP$5,$H447/$G447,$H447-SUM($I447:BO447)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BQ$5,$H447/$G447,$H447-SUM($I447:BP447)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BR$5,$H447/$G447,$H447-SUM($I447:BQ447)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BS$5,$H447/$G447,$H447-SUM($I447:BR447)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BT$5,$H447/$G447,$H447-SUM($I447:BS447)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BU$5,$H447/$G447,$H447-SUM($I447:BT447)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BV$5,$H447/$G447,$H447-SUM($I447:BU447)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BW$5,$H447/$G447,$H447-SUM($I447:BV447)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BX$5,$H447/$G447,$H447-SUM($I447:BW447)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BY$5,$H447/$G447,$H447-SUM($I447:BX447)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>BZ$5,$H447/$G447,$H447-SUM($I447:BY447)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>CA$5,$H447/$G447,$H447-SUM($I447:BZ447)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>CB$5,$H447/$G447,$H447-SUM($I447:CA447)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D447,$G447=\"n/a\"),0,IF(SUM($D447,$G447+0.5)>CC$5,$H447/$G447,$H447-SUM($I447:CB447)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,15,0,null,{"$f":"IF(OR(J$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>J$5,$H448/$G448,$H448-SUM($I448:I448)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>K$5,$H448/$G448,$H448-SUM($I448:J448)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>L$5,$H448/$G448,$H448-SUM($I448:K448)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>M$5,$H448/$G448,$H448-SUM($I448:L448)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>N$5,$H448/$G448,$H448-SUM($I448:M448)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>O$5,$H448/$G448,$H448-SUM($I448:N448)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>P$5,$H448/$G448,$H448-SUM($I448:O448)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>Q$5,$H448/$G448,$H448-SUM($I448:P448)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>R$5,$H448/$G448,$H448-SUM($I448:Q448)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>S$5,$H448/$G448,$H448-SUM($I448:R448)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>T$5,$H448/$G448,$H448-SUM($I448:S448)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>U$5,$H448/$G448,$H448-SUM($I448:T448)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>V$5,$H448/$G448,$H448-SUM($I448:U448)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>W$5,$H448/$G448,$H448-SUM($I448:V448)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>X$5,$H448/$G448,$H448-SUM($I448:W448)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>Y$5,$H448/$G448,$H448-SUM($I448:X448)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>Z$5,$H448/$G448,$H448-SUM($I448:Y448)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AA$5,$H448/$G448,$H448-SUM($I448:Z448)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AB$5,$H448/$G448,$H448-SUM($I448:AA448)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AC$5,$H448/$G448,$H448-SUM($I448:AB448)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AD$5,$H448/$G448,$H448-SUM($I448:AC448)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AE$5,$H448/$G448,$H448-SUM($I448:AD448)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AF$5,$H448/$G448,$H448-SUM($I448:AE448)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AG$5,$H448/$G448,$H448-SUM($I448:AF448)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AH$5,$H448/$G448,$H448-SUM($I448:AG448)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AI$5,$H448/$G448,$H448-SUM($I448:AH448)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AJ$5,$H448/$G448,$H448-SUM($I448:AI448)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AK$5,$H448/$G448,$H448-SUM($I448:AJ448)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AL$5,$H448/$G448,$H448-SUM($I448:AK448)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AM$5,$H448/$G448,$H448-SUM($I448:AL448)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AN$5,$H448/$G448,$H448-SUM($I448:AM448)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AO$5,$H448/$G448,$H448-SUM($I448:AN448)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AP$5,$H448/$G448,$H448-SUM($I448:AO448)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AQ$5,$H448/$G448,$H448-SUM($I448:AP448)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AR$5,$H448/$G448,$H448-SUM($I448:AQ448)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AS$5,$H448/$G448,$H448-SUM($I448:AR448)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AT$5,$H448/$G448,$H448-SUM($I448:AS448)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AU$5,$H448/$G448,$H448-SUM($I448:AT448)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AV$5,$H448/$G448,$H448-SUM($I448:AU448)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AW$5,$H448/$G448,$H448-SUM($I448:AV448)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AX$5,$H448/$G448,$H448-SUM($I448:AW448)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AY$5,$H448/$G448,$H448-SUM($I448:AX448)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>AZ$5,$H448/$G448,$H448-SUM($I448:AY448)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BA$5,$H448/$G448,$H448-SUM($I448:AZ448)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BB$5,$H448/$G448,$H448-SUM($I448:BA448)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BC$5,$H448/$G448,$H448-SUM($I448:BB448)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BD$5,$H448/$G448,$H448-SUM($I448:BC448)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BE$5,$H448/$G448,$H448-SUM($I448:BD448)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BF$5,$H448/$G448,$H448-SUM($I448:BE448)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BG$5,$H448/$G448,$H448-SUM($I448:BF448)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BH$5,$H448/$G448,$H448-SUM($I448:BG448)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BI$5,$H448/$G448,$H448-SUM($I448:BH448)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BJ$5,$H448/$G448,$H448-SUM($I448:BI448)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BK$5,$H448/$G448,$H448-SUM($I448:BJ448)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BL$5,$H448/$G448,$H448-SUM($I448:BK448)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BM$5,$H448/$G448,$H448-SUM($I448:BL448)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BN$5,$H448/$G448,$H448-SUM($I448:BM448)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BO$5,$H448/$G448,$H448-SUM($I448:BN448)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BP$5,$H448/$G448,$H448-SUM($I448:BO448)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BQ$5,$H448/$G448,$H448-SUM($I448:BP448)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BR$5,$H448/$G448,$H448-SUM($I448:BQ448)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BS$5,$H448/$G448,$H448-SUM($I448:BR448)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BT$5,$H448/$G448,$H448-SUM($I448:BS448)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BU$5,$H448/$G448,$H448-SUM($I448:BT448)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BV$5,$H448/$G448,$H448-SUM($I448:BU448)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BW$5,$H448/$G448,$H448-SUM($I448:BV448)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BX$5,$H448/$G448,$H448-SUM($I448:BW448)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BY$5,$H448/$G448,$H448-SUM($I448:BX448)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>BZ$5,$H448/$G448,$H448-SUM($I448:BY448)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>CA$5,$H448/$G448,$H448-SUM($I448:BZ448)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>CB$5,$H448/$G448,$H448-SUM($I448:CA448)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D448,$G448=\"n/a\"),0,IF(SUM($D448,$G448+0.5)>CC$5,$H448/$G448,$H448-SUM($I448:CB448)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B392&\"Depn\"","v":"Non-network general assets - OtherDepn"},null,null,null,{"$f":"SUM(J395,J401:J402,J406:J407,J410:J411,J419:J448)","v":13.960572327109753},{"$f":"SUM(K395,K401:K402,K406:K407,K410:K411,K419:K448)","v":14.840793263720419},15.297193511204451,15.905829642063928,17.62410509287044,18.733579890647974,20.610868657164279,22.92072914092136,25.036552910202857,23.308158966109801,7.8831597957619604,16.951792989105464,16.951792989105464,16.951792989105464,16.951792989105464,17.326936278524379,17.261969099637966,16.593658507590611,16.061140318418854,14.897684527585859,13.201835866046356,11.426480546651955,9.3329059215152554,7.1200637949959731,4.7351551415907158,2.2968158852038805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW395,BW401:BW402,BW406:BW407,BW410:BW411,BW419:BW448)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J416-SUM(J419:J448)+I451","v":13.203314049159994},19.169096824809802,26.962017603607251,50.790892050750742,72.228687369077647,95.051064228789045,122.48472808059577,144.69798073151168,172.86795613685842,191.91430957041163,201.4381074489539,183.73602788101061,166.03394831306733,148.33186874512404,130.62978917718075,112.92770960923747,95.665740509599502,79.072082002008898,63.010941683590048,48.113257156004188,34.911421289957829,23.484940743305874,14.152034821790618,7.0319710267946451,2.2968158852039293,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,{"$f":"BV416-SUM(BV419:BV448)+BU451","v":4.8849813083506888E-14},4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B392","v":"Total Closing RAB - Non-network general assets - Other"},"$m Real 2010",null,null,null,null,{"$f":"J396+J399+J404+J412+J451","v":134.52380119856733},126.52901164710738,120.36136009879507,130.22966221882882,131.07799325634033,146.56868974264759,160.04178126734456,168.29446159115074,182.50386466938772,191.91430957041163,201.4381074489539,183.73602788101061,166.03394831306733,148.33186874512404,130.62978917718075,112.92770960923747,95.665740509599502,79.072082002008898,63.010941683590048,48.113257156004188,34.911421289957829,23.484940743305874,14.152034821790618,7.0319710267946451,2.2968158852039293,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,{"$f":"BV396+BV399+BV404+BV412+BV451","v":4.8849813083506888E-14},4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14,4.8849813083506888E-14]
[]
[{"$f":"MATCH(B454,DepnInputs!$C$34:$C$54,0)","v":8},{"$f":"'2011_15'!$C$26","v":"VBRC"},null,null,null,null,null," ",2010,{"$f":"I454+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU454+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A454)","v":"n/a"},{"$f":"INDEX('2011_15'!$H$19:$H$39, A454)","v":0},null,{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:I457))),(MAX($H457/$G457,$H457-SUM($I457:I457)))))*J$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:J457))),(MAX($H457/$G457,$H457-SUM($I457:J457)))))*K$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:K457))),(MAX($H457/$G457,$H457-SUM($I457:K457)))))*L$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:L457))),(MAX($H457/$G457,$H457-SUM($I457:L457)))))*M$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:M457))),(MAX($H457/$G457,$H457-SUM($I457:M457)))))*N$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:N457))),(MAX($H457/$G457,$H457-SUM($I457:N457)))))*O$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:O457))),(MAX($H457/$G457,$H457-SUM($I457:O457)))))*P$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:P457))),(MAX($H457/$G457,$H457-SUM($I457:P457)))))*Q$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:Q457))),(MAX($H457/$G457,$H457-SUM($I457:Q457)))))*R$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:R457))),(MAX($H457/$G457,$H457-SUM($I457:R457)))))*S$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:S457))),(MAX($H457/$G457,$H457-SUM($I457:S457)))))*T$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:T457))),(MAX($H457/$G457,$H457-SUM($I457:T457)))))*U$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:U457))),(MAX($H457/$G457,$H457-SUM($I457:U457)))))*V$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:V457))),(MAX($H457/$G457,$H457-SUM($I457:V457)))))*W$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:W457))),(MAX($H457/$G457,$H457-SUM($I457:W457)))))*X$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:X457))),(MAX($H457/$G457,$H457-SUM($I457:X457)))))*Y$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:Y457))),(MAX($H457/$G457,$H457-SUM($I457:Y457)))))*Z$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:Z457))),(MAX($H457/$G457,$H457-SUM($I457:Z457)))))*AA$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AA457))),(MAX($H457/$G457,$H457-SUM($I457:AA457)))))*AB$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AB457))),(MAX($H457/$G457,$H457-SUM($I457:AB457)))))*AC$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AC457))),(MAX($H457/$G457,$H457-SUM($I457:AC457)))))*AD$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AD457))),(MAX($H457/$G457,$H457-SUM($I457:AD457)))))*AE$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AE457))),(MAX($H457/$G457,$H457-SUM($I457:AE457)))))*AF$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AF457))),(MAX($H457/$G457,$H457-SUM($I457:AF457)))))*AG$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AG457))),(MAX($H457/$G457,$H457-SUM($I457:AG457)))))*AH$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AH457))),(MAX($H457/$G457,$H457-SUM($I457:AH457)))))*AI$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AI457))),(MAX($H457/$G457,$H457-SUM($I457:AI457)))))*AJ$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AJ457))),(MAX($H457/$G457,$H457-SUM($I457:AJ457)))))*AK$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AK457))),(MAX($H457/$G457,$H457-SUM($I457:AK457)))))*AL$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AL457))),(MAX($H457/$G457,$H457-SUM($I457:AL457)))))*AM$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AM457))),(MAX($H457/$G457,$H457-SUM($I457:AM457)))))*AN$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AN457))),(MAX($H457/$G457,$H457-SUM($I457:AN457)))))*AO$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AO457))),(MAX($H457/$G457,$H457-SUM($I457:AO457)))))*AP$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AP457))),(MAX($H457/$G457,$H457-SUM($I457:AP457)))))*AQ$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AQ457))),(MAX($H457/$G457,$H457-SUM($I457:AQ457)))))*AR$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AR457))),(MAX($H457/$G457,$H457-SUM($I457:AR457)))))*AS$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AS457))),(MAX($H457/$G457,$H457-SUM($I457:AS457)))))*AT$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AT457))),(MAX($H457/$G457,$H457-SUM($I457:AT457)))))*AU$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AU457))),(MAX($H457/$G457,$H457-SUM($I457:AU457)))))*AV$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AV457))),(MAX($H457/$G457,$H457-SUM($I457:AV457)))))*AW$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AW457))),(MAX($H457/$G457,$H457-SUM($I457:AW457)))))*AX$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AX457))),(MAX($H457/$G457,$H457-SUM($I457:AX457)))))*AY$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AY457))),(MAX($H457/$G457,$H457-SUM($I457:AY457)))))*AZ$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:AZ457))),(MAX($H457/$G457,$H457-SUM($I457:AZ457)))))*BA$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BA457))),(MAX($H457/$G457,$H457-SUM($I457:BA457)))))*BB$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BB457))),(MAX($H457/$G457,$H457-SUM($I457:BB457)))))*BC$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BC457))),(MAX($H457/$G457,$H457-SUM($I457:BC457)))))*BD$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BD457))),(MAX($H457/$G457,$H457-SUM($I457:BD457)))))*BE$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BE457))),(MAX($H457/$G457,$H457-SUM($I457:BE457)))))*BF$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BF457))),(MAX($H457/$G457,$H457-SUM($I457:BF457)))))*BG$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BG457))),(MAX($H457/$G457,$H457-SUM($I457:BG457)))))*BH$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BH457))),(MAX($H457/$G457,$H457-SUM($I457:BH457)))))*BI$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BI457))),(MAX($H457/$G457,$H457-SUM($I457:BI457)))))*BJ$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BJ457))),(MAX($H457/$G457,$H457-SUM($I457:BJ457)))))*BK$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BK457))),(MAX($H457/$G457,$H457-SUM($I457:BK457)))))*BL$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BL457))),(MAX($H457/$G457,$H457-SUM($I457:BL457)))))*BM$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BM457))),(MAX($H457/$G457,$H457-SUM($I457:BM457)))))*BN$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BN457))),(MAX($H457/$G457,$H457-SUM($I457:BN457)))))*BO$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BO457))),(MAX($H457/$G457,$H457-SUM($I457:BO457)))))*BP$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BP457))),(MAX($H457/$G457,$H457-SUM($I457:BP457)))))*BQ$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BQ457))),(MAX($H457/$G457,$H457-SUM($I457:BQ457)))))*BR$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BR457))),(MAX($H457/$G457,$H457-SUM($I457:BR457)))))*BS$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BS457))),(MAX($H457/$G457,$H457-SUM($I457:BS457)))))*BT$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BT457))),(MAX($H457/$G457,$H457-SUM($I457:BT457)))))*BU$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BU457))),(MAX($H457/$G457,$H457-SUM($I457:BU457)))))*BV$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BV457))),(MAX($H457/$G457,$H457-SUM($I457:BV457)))))*BW$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BW457))),(MAX($H457/$G457,$H457-SUM($I457:BW457)))))*BX$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BX457))),(MAX($H457/$G457,$H457-SUM($I457:BX457)))))*BY$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BY457))),(MAX($H457/$G457,$H457-SUM($I457:BY457)))))*BZ$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:BZ457))),(MAX($H457/$G457,$H457-SUM($I457:BZ457)))))*CA$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:CA457))),(MAX($H457/$G457,$H457-SUM($I457:CA457)))))*CB$14","v":0},{"$f":"IF(OR($G457=0,$G457=\"n/a\"),0,IF($H457>0,(MIN($H457/$G457,$H457-SUM($I457:CB457))),(MAX($H457/$G457,$H457-SUM($I457:CB457)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H457-SUM($J457:$CC457),2)=0,G457=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H457,I458)-J457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H457,AO458)-AP457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H457,BU458)-BV457","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B454,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B454=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A454)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A454)))","v":25.606197014581664},{"$f":"INDEX($J461:$CC461, MATCH(VALUE(LEFT(D463,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((J$5-$D463)>($G463),$H463-SUM(I463:$J463),$H463/($G463-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((K$5-$D463)>($G463),$H463-SUM(J463:$J463),$H463/($G463-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((L$5-$D463)>($G463),$H463-SUM($J463:K463),$H463/($G463-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((M$5-$D463)>($G463),$H463-SUM($J463:L463),$H463/($G463-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((N$5-$D463)>($G463),$H463-SUM($J463:M463),$H463/($G463-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((O$5-$D463)>($G463),$H463-SUM($J463:N463),$H463/($G463-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((P$5-$D463)>($G463),$H463-SUM($J463:O463),$H463/($G463-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((Q$5-$D463)>($G463),$H463-SUM($J463:P463),$H463/($G463-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((R$5-$D463)>($G463),$H463-SUM($J463:Q463),$H463/($G463-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((S$5-$D463)>($G463),$H463-SUM($J463:R463),$H463/($G463-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((T$5-$D463)>($G463),$H463-SUM($J463:S463),$H463/($G463-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((U$5-$D463)>($G463),$H463-SUM($J463:T463),$H463/($G463-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((V$5-$D463)>($G463),$H463-SUM($J463:U463),$H463/($G463-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((W$5-$D463)>($G463),$H463-SUM($J463:V463),$H463/($G463-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((X$5-$D463)>($G463),$H463-SUM($J463:W463),$H463/($G463-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((Y$5-$D463)>($G463),$H463-SUM($J463:X463),$H463/($G463-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((Z$5-$D463)>($G463),$H463-SUM($J463:Y463),$H463/($G463-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AA$5-$D463)>($G463),$H463-SUM($J463:Z463),$H463/($G463-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AB$5-$D463)>($G463),$H463-SUM($J463:AA463),$H463/($G463-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AC$5-$D463)>($G463),$H463-SUM($J463:AB463),$H463/($G463-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AD$5-$D463)>($G463),$H463-SUM($J463:AC463),$H463/($G463-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AE$5-$D463)>($G463),$H463-SUM($J463:AD463),$H463/($G463-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AF$5-$D463)>($G463),$H463-SUM($J463:AE463),$H463/($G463-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AG$5-$D463)>($G463),$H463-SUM($J463:AF463),$H463/($G463-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AH$5-$D463)>($G463),$H463-SUM($J463:AG463),$H463/($G463-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AI$5-$D463)>($G463),$H463-SUM($J463:AH463),$H463/($G463-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AJ$5-$D463)>($G463),$H463-SUM($J463:AI463),$H463/($G463-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AK$5-$D463)>($G463),$H463-SUM($J463:AJ463),$H463/($G463-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AL$5-$D463)>($G463),$H463-SUM($J463:AK463),$H463/($G463-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AM$5-$D463)>($G463),$H463-SUM($J463:AL463),$H463/($G463-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AN$5-$D463)>($G463),$H463-SUM($J463:AM463),$H463/($G463-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AO$5-$D463)>($G463),$H463-SUM($J463:AN463),$H463/($G463-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AP$5-$D463)>($G463),$H463-SUM($J463:AO463),$H463/($G463-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AQ$5-$D463)>($G463),$H463-SUM($J463:AP463),$H463/($G463-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AR$5-$D463)>($G463),$H463-SUM($J463:AQ463),$H463/($G463-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AS$5-$D463)>($G463),$H463-SUM($J463:AR463),$H463/($G463-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AT$5-$D463)>($G463),$H463-SUM($J463:AS463),$H463/($G463-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AU$5-$D463)>($G463),$H463-SUM($J463:AT463),$H463/($G463-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AV$5-$D463)>($G463),$H463-SUM($J463:AU463),$H463/($G463-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AW$5-$D463)>($G463),$H463-SUM($J463:AV463),$H463/($G463-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AX$5-$D463)>($G463),$H463-SUM($J463:AW463),$H463/($G463-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AY$5-$D463)>($G463),$H463-SUM($J463:AX463),$H463/($G463-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((AZ$5-$D463)>($G463),$H463-SUM($J463:AY463),$H463/($G463-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BA$5-$D463)>($G463),$H463-SUM($J463:AZ463),$H463/($G463-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BB$5-$D463)>($G463),$H463-SUM($J463:BA463),$H463/($G463-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BC$5-$D463)>($G463),$H463-SUM($J463:BB463),$H463/($G463-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BD$5-$D463)>($G463),$H463-SUM($J463:BC463),$H463/($G463-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BE$5-$D463)>($G463),$H463-SUM($J463:BD463),$H463/($G463-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BF$5-$D463)>($G463),$H463-SUM($J463:BE463),$H463/($G463-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BG$5-$D463)>($G463),$H463-SUM($J463:BF463),$H463/($G463-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BH$5-$D463)>($G463),$H463-SUM($J463:BG463),$H463/($G463-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BI$5-$D463)>($G463),$H463-SUM($J463:BH463),$H463/($G463-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BJ$5-$D463)>($G463),$H463-SUM($J463:BI463),$H463/($G463-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BK$5-$D463)>($G463),$H463-SUM($J463:BJ463),$H463/($G463-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BL$5-$D463)>($G463),$H463-SUM($J463:BK463),$H463/($G463-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BM$5-$D463)>($G463),$H463-SUM($J463:BL463),$H463/($G463-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BN$5-$D463)>($G463),$H463-SUM($J463:BM463),$H463/($G463-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BO$5-$D463)>($G463),$H463-SUM($J463:BN463),$H463/($G463-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BP$5-$D463)>($G463),$H463-SUM($J463:BO463),$H463/($G463-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BQ$5-$D463)>($G463),$H463-SUM($J463:BP463),$H463/($G463-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BR$5-$D463)>($G463),$H463-SUM($J463:BQ463),$H463/($G463-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BS$5-$D463)>($G463),$H463-SUM($J463:BR463),$H463/($G463-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BT$5-$D463)>($G463),$H463-SUM($J463:BS463),$H463/($G463-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BU$5-$D463)>($G463),$H463-SUM($J463:BT463),$H463/($G463-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BV$5-$D463)>($G463),$H463-SUM($J463:BU463),$H463/($G463-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BW$5-$D463)>($G463),$H463-SUM($J463:BV463),$H463/($G463-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BX$5-$D463)>($G463),$H463-SUM($J463:BW463),$H463/($G463-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BY$5-$D463)>($G463),$H463-SUM($J463:BX463),$H463/($G463-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((BZ$5-$D463)>($G463),$H463-SUM($J463:BY463),$H463/($G463-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((CA$5-$D463)>($G463),$H463-SUM($J463:BZ463),$H463/($G463-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((CB$5-$D463)>($G463),$H463-SUM($J463:CA463),$H463/($G463-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D463+reg_period_length),$G463=\"n/a\"),0,IF((CC$5-$D463)>($G463),$H463-SUM($J463:CB463),$H463/($G463-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H463-SUM($J463:$CC463),2)=0,G463=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G463","v":25.606197014581664},{"$f":"INDEX($J461:$CC461, MATCH(VALUE(LEFT(D464,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((J$5-$D464)>($G464),$H464-SUM(I464:$J464),$H464/($G464-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((K$5-$D464)>($G464),$H464-SUM(J464:$J464),$H464/($G464-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((L$5-$D464)>($G464),$H464-SUM($J464:K464),$H464/($G464-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((M$5-$D464)>($G464),$H464-SUM($J464:L464),$H464/($G464-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((N$5-$D464)>($G464),$H464-SUM($J464:M464),$H464/($G464-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((O$5-$D464)>($G464),$H464-SUM($J464:N464),$H464/($G464-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((P$5-$D464)>($G464),$H464-SUM($J464:O464),$H464/($G464-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((Q$5-$D464)>($G464),$H464-SUM($J464:P464),$H464/($G464-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((R$5-$D464)>($G464),$H464-SUM($J464:Q464),$H464/($G464-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((S$5-$D464)>($G464),$H464-SUM($J464:R464),$H464/($G464-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D464+reg_period_length+0.5),$G464=\"n/a\"),0,IF((T$5-$D464)>($G464),$H464-SUM($J464:S464),$H464/($G464-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((U$5-$D464)>($G464),$H464-SUM($J464:T464),$H464/($G464-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((V$5-$D464)>($G464),$H464-SUM($J464:U464),$H464/($G464-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((W$5-$D464)>($G464),$H464-SUM($J464:V464),$H464/($G464-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((X$5-$D464)>($G464),$H464-SUM($J464:W464),$H464/($G464-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((Y$5-$D464)>($G464),$H464-SUM($J464:X464),$H464/($G464-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((Z$5-$D464)>($G464),$H464-SUM($J464:Y464),$H464/($G464-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AA$5-$D464)>($G464),$H464-SUM($J464:Z464),$H464/($G464-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AB$5-$D464)>($G464),$H464-SUM($J464:AA464),$H464/($G464-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AC$5-$D464)>($G464),$H464-SUM($J464:AB464),$H464/($G464-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AD$5-$D464)>($G464),$H464-SUM($J464:AC464),$H464/($G464-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AE$5-$D464)>($G464),$H464-SUM($J464:AD464),$H464/($G464-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AF$5-$D464)>($G464),$H464-SUM($J464:AE464),$H464/($G464-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AG$5-$D464)>($G464),$H464-SUM($J464:AF464),$H464/($G464-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AH$5-$D464)>($G464),$H464-SUM($J464:AG464),$H464/($G464-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AI$5-$D464)>($G464),$H464-SUM($J464:AH464),$H464/($G464-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AJ$5-$D464)>($G464),$H464-SUM($J464:AI464),$H464/($G464-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AK$5-$D464)>($G464),$H464-SUM($J464:AJ464),$H464/($G464-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AL$5-$D464)>($G464),$H464-SUM($J464:AK464),$H464/($G464-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AM$5-$D464)>($G464),$H464-SUM($J464:AL464),$H464/($G464-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AN$5-$D464)>($G464),$H464-SUM($J464:AM464),$H464/($G464-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AO$5-$D464)>($G464),$H464-SUM($J464:AN464),$H464/($G464-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AP$5-$D464)>($G464),$H464-SUM($J464:AO464),$H464/($G464-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AQ$5-$D464)>($G464),$H464-SUM($J464:AP464),$H464/($G464-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AR$5-$D464)>($G464),$H464-SUM($J464:AQ464),$H464/($G464-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AS$5-$D464)>($G464),$H464-SUM($J464:AR464),$H464/($G464-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AT$5-$D464)>($G464),$H464-SUM($J464:AS464),$H464/($G464-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AU$5-$D464)>($G464),$H464-SUM($J464:AT464),$H464/($G464-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AV$5-$D464)>($G464),$H464-SUM($J464:AU464),$H464/($G464-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AW$5-$D464)>($G464),$H464-SUM($J464:AV464),$H464/($G464-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AX$5-$D464)>($G464),$H464-SUM($J464:AW464),$H464/($G464-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AY$5-$D464)>($G464),$H464-SUM($J464:AX464),$H464/($G464-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((AZ$5-$D464)>($G464),$H464-SUM($J464:AY464),$H464/($G464-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BA$5-$D464)>($G464),$H464-SUM($J464:AZ464),$H464/($G464-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BB$5-$D464)>($G464),$H464-SUM($J464:BA464),$H464/($G464-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BC$5-$D464)>($G464),$H464-SUM($J464:BB464),$H464/($G464-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BD$5-$D464)>($G464),$H464-SUM($J464:BC464),$H464/($G464-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BE$5-$D464)>($G464),$H464-SUM($J464:BD464),$H464/($G464-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BF$5-$D464)>($G464),$H464-SUM($J464:BE464),$H464/($G464-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BG$5-$D464)>($G464),$H464-SUM($J464:BF464),$H464/($G464-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BH$5-$D464)>($G464),$H464-SUM($J464:BG464),$H464/($G464-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BI$5-$D464)>($G464),$H464-SUM($J464:BH464),$H464/($G464-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BJ$5-$D464)>($G464),$H464-SUM($J464:BI464),$H464/($G464-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BK$5-$D464)>($G464),$H464-SUM($J464:BJ464),$H464/($G464-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BL$5-$D464)>($G464),$H464-SUM($J464:BK464),$H464/($G464-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BM$5-$D464)>($G464),$H464-SUM($J464:BL464),$H464/($G464-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BN$5-$D464)>($G464),$H464-SUM($J464:BM464),$H464/($G464-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BO$5-$D464)>($G464),$H464-SUM($J464:BN464),$H464/($G464-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BP$5-$D464)>($G464),$H464-SUM($J464:BO464),$H464/($G464-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BQ$5-$D464)>($G464),$H464-SUM($J464:BP464),$H464/($G464-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BR$5-$D464)>($G464),$H464-SUM($J464:BQ464),$H464/($G464-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BS$5-$D464)>($G464),$H464-SUM($J464:BR464),$H464/($G464-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BT$5-$D464)>($G464),$H464-SUM($J464:BS464),$H464/($G464-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BU$5-$D464)>($G464),$H464-SUM($J464:BT464),$H464/($G464-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BV$5-$D464)>($G464),$H464-SUM($J464:BU464),$H464/($G464-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BW$5-$D464)>($G464),$H464-SUM($J464:BV464),$H464/($G464-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BX$5-$D464)>($G464),$H464-SUM($J464:BW464),$H464/($G464-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BY$5-$D464)>($G464),$H464-SUM($J464:BX464),$H464/($G464-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((BZ$5-$D464)>($G464),$H464-SUM($J464:BY464),$H464/($G464-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((CA$5-$D464)>($G464),$H464-SUM($J464:BZ464),$H464/($G464-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((CB$5-$D464)>($G464),$H464-SUM($J464:CA464),$H464/($G464-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D464+reg_period_length),$G464=\"n/a\"),0,IF((CC$5-$D464)>($G464),$H464-SUM($J464:CB464),$H464/($G464-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H464-SUM($J464:$CC464),2)=0,G464=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B454,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G456","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G457","v":"n/a"},{"$f":"INDEX($J466:$CC466, MATCH(VALUE(LEFT(D468,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((J$5-$D468)>($G468),$H468-SUM(I468:$J468),$H468/($G468-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((K$5-$D468)>($G468),$H468-SUM(J468:$J468),$H468/($G468-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((L$5-$D468)>($G468),$H468-SUM($J468:K468),$H468/($G468-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((M$5-$D468)>($G468),$H468-SUM($J468:L468),$H468/($G468-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((N$5-$D468)>($G468),$H468-SUM($J468:M468),$H468/($G468-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((O$5-$D468)>($G468),$H468-SUM($J468:N468),$H468/($G468-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((P$5-$D468)>($G468),$H468-SUM($J468:O468),$H468/($G468-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((Q$5-$D468)>($G468),$H468-SUM($J468:P468),$H468/($G468-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((R$5-$D468)>($G468),$H468-SUM($J468:Q468),$H468/($G468-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((S$5-$D468)>($G468),$H468-SUM($J468:R468),$H468/($G468-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((T$5-$D468)>($G468),$H468-SUM($J468:S468),$H468/($G468-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((U$5-$D468)>($G468),$H468-SUM($J468:T468),$H468/($G468-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((V$5-$D468)>($G468),$H468-SUM($J468:U468),$H468/($G468-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((W$5-$D468)>($G468),$H468-SUM($J468:V468),$H468/($G468-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((X$5-$D468)>($G468),$H468-SUM($J468:W468),$H468/($G468-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((Y$5-$D468)>($G468),$H468-SUM($J468:X468),$H468/($G468-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((Z$5-$D468)>($G468),$H468-SUM($J468:Y468),$H468/($G468-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AA$5-$D468)>($G468),$H468-SUM($J468:Z468),$H468/($G468-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AB$5-$D468)>($G468),$H468-SUM($J468:AA468),$H468/($G468-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AC$5-$D468)>($G468),$H468-SUM($J468:AB468),$H468/($G468-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AD$5-$D468)>($G468),$H468-SUM($J468:AC468),$H468/($G468-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AE$5-$D468)>($G468),$H468-SUM($J468:AD468),$H468/($G468-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AF$5-$D468)>($G468),$H468-SUM($J468:AE468),$H468/($G468-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AG$5-$D468)>($G468),$H468-SUM($J468:AF468),$H468/($G468-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AH$5-$D468)>($G468),$H468-SUM($J468:AG468),$H468/($G468-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AI$5-$D468)>($G468),$H468-SUM($J468:AH468),$H468/($G468-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AJ$5-$D468)>($G468),$H468-SUM($J468:AI468),$H468/($G468-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AK$5-$D468)>($G468),$H468-SUM($J468:AJ468),$H468/($G468-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AL$5-$D468)>($G468),$H468-SUM($J468:AK468),$H468/($G468-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AM$5-$D468)>($G468),$H468-SUM($J468:AL468),$H468/($G468-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AN$5-$D468)>($G468),$H468-SUM($J468:AM468),$H468/($G468-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AO$5-$D468)>($G468),$H468-SUM($J468:AN468),$H468/($G468-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AP$5-$D468)>($G468),$H468-SUM($J468:AO468),$H468/($G468-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AQ$5-$D468)>($G468),$H468-SUM($J468:AP468),$H468/($G468-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AR$5-$D468)>($G468),$H468-SUM($J468:AQ468),$H468/($G468-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AS$5-$D468)>($G468),$H468-SUM($J468:AR468),$H468/($G468-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AT$5-$D468)>($G468),$H468-SUM($J468:AS468),$H468/($G468-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AU$5-$D468)>($G468),$H468-SUM($J468:AT468),$H468/($G468-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AV$5-$D468)>($G468),$H468-SUM($J468:AU468),$H468/($G468-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AW$5-$D468)>($G468),$H468-SUM($J468:AV468),$H468/($G468-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AX$5-$D468)>($G468),$H468-SUM($J468:AW468),$H468/($G468-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AY$5-$D468)>($G468),$H468-SUM($J468:AX468),$H468/($G468-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((AZ$5-$D468)>($G468),$H468-SUM($J468:AY468),$H468/($G468-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BA$5-$D468)>($G468),$H468-SUM($J468:AZ468),$H468/($G468-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BB$5-$D468)>($G468),$H468-SUM($J468:BA468),$H468/($G468-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BC$5-$D468)>($G468),$H468-SUM($J468:BB468),$H468/($G468-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BD$5-$D468)>($G468),$H468-SUM($J468:BC468),$H468/($G468-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BE$5-$D468)>($G468),$H468-SUM($J468:BD468),$H468/($G468-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BF$5-$D468)>($G468),$H468-SUM($J468:BE468),$H468/($G468-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BG$5-$D468)>($G468),$H468-SUM($J468:BF468),$H468/($G468-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BH$5-$D468)>($G468),$H468-SUM($J468:BG468),$H468/($G468-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BI$5-$D468)>($G468),$H468-SUM($J468:BH468),$H468/($G468-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BJ$5-$D468)>($G468),$H468-SUM($J468:BI468),$H468/($G468-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BK$5-$D468)>($G468),$H468-SUM($J468:BJ468),$H468/($G468-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BL$5-$D468)>($G468),$H468-SUM($J468:BK468),$H468/($G468-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BM$5-$D468)>($G468),$H468-SUM($J468:BL468),$H468/($G468-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BN$5-$D468)>($G468),$H468-SUM($J468:BM468),$H468/($G468-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BO$5-$D468)>($G468),$H468-SUM($J468:BN468),$H468/($G468-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BP$5-$D468)>($G468),$H468-SUM($J468:BO468),$H468/($G468-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BQ$5-$D468)>($G468),$H468-SUM($J468:BP468),$H468/($G468-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BR$5-$D468)>($G468),$H468-SUM($J468:BQ468),$H468/($G468-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BS$5-$D468)>($G468),$H468-SUM($J468:BR468),$H468/($G468-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BT$5-$D468)>($G468),$H468-SUM($J468:BS468),$H468/($G468-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BU$5-$D468)>($G468),$H468-SUM($J468:BT468),$H468/($G468-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BV$5-$D468)>($G468),$H468-SUM($J468:BU468),$H468/($G468-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BW$5-$D468)>($G468),$H468-SUM($J468:BV468),$H468/($G468-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BX$5-$D468)>($G468),$H468-SUM($J468:BW468),$H468/($G468-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BY$5-$D468)>($G468),$H468-SUM($J468:BX468),$H468/($G468-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((BZ$5-$D468)>($G468),$H468-SUM($J468:BY468),$H468/($G468-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((CA$5-$D468)>($G468),$H468-SUM($J468:BZ468),$H468/($G468-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((CB$5-$D468)>($G468),$H468-SUM($J468:CA468),$H468/($G468-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D468+reg_period_length),$G468=\"n/a\"),0,IF((CC$5-$D468)>($G468),$H468-SUM($J468:CB468),$H468/($G468-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H468-SUM($J468:$CC468),2)=0,G468=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G468=\"n/a\",\"n/a\",MAX(G468-5,1))","v":"n/a"},{"$f":"INDEX($J466:$CC466, MATCH(VALUE(LEFT(D469,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((J$5-$D469)>($G469),$H469-SUM(I469:$J469),$H469/($G469-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((K$5-$D469)>($G469),$H469-SUM(J469:$J469),$H469/($G469-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((L$5-$D469)>($G469),$H469-SUM($J469:K469),$H469/($G469-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((M$5-$D469)>($G469),$H469-SUM($J469:L469),$H469/($G469-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((N$5-$D469)>($G469),$H469-SUM($J469:M469),$H469/($G469-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((O$5-$D469)>($G469),$H469-SUM($J469:N469),$H469/($G469-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((P$5-$D469)>($G469),$H469-SUM($J469:O469),$H469/($G469-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((Q$5-$D469)>($G469),$H469-SUM($J469:P469),$H469/($G469-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((R$5-$D469)>($G469),$H469-SUM($J469:Q469),$H469/($G469-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((S$5-$D469)>($G469),$H469-SUM($J469:R469),$H469/($G469-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((T$5-$D469)>($G469),$H469-SUM($J469:S469),$H469/($G469-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((U$5-$D469)>($G469),$H469-SUM($J469:T469),$H469/($G469-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((V$5-$D469)>($G469),$H469-SUM($J469:U469),$H469/($G469-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((W$5-$D469)>($G469),$H469-SUM($J469:V469),$H469/($G469-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((X$5-$D469)>($G469),$H469-SUM($J469:W469),$H469/($G469-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((Y$5-$D469)>($G469),$H469-SUM($J469:X469),$H469/($G469-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((Z$5-$D469)>($G469),$H469-SUM($J469:Y469),$H469/($G469-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AA$5-$D469)>($G469),$H469-SUM($J469:Z469),$H469/($G469-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AB$5-$D469)>($G469),$H469-SUM($J469:AA469),$H469/($G469-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AC$5-$D469)>($G469),$H469-SUM($J469:AB469),$H469/($G469-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AD$5-$D469)>($G469),$H469-SUM($J469:AC469),$H469/($G469-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AE$5-$D469)>($G469),$H469-SUM($J469:AD469),$H469/($G469-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AF$5-$D469)>($G469),$H469-SUM($J469:AE469),$H469/($G469-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AG$5-$D469)>($G469),$H469-SUM($J469:AF469),$H469/($G469-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AH$5-$D469)>($G469),$H469-SUM($J469:AG469),$H469/($G469-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AI$5-$D469)>($G469),$H469-SUM($J469:AH469),$H469/($G469-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AJ$5-$D469)>($G469),$H469-SUM($J469:AI469),$H469/($G469-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AK$5-$D469)>($G469),$H469-SUM($J469:AJ469),$H469/($G469-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AL$5-$D469)>($G469),$H469-SUM($J469:AK469),$H469/($G469-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AM$5-$D469)>($G469),$H469-SUM($J469:AL469),$H469/($G469-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AN$5-$D469)>($G469),$H469-SUM($J469:AM469),$H469/($G469-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AO$5-$D469)>($G469),$H469-SUM($J469:AN469),$H469/($G469-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AP$5-$D469)>($G469),$H469-SUM($J469:AO469),$H469/($G469-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AQ$5-$D469)>($G469),$H469-SUM($J469:AP469),$H469/($G469-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AR$5-$D469)>($G469),$H469-SUM($J469:AQ469),$H469/($G469-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AS$5-$D469)>($G469),$H469-SUM($J469:AR469),$H469/($G469-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AT$5-$D469)>($G469),$H469-SUM($J469:AS469),$H469/($G469-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AU$5-$D469)>($G469),$H469-SUM($J469:AT469),$H469/($G469-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AV$5-$D469)>($G469),$H469-SUM($J469:AU469),$H469/($G469-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AW$5-$D469)>($G469),$H469-SUM($J469:AV469),$H469/($G469-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AX$5-$D469)>($G469),$H469-SUM($J469:AW469),$H469/($G469-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AY$5-$D469)>($G469),$H469-SUM($J469:AX469),$H469/($G469-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((AZ$5-$D469)>($G469),$H469-SUM($J469:AY469),$H469/($G469-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BA$5-$D469)>($G469),$H469-SUM($J469:AZ469),$H469/($G469-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BB$5-$D469)>($G469),$H469-SUM($J469:BA469),$H469/($G469-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BC$5-$D469)>($G469),$H469-SUM($J469:BB469),$H469/($G469-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BD$5-$D469)>($G469),$H469-SUM($J469:BC469),$H469/($G469-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BE$5-$D469)>($G469),$H469-SUM($J469:BD469),$H469/($G469-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BF$5-$D469)>($G469),$H469-SUM($J469:BE469),$H469/($G469-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BG$5-$D469)>($G469),$H469-SUM($J469:BF469),$H469/($G469-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BH$5-$D469)>($G469),$H469-SUM($J469:BG469),$H469/($G469-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BI$5-$D469)>($G469),$H469-SUM($J469:BH469),$H469/($G469-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BJ$5-$D469)>($G469),$H469-SUM($J469:BI469),$H469/($G469-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BK$5-$D469)>($G469),$H469-SUM($J469:BJ469),$H469/($G469-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BL$5-$D469)>($G469),$H469-SUM($J469:BK469),$H469/($G469-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BM$5-$D469)>($G469),$H469-SUM($J469:BL469),$H469/($G469-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BN$5-$D469)>($G469),$H469-SUM($J469:BM469),$H469/($G469-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BO$5-$D469)>($G469),$H469-SUM($J469:BN469),$H469/($G469-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BP$5-$D469)>($G469),$H469-SUM($J469:BO469),$H469/($G469-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BQ$5-$D469)>($G469),$H469-SUM($J469:BP469),$H469/($G469-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BR$5-$D469)>($G469),$H469-SUM($J469:BQ469),$H469/($G469-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BS$5-$D469)>($G469),$H469-SUM($J469:BR469),$H469/($G469-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BT$5-$D469)>($G469),$H469-SUM($J469:BS469),$H469/($G469-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BU$5-$D469)>($G469),$H469-SUM($J469:BT469),$H469/($G469-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BV$5-$D469)>($G469),$H469-SUM($J469:BU469),$H469/($G469-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BW$5-$D469)>($G469),$H469-SUM($J469:BV469),$H469/($G469-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BX$5-$D469)>($G469),$H469-SUM($J469:BW469),$H469/($G469-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BY$5-$D469)>($G469),$H469-SUM($J469:BX469),$H469/($G469-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((BZ$5-$D469)>($G469),$H469-SUM($J469:BY469),$H469/($G469-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((CA$5-$D469)>($G469),$H469-SUM($J469:BZ469),$H469/($G469-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((CB$5-$D469)>($G469),$H469-SUM($J469:CA469),$H469/($G469-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D469+reg_period_length),$G469=\"n/a\"),0,IF((CC$5-$D469)>($G469),$H469-SUM($J469:CB469),$H469/($G469-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H469-SUM($J469:$CC469),2)=0,G469=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J473:CC473)-SUM(J474:CC474),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE481:$CE510)=COUNTIF($CE481:$CE510,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":9.490435051826724},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":22.160153333518785},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":41.262986679067474},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":21.167359288678465},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":27.60535791409178},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":11.679199355162192},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":1.9282115774412887},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":14.245088724418828},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B454,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A454)","v":25.606197014581664},{"$f":"TRANSPOSE(J478:AM478)","v":0},null,{"$f":"IF(OR(J$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>J$5,$H481/$G481,$H481-SUM($I481:I481)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>K$5,$H481/$G481,$H481-SUM($I481:J481)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>L$5,$H481/$G481,$H481-SUM($I481:K481)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>M$5,$H481/$G481,$H481-SUM($I481:L481)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>N$5,$H481/$G481,$H481-SUM($I481:M481)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>O$5,$H481/$G481,$H481-SUM($I481:N481)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>P$5,$H481/$G481,$H481-SUM($I481:O481)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>Q$5,$H481/$G481,$H481-SUM($I481:P481)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>R$5,$H481/$G481,$H481-SUM($I481:Q481)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>S$5,$H481/$G481,$H481-SUM($I481:R481)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>T$5,$H481/$G481,$H481-SUM($I481:S481)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>U$5,$H481/$G481,$H481-SUM($I481:T481)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>V$5,$H481/$G481,$H481-SUM($I481:U481)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>W$5,$H481/$G481,$H481-SUM($I481:V481)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>X$5,$H481/$G481,$H481-SUM($I481:W481)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>Y$5,$H481/$G481,$H481-SUM($I481:X481)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>Z$5,$H481/$G481,$H481-SUM($I481:Y481)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AA$5,$H481/$G481,$H481-SUM($I481:Z481)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AB$5,$H481/$G481,$H481-SUM($I481:AA481)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AC$5,$H481/$G481,$H481-SUM($I481:AB481)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AD$5,$H481/$G481,$H481-SUM($I481:AC481)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AE$5,$H481/$G481,$H481-SUM($I481:AD481)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AF$5,$H481/$G481,$H481-SUM($I481:AE481)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AG$5,$H481/$G481,$H481-SUM($I481:AF481)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AH$5,$H481/$G481,$H481-SUM($I481:AG481)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AI$5,$H481/$G481,$H481-SUM($I481:AH481)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AJ$5,$H481/$G481,$H481-SUM($I481:AI481)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AK$5,$H481/$G481,$H481-SUM($I481:AJ481)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AL$5,$H481/$G481,$H481-SUM($I481:AK481)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AM$5,$H481/$G481,$H481-SUM($I481:AL481)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AN$5,$H481/$G481,$H481-SUM($I481:AM481)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AO$5,$H481/$G481,$H481-SUM($I481:AN481)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AP$5,$H481/$G481,$H481-SUM($I481:AO481)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AQ$5,$H481/$G481,$H481-SUM($I481:AP481)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AR$5,$H481/$G481,$H481-SUM($I481:AQ481)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AS$5,$H481/$G481,$H481-SUM($I481:AR481)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AT$5,$H481/$G481,$H481-SUM($I481:AS481)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AU$5,$H481/$G481,$H481-SUM($I481:AT481)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AV$5,$H481/$G481,$H481-SUM($I481:AU481)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AW$5,$H481/$G481,$H481-SUM($I481:AV481)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AX$5,$H481/$G481,$H481-SUM($I481:AW481)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AY$5,$H481/$G481,$H481-SUM($I481:AX481)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>AZ$5,$H481/$G481,$H481-SUM($I481:AY481)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BA$5,$H481/$G481,$H481-SUM($I481:AZ481)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BB$5,$H481/$G481,$H481-SUM($I481:BA481)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BC$5,$H481/$G481,$H481-SUM($I481:BB481)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BD$5,$H481/$G481,$H481-SUM($I481:BC481)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BE$5,$H481/$G481,$H481-SUM($I481:BD481)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BF$5,$H481/$G481,$H481-SUM($I481:BE481)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BG$5,$H481/$G481,$H481-SUM($I481:BF481)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BH$5,$H481/$G481,$H481-SUM($I481:BG481)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BI$5,$H481/$G481,$H481-SUM($I481:BH481)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BJ$5,$H481/$G481,$H481-SUM($I481:BI481)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BK$5,$H481/$G481,$H481-SUM($I481:BJ481)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BL$5,$H481/$G481,$H481-SUM($I481:BK481)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BM$5,$H481/$G481,$H481-SUM($I481:BL481)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BN$5,$H481/$G481,$H481-SUM($I481:BM481)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BO$5,$H481/$G481,$H481-SUM($I481:BN481)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BP$5,$H481/$G481,$H481-SUM($I481:BO481)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BQ$5,$H481/$G481,$H481-SUM($I481:BP481)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BR$5,$H481/$G481,$H481-SUM($I481:BQ481)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BS$5,$H481/$G481,$H481-SUM($I481:BR481)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BT$5,$H481/$G481,$H481-SUM($I481:BS481)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BU$5,$H481/$G481,$H481-SUM($I481:BT481)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BV$5,$H481/$G481,$H481-SUM($I481:BU481)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BW$5,$H481/$G481,$H481-SUM($I481:BV481)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BX$5,$H481/$G481,$H481-SUM($I481:BW481)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BY$5,$H481/$G481,$H481-SUM($I481:BX481)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>BZ$5,$H481/$G481,$H481-SUM($I481:BY481)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>CA$5,$H481/$G481,$H481-SUM($I481:BZ481)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>CB$5,$H481/$G481,$H481-SUM($I481:CA481)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D481,$G481=\"n/a\"),0,IF(SUM($D481,$G481+0.5)>CC$5,$H481/$G481,$H481-SUM($I481:CB481)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H481-SUM($J481:$CC481),2)=0,G481=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D481+1","v":2012},"$m Real 2010",null,{"$f":"G481","v":25.606197014581664},9.490435051826724,null,{"$f":"IF(OR(J$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>J$5,$H482/$G482,$H482-SUM($I482:I482)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>K$5,$H482/$G482,$H482-SUM($I482:J482)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>L$5,$H482/$G482,$H482-SUM($I482:K482)))*L$14","v":0.37063040038402878},{"$f":"IF(OR(M$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>M$5,$H482/$G482,$H482-SUM($I482:L482)))*M$14","v":0.37063040038402878},{"$f":"IF(OR(N$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>N$5,$H482/$G482,$H482-SUM($I482:M482)))*N$14","v":0.37063040038402878},{"$f":"IF(OR(O$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>O$5,$H482/$G482,$H482-SUM($I482:N482)))*O$14","v":0.37063040038402878},{"$f":"IF(OR(P$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>P$5,$H482/$G482,$H482-SUM($I482:O482)))*P$14","v":0.37063040038402878},{"$f":"IF(OR(Q$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>Q$5,$H482/$G482,$H482-SUM($I482:P482)))*Q$14","v":0.37063040038402878},{"$f":"IF(OR(R$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>R$5,$H482/$G482,$H482-SUM($I482:Q482)))*R$14","v":0.37063040038402878},{"$f":"IF(OR(S$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>S$5,$H482/$G482,$H482-SUM($I482:R482)))*S$14","v":0.37063040038402878},{"$f":"IF(OR(T$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>T$5,$H482/$G482,$H482-SUM($I482:S482)))*T$14","v":0.18531520019201439},{"$f":"IF(OR(U$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>U$5,$H482/$G482,$H482-SUM($I482:T482)))*U$14","v":0.37063040038402878},{"$f":"IF(OR(V$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>V$5,$H482/$G482,$H482-SUM($I482:U482)))*V$14","v":0.37063040038402878},{"$f":"IF(OR(W$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>W$5,$H482/$G482,$H482-SUM($I482:V482)))*W$14","v":0.37063040038402878},{"$f":"IF(OR(X$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>X$5,$H482/$G482,$H482-SUM($I482:W482)))*X$14","v":0.37063040038402878},{"$f":"IF(OR(Y$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>Y$5,$H482/$G482,$H482-SUM($I482:X482)))*Y$14","v":0.37063040038402878},{"$f":"IF(OR(Z$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>Z$5,$H482/$G482,$H482-SUM($I482:Y482)))*Z$14","v":0.37063040038402878},{"$f":"IF(OR(AA$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AA$5,$H482/$G482,$H482-SUM($I482:Z482)))*AA$14","v":0.37063040038402878},{"$f":"IF(OR(AB$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AB$5,$H482/$G482,$H482-SUM($I482:AA482)))*AB$14","v":0.37063040038402878},{"$f":"IF(OR(AC$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AC$5,$H482/$G482,$H482-SUM($I482:AB482)))*AC$14","v":0.37063040038402878},{"$f":"IF(OR(AD$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AD$5,$H482/$G482,$H482-SUM($I482:AC482)))*AD$14","v":0.37063040038402878},{"$f":"IF(OR(AE$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AE$5,$H482/$G482,$H482-SUM($I482:AD482)))*AE$14","v":0.37063040038402878},{"$f":"IF(OR(AF$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AF$5,$H482/$G482,$H482-SUM($I482:AE482)))*AF$14","v":0.37063040038402878},{"$f":"IF(OR(AG$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AG$5,$H482/$G482,$H482-SUM($I482:AF482)))*AG$14","v":0.37063040038402878},{"$f":"IF(OR(AH$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AH$5,$H482/$G482,$H482-SUM($I482:AG482)))*AH$14","v":0.37063040038402878},{"$f":"IF(OR(AI$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AI$5,$H482/$G482,$H482-SUM($I482:AH482)))*AI$14","v":0.37063040038402878},{"$f":"IF(OR(AJ$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AJ$5,$H482/$G482,$H482-SUM($I482:AI482)))*AJ$14","v":0.37063040038402878},{"$f":"IF(OR(AK$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AK$5,$H482/$G482,$H482-SUM($I482:AJ482)))*AK$14","v":0.37063040038402878},{"$f":"IF(OR(AL$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AL$5,$H482/$G482,$H482-SUM($I482:AK482)))*AL$14","v":3.9359842033995562E-2},{"$f":"IF(OR(AM$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AM$5,$H482/$G482,$H482-SUM($I482:AL482)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AN$5,$H482/$G482,$H482-SUM($I482:AM482)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AO$5,$H482/$G482,$H482-SUM($I482:AN482)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AP$5,$H482/$G482,$H482-SUM($I482:AO482)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AQ$5,$H482/$G482,$H482-SUM($I482:AP482)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AR$5,$H482/$G482,$H482-SUM($I482:AQ482)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AS$5,$H482/$G482,$H482-SUM($I482:AR482)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AT$5,$H482/$G482,$H482-SUM($I482:AS482)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AU$5,$H482/$G482,$H482-SUM($I482:AT482)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AV$5,$H482/$G482,$H482-SUM($I482:AU482)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AW$5,$H482/$G482,$H482-SUM($I482:AV482)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AX$5,$H482/$G482,$H482-SUM($I482:AW482)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AY$5,$H482/$G482,$H482-SUM($I482:AX482)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>AZ$5,$H482/$G482,$H482-SUM($I482:AY482)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BA$5,$H482/$G482,$H482-SUM($I482:AZ482)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BB$5,$H482/$G482,$H482-SUM($I482:BA482)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BC$5,$H482/$G482,$H482-SUM($I482:BB482)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BD$5,$H482/$G482,$H482-SUM($I482:BC482)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BE$5,$H482/$G482,$H482-SUM($I482:BD482)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BF$5,$H482/$G482,$H482-SUM($I482:BE482)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BG$5,$H482/$G482,$H482-SUM($I482:BF482)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BH$5,$H482/$G482,$H482-SUM($I482:BG482)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BI$5,$H482/$G482,$H482-SUM($I482:BH482)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BJ$5,$H482/$G482,$H482-SUM($I482:BI482)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BK$5,$H482/$G482,$H482-SUM($I482:BJ482)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BL$5,$H482/$G482,$H482-SUM($I482:BK482)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BM$5,$H482/$G482,$H482-SUM($I482:BL482)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BN$5,$H482/$G482,$H482-SUM($I482:BM482)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BO$5,$H482/$G482,$H482-SUM($I482:BN482)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BP$5,$H482/$G482,$H482-SUM($I482:BO482)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BQ$5,$H482/$G482,$H482-SUM($I482:BP482)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BR$5,$H482/$G482,$H482-SUM($I482:BQ482)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BS$5,$H482/$G482,$H482-SUM($I482:BR482)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BT$5,$H482/$G482,$H482-SUM($I482:BS482)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BU$5,$H482/$G482,$H482-SUM($I482:BT482)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BV$5,$H482/$G482,$H482-SUM($I482:BU482)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BW$5,$H482/$G482,$H482-SUM($I482:BV482)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BX$5,$H482/$G482,$H482-SUM($I482:BW482)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BY$5,$H482/$G482,$H482-SUM($I482:BX482)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>BZ$5,$H482/$G482,$H482-SUM($I482:BY482)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>CA$5,$H482/$G482,$H482-SUM($I482:BZ482)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>CB$5,$H482/$G482,$H482-SUM($I482:CA482)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D482,$G482=\"n/a\"),0,IF(SUM($D482,$G482+0.5)>CC$5,$H482/$G482,$H482-SUM($I482:CB482)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D482+1","v":2013},"$m Real 2010",null,{"$f":"G482","v":25.606197014581664},22.160153333518785,null,{"$f":"IF(OR(J$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>J$5,$H483/$G483,$H483-SUM($I483:I483)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>K$5,$H483/$G483,$H483-SUM($I483:J483)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>L$5,$H483/$G483,$H483-SUM($I483:K483)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>M$5,$H483/$G483,$H483-SUM($I483:L483)))*M$14","v":0.86542149624559628},{"$f":"IF(OR(N$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>N$5,$H483/$G483,$H483-SUM($I483:M483)))*N$14","v":0.86542149624559628},{"$f":"IF(OR(O$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>O$5,$H483/$G483,$H483-SUM($I483:N483)))*O$14","v":0.86542149624559628},{"$f":"IF(OR(P$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>P$5,$H483/$G483,$H483-SUM($I483:O483)))*P$14","v":0.86542149624559628},{"$f":"IF(OR(Q$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>Q$5,$H483/$G483,$H483-SUM($I483:P483)))*Q$14","v":0.86542149624559628},{"$f":"IF(OR(R$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>R$5,$H483/$G483,$H483-SUM($I483:Q483)))*R$14","v":0.86542149624559628},{"$f":"IF(OR(S$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>S$5,$H483/$G483,$H483-SUM($I483:R483)))*S$14","v":0.86542149624559628},{"$f":"IF(OR(T$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>T$5,$H483/$G483,$H483-SUM($I483:S483)))*T$14","v":0.43271074812279814},{"$f":"IF(OR(U$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>U$5,$H483/$G483,$H483-SUM($I483:T483)))*U$14","v":0.86542149624559628},{"$f":"IF(OR(V$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>V$5,$H483/$G483,$H483-SUM($I483:U483)))*V$14","v":0.86542149624559628},{"$f":"IF(OR(W$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>W$5,$H483/$G483,$H483-SUM($I483:V483)))*W$14","v":0.86542149624559628},{"$f":"IF(OR(X$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>X$5,$H483/$G483,$H483-SUM($I483:W483)))*X$14","v":0.86542149624559628},{"$f":"IF(OR(Y$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>Y$5,$H483/$G483,$H483-SUM($I483:X483)))*Y$14","v":0.86542149624559628},{"$f":"IF(OR(Z$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>Z$5,$H483/$G483,$H483-SUM($I483:Y483)))*Z$14","v":0.86542149624559628},{"$f":"IF(OR(AA$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AA$5,$H483/$G483,$H483-SUM($I483:Z483)))*AA$14","v":0.86542149624559628},{"$f":"IF(OR(AB$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AB$5,$H483/$G483,$H483-SUM($I483:AA483)))*AB$14","v":0.86542149624559628},{"$f":"IF(OR(AC$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AC$5,$H483/$G483,$H483-SUM($I483:AB483)))*AC$14","v":0.86542149624559628},{"$f":"IF(OR(AD$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AD$5,$H483/$G483,$H483-SUM($I483:AC483)))*AD$14","v":0.86542149624559628},{"$f":"IF(OR(AE$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AE$5,$H483/$G483,$H483-SUM($I483:AD483)))*AE$14","v":0.86542149624559628},{"$f":"IF(OR(AF$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AF$5,$H483/$G483,$H483-SUM($I483:AE483)))*AF$14","v":0.86542149624559628},{"$f":"IF(OR(AG$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AG$5,$H483/$G483,$H483-SUM($I483:AF483)))*AG$14","v":0.86542149624559628},{"$f":"IF(OR(AH$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AH$5,$H483/$G483,$H483-SUM($I483:AG483)))*AH$14","v":0.86542149624559628},{"$f":"IF(OR(AI$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AI$5,$H483/$G483,$H483-SUM($I483:AH483)))*AI$14","v":0.86542149624559628},{"$f":"IF(OR(AJ$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AJ$5,$H483/$G483,$H483-SUM($I483:AI483)))*AJ$14","v":0.86542149624559628},{"$f":"IF(OR(AK$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AK$5,$H483/$G483,$H483-SUM($I483:AJ483)))*AK$14","v":0.86542149624559628},{"$f":"IF(OR(AL$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AL$5,$H483/$G483,$H483-SUM($I483:AK483)))*AL$14","v":0.86542149624559628},{"$f":"IF(OR(AM$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AM$5,$H483/$G483,$H483-SUM($I483:AL483)))*AM$14","v":9.1905179256080771E-2},{"$f":"IF(OR(AN$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AN$5,$H483/$G483,$H483-SUM($I483:AM483)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AO$5,$H483/$G483,$H483-SUM($I483:AN483)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AP$5,$H483/$G483,$H483-SUM($I483:AO483)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AQ$5,$H483/$G483,$H483-SUM($I483:AP483)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AR$5,$H483/$G483,$H483-SUM($I483:AQ483)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AS$5,$H483/$G483,$H483-SUM($I483:AR483)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AT$5,$H483/$G483,$H483-SUM($I483:AS483)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AU$5,$H483/$G483,$H483-SUM($I483:AT483)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AV$5,$H483/$G483,$H483-SUM($I483:AU483)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AW$5,$H483/$G483,$H483-SUM($I483:AV483)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AX$5,$H483/$G483,$H483-SUM($I483:AW483)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AY$5,$H483/$G483,$H483-SUM($I483:AX483)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>AZ$5,$H483/$G483,$H483-SUM($I483:AY483)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BA$5,$H483/$G483,$H483-SUM($I483:AZ483)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BB$5,$H483/$G483,$H483-SUM($I483:BA483)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BC$5,$H483/$G483,$H483-SUM($I483:BB483)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BD$5,$H483/$G483,$H483-SUM($I483:BC483)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BE$5,$H483/$G483,$H483-SUM($I483:BD483)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BF$5,$H483/$G483,$H483-SUM($I483:BE483)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BG$5,$H483/$G483,$H483-SUM($I483:BF483)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BH$5,$H483/$G483,$H483-SUM($I483:BG483)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BI$5,$H483/$G483,$H483-SUM($I483:BH483)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BJ$5,$H483/$G483,$H483-SUM($I483:BI483)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BK$5,$H483/$G483,$H483-SUM($I483:BJ483)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BL$5,$H483/$G483,$H483-SUM($I483:BK483)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BM$5,$H483/$G483,$H483-SUM($I483:BL483)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BN$5,$H483/$G483,$H483-SUM($I483:BM483)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BO$5,$H483/$G483,$H483-SUM($I483:BN483)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BP$5,$H483/$G483,$H483-SUM($I483:BO483)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BQ$5,$H483/$G483,$H483-SUM($I483:BP483)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BR$5,$H483/$G483,$H483-SUM($I483:BQ483)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BS$5,$H483/$G483,$H483-SUM($I483:BR483)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BT$5,$H483/$G483,$H483-SUM($I483:BS483)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BU$5,$H483/$G483,$H483-SUM($I483:BT483)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BV$5,$H483/$G483,$H483-SUM($I483:BU483)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BW$5,$H483/$G483,$H483-SUM($I483:BV483)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BX$5,$H483/$G483,$H483-SUM($I483:BW483)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BY$5,$H483/$G483,$H483-SUM($I483:BX483)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>BZ$5,$H483/$G483,$H483-SUM($I483:BY483)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>CA$5,$H483/$G483,$H483-SUM($I483:BZ483)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>CB$5,$H483/$G483,$H483-SUM($I483:CA483)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D483,$G483=\"n/a\"),0,IF(SUM($D483,$G483+0.5)>CC$5,$H483/$G483,$H483-SUM($I483:CB483)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,25.606197014581664,41.262986679067474,null,{"$f":"IF(OR(J$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>J$5,$H484/$G484,$H484-SUM($I484:I484)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>K$5,$H484/$G484,$H484-SUM($I484:J484)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>L$5,$H484/$G484,$H484-SUM($I484:K484)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>M$5,$H484/$G484,$H484-SUM($I484:L484)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>N$5,$H484/$G484,$H484-SUM($I484:M484)))*N$14","v":1.6114453331578258},{"$f":"IF(OR(O$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>O$5,$H484/$G484,$H484-SUM($I484:N484)))*O$14","v":1.6114453331578258},{"$f":"IF(OR(P$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>P$5,$H484/$G484,$H484-SUM($I484:O484)))*P$14","v":1.6114453331578258},{"$f":"IF(OR(Q$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>Q$5,$H484/$G484,$H484-SUM($I484:P484)))*Q$14","v":1.6114453331578258},{"$f":"IF(OR(R$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>R$5,$H484/$G484,$H484-SUM($I484:Q484)))*R$14","v":1.6114453331578258},{"$f":"IF(OR(S$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>S$5,$H484/$G484,$H484-SUM($I484:R484)))*S$14","v":1.6114453331578258},{"$f":"IF(OR(T$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>T$5,$H484/$G484,$H484-SUM($I484:S484)))*T$14","v":0.80572266657891289},{"$f":"IF(OR(U$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>U$5,$H484/$G484,$H484-SUM($I484:T484)))*U$14","v":1.6114453331578258},{"$f":"IF(OR(V$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>V$5,$H484/$G484,$H484-SUM($I484:U484)))*V$14","v":1.6114453331578258},{"$f":"IF(OR(W$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>W$5,$H484/$G484,$H484-SUM($I484:V484)))*W$14","v":1.6114453331578258},{"$f":"IF(OR(X$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>X$5,$H484/$G484,$H484-SUM($I484:W484)))*X$14","v":1.6114453331578258},{"$f":"IF(OR(Y$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>Y$5,$H484/$G484,$H484-SUM($I484:X484)))*Y$14","v":1.6114453331578258},{"$f":"IF(OR(Z$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>Z$5,$H484/$G484,$H484-SUM($I484:Y484)))*Z$14","v":1.6114453331578258},{"$f":"IF(OR(AA$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AA$5,$H484/$G484,$H484-SUM($I484:Z484)))*AA$14","v":1.6114453331578258},{"$f":"IF(OR(AB$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AB$5,$H484/$G484,$H484-SUM($I484:AA484)))*AB$14","v":1.6114453331578258},{"$f":"IF(OR(AC$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AC$5,$H484/$G484,$H484-SUM($I484:AB484)))*AC$14","v":1.6114453331578258},{"$f":"IF(OR(AD$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AD$5,$H484/$G484,$H484-SUM($I484:AC484)))*AD$14","v":1.6114453331578258},{"$f":"IF(OR(AE$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AE$5,$H484/$G484,$H484-SUM($I484:AD484)))*AE$14","v":1.6114453331578258},{"$f":"IF(OR(AF$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AF$5,$H484/$G484,$H484-SUM($I484:AE484)))*AF$14","v":1.6114453331578258},{"$f":"IF(OR(AG$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AG$5,$H484/$G484,$H484-SUM($I484:AF484)))*AG$14","v":1.6114453331578258},{"$f":"IF(OR(AH$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AH$5,$H484/$G484,$H484-SUM($I484:AG484)))*AH$14","v":1.6114453331578258},{"$f":"IF(OR(AI$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AI$5,$H484/$G484,$H484-SUM($I484:AH484)))*AI$14","v":1.6114453331578258},{"$f":"IF(OR(AJ$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AJ$5,$H484/$G484,$H484-SUM($I484:AI484)))*AJ$14","v":1.6114453331578258},{"$f":"IF(OR(AK$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AK$5,$H484/$G484,$H484-SUM($I484:AJ484)))*AK$14","v":1.6114453331578258},{"$f":"IF(OR(AL$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AL$5,$H484/$G484,$H484-SUM($I484:AK484)))*AL$14","v":1.6114453331578258},{"$f":"IF(OR(AM$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AM$5,$H484/$G484,$H484-SUM($I484:AL484)))*AM$14","v":1.6114453331578258},{"$f":"IF(OR(AN$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AN$5,$H484/$G484,$H484-SUM($I484:AM484)))*AN$14","v":0.17113068354292693},{"$f":"IF(OR(AO$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AO$5,$H484/$G484,$H484-SUM($I484:AN484)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AP$5,$H484/$G484,$H484-SUM($I484:AO484)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AQ$5,$H484/$G484,$H484-SUM($I484:AP484)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AR$5,$H484/$G484,$H484-SUM($I484:AQ484)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AS$5,$H484/$G484,$H484-SUM($I484:AR484)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AT$5,$H484/$G484,$H484-SUM($I484:AS484)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AU$5,$H484/$G484,$H484-SUM($I484:AT484)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AV$5,$H484/$G484,$H484-SUM($I484:AU484)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AW$5,$H484/$G484,$H484-SUM($I484:AV484)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AX$5,$H484/$G484,$H484-SUM($I484:AW484)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AY$5,$H484/$G484,$H484-SUM($I484:AX484)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>AZ$5,$H484/$G484,$H484-SUM($I484:AY484)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BA$5,$H484/$G484,$H484-SUM($I484:AZ484)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BB$5,$H484/$G484,$H484-SUM($I484:BA484)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BC$5,$H484/$G484,$H484-SUM($I484:BB484)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BD$5,$H484/$G484,$H484-SUM($I484:BC484)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BE$5,$H484/$G484,$H484-SUM($I484:BD484)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BF$5,$H484/$G484,$H484-SUM($I484:BE484)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BG$5,$H484/$G484,$H484-SUM($I484:BF484)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BH$5,$H484/$G484,$H484-SUM($I484:BG484)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BI$5,$H484/$G484,$H484-SUM($I484:BH484)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BJ$5,$H484/$G484,$H484-SUM($I484:BI484)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BK$5,$H484/$G484,$H484-SUM($I484:BJ484)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BL$5,$H484/$G484,$H484-SUM($I484:BK484)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BM$5,$H484/$G484,$H484-SUM($I484:BL484)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BN$5,$H484/$G484,$H484-SUM($I484:BM484)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BO$5,$H484/$G484,$H484-SUM($I484:BN484)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BP$5,$H484/$G484,$H484-SUM($I484:BO484)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BQ$5,$H484/$G484,$H484-SUM($I484:BP484)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BR$5,$H484/$G484,$H484-SUM($I484:BQ484)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BS$5,$H484/$G484,$H484-SUM($I484:BR484)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BT$5,$H484/$G484,$H484-SUM($I484:BS484)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BU$5,$H484/$G484,$H484-SUM($I484:BT484)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BV$5,$H484/$G484,$H484-SUM($I484:BU484)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BW$5,$H484/$G484,$H484-SUM($I484:BV484)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BX$5,$H484/$G484,$H484-SUM($I484:BW484)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BY$5,$H484/$G484,$H484-SUM($I484:BX484)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>BZ$5,$H484/$G484,$H484-SUM($I484:BY484)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>CA$5,$H484/$G484,$H484-SUM($I484:BZ484)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>CB$5,$H484/$G484,$H484-SUM($I484:CA484)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D484,$G484=\"n/a\"),0,IF(SUM($D484,$G484+0.5)>CC$5,$H484/$G484,$H484-SUM($I484:CB484)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,25.606197014581664,21.167359288678465,null,{"$f":"IF(OR(J$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>J$5,$H485/$G485,$H485-SUM($I485:I485)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>K$5,$H485/$G485,$H485-SUM($I485:J485)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>L$5,$H485/$G485,$H485-SUM($I485:K485)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>M$5,$H485/$G485,$H485-SUM($I485:L485)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>N$5,$H485/$G485,$H485-SUM($I485:M485)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>O$5,$H485/$G485,$H485-SUM($I485:N485)))*O$14","v":0.82664986435215404},{"$f":"IF(OR(P$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>P$5,$H485/$G485,$H485-SUM($I485:O485)))*P$14","v":0.82664986435215404},{"$f":"IF(OR(Q$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>Q$5,$H485/$G485,$H485-SUM($I485:P485)))*Q$14","v":0.82664986435215404},{"$f":"IF(OR(R$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>R$5,$H485/$G485,$H485-SUM($I485:Q485)))*R$14","v":0.82664986435215404},{"$f":"IF(OR(S$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>S$5,$H485/$G485,$H485-SUM($I485:R485)))*S$14","v":0.82664986435215404},{"$f":"IF(OR(T$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>T$5,$H485/$G485,$H485-SUM($I485:S485)))*T$14","v":0.41332493217607702},{"$f":"IF(OR(U$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>U$5,$H485/$G485,$H485-SUM($I485:T485)))*U$14","v":0.82664986435215404},{"$f":"IF(OR(V$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>V$5,$H485/$G485,$H485-SUM($I485:U485)))*V$14","v":0.82664986435215404},{"$f":"IF(OR(W$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>W$5,$H485/$G485,$H485-SUM($I485:V485)))*W$14","v":0.82664986435215404},{"$f":"IF(OR(X$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>X$5,$H485/$G485,$H485-SUM($I485:W485)))*X$14","v":0.82664986435215404},{"$f":"IF(OR(Y$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>Y$5,$H485/$G485,$H485-SUM($I485:X485)))*Y$14","v":0.82664986435215404},{"$f":"IF(OR(Z$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>Z$5,$H485/$G485,$H485-SUM($I485:Y485)))*Z$14","v":0.82664986435215404},{"$f":"IF(OR(AA$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AA$5,$H485/$G485,$H485-SUM($I485:Z485)))*AA$14","v":0.82664986435215404},{"$f":"IF(OR(AB$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AB$5,$H485/$G485,$H485-SUM($I485:AA485)))*AB$14","v":0.82664986435215404},{"$f":"IF(OR(AC$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AC$5,$H485/$G485,$H485-SUM($I485:AB485)))*AC$14","v":0.82664986435215404},{"$f":"IF(OR(AD$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AD$5,$H485/$G485,$H485-SUM($I485:AC485)))*AD$14","v":0.82664986435215404},{"$f":"IF(OR(AE$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AE$5,$H485/$G485,$H485-SUM($I485:AD485)))*AE$14","v":0.82664986435215404},{"$f":"IF(OR(AF$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AF$5,$H485/$G485,$H485-SUM($I485:AE485)))*AF$14","v":0.82664986435215404},{"$f":"IF(OR(AG$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AG$5,$H485/$G485,$H485-SUM($I485:AF485)))*AG$14","v":0.82664986435215404},{"$f":"IF(OR(AH$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AH$5,$H485/$G485,$H485-SUM($I485:AG485)))*AH$14","v":0.82664986435215404},{"$f":"IF(OR(AI$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AI$5,$H485/$G485,$H485-SUM($I485:AH485)))*AI$14","v":0.82664986435215404},{"$f":"IF(OR(AJ$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AJ$5,$H485/$G485,$H485-SUM($I485:AI485)))*AJ$14","v":0.82664986435215404},{"$f":"IF(OR(AK$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AK$5,$H485/$G485,$H485-SUM($I485:AJ485)))*AK$14","v":0.82664986435215404},{"$f":"IF(OR(AL$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AL$5,$H485/$G485,$H485-SUM($I485:AK485)))*AL$14","v":0.82664986435215404},{"$f":"IF(OR(AM$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AM$5,$H485/$G485,$H485-SUM($I485:AL485)))*AM$14","v":0.82664986435215404},{"$f":"IF(OR(AN$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AN$5,$H485/$G485,$H485-SUM($I485:AM485)))*AN$14","v":0.82664986435215404},{"$f":"IF(OR(AO$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AO$5,$H485/$G485,$H485-SUM($I485:AN485)))*AO$14","v":8.7787747698524043E-2},{"$f":"IF(OR(AP$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AP$5,$H485/$G485,$H485-SUM($I485:AO485)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AQ$5,$H485/$G485,$H485-SUM($I485:AP485)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AR$5,$H485/$G485,$H485-SUM($I485:AQ485)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AS$5,$H485/$G485,$H485-SUM($I485:AR485)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AT$5,$H485/$G485,$H485-SUM($I485:AS485)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AU$5,$H485/$G485,$H485-SUM($I485:AT485)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AV$5,$H485/$G485,$H485-SUM($I485:AU485)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AW$5,$H485/$G485,$H485-SUM($I485:AV485)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AX$5,$H485/$G485,$H485-SUM($I485:AW485)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AY$5,$H485/$G485,$H485-SUM($I485:AX485)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>AZ$5,$H485/$G485,$H485-SUM($I485:AY485)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BA$5,$H485/$G485,$H485-SUM($I485:AZ485)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BB$5,$H485/$G485,$H485-SUM($I485:BA485)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BC$5,$H485/$G485,$H485-SUM($I485:BB485)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BD$5,$H485/$G485,$H485-SUM($I485:BC485)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BE$5,$H485/$G485,$H485-SUM($I485:BD485)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BF$5,$H485/$G485,$H485-SUM($I485:BE485)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BG$5,$H485/$G485,$H485-SUM($I485:BF485)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BH$5,$H485/$G485,$H485-SUM($I485:BG485)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BI$5,$H485/$G485,$H485-SUM($I485:BH485)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BJ$5,$H485/$G485,$H485-SUM($I485:BI485)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BK$5,$H485/$G485,$H485-SUM($I485:BJ485)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BL$5,$H485/$G485,$H485-SUM($I485:BK485)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BM$5,$H485/$G485,$H485-SUM($I485:BL485)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BN$5,$H485/$G485,$H485-SUM($I485:BM485)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BO$5,$H485/$G485,$H485-SUM($I485:BN485)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BP$5,$H485/$G485,$H485-SUM($I485:BO485)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BQ$5,$H485/$G485,$H485-SUM($I485:BP485)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BR$5,$H485/$G485,$H485-SUM($I485:BQ485)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BS$5,$H485/$G485,$H485-SUM($I485:BR485)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BT$5,$H485/$G485,$H485-SUM($I485:BS485)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BU$5,$H485/$G485,$H485-SUM($I485:BT485)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BV$5,$H485/$G485,$H485-SUM($I485:BU485)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BW$5,$H485/$G485,$H485-SUM($I485:BV485)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BX$5,$H485/$G485,$H485-SUM($I485:BW485)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BY$5,$H485/$G485,$H485-SUM($I485:BX485)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>BZ$5,$H485/$G485,$H485-SUM($I485:BY485)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>CA$5,$H485/$G485,$H485-SUM($I485:BZ485)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>CB$5,$H485/$G485,$H485-SUM($I485:CA485)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D485,$G485=\"n/a\"),0,IF(SUM($D485,$G485+0.5)>CC$5,$H485/$G485,$H485-SUM($I485:CB485)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"G464","v":25.606197014581664},27.60535791409178,null,{"$f":"IF(OR(J$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>J$5,$H486/$G486,$H486-SUM($I486:I486)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>K$5,$H486/$G486,$H486-SUM($I486:J486)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>L$5,$H486/$G486,$H486-SUM($I486:K486)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>M$5,$H486/$G486,$H486-SUM($I486:L486)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>N$5,$H486/$G486,$H486-SUM($I486:M486)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>O$5,$H486/$G486,$H486-SUM($I486:N486)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>P$5,$H486/$G486,$H486-SUM($I486:O486)))*P$14","v":1.0780733233588602},{"$f":"IF(OR(Q$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>Q$5,$H486/$G486,$H486-SUM($I486:P486)))*Q$14","v":1.0780733233588602},{"$f":"IF(OR(R$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>R$5,$H486/$G486,$H486-SUM($I486:Q486)))*R$14","v":1.0780733233588602},{"$f":"IF(OR(S$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>S$5,$H486/$G486,$H486-SUM($I486:R486)))*S$14","v":1.0780733233588602},{"$f":"IF(OR(T$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>T$5,$H486/$G486,$H486-SUM($I486:S486)))*T$14","v":0.5390366616794301},{"$f":"IF(OR(U$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>U$5,$H486/$G486,$H486-SUM($I486:T486)))*U$14","v":1.0780733233588602},{"$f":"IF(OR(V$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>V$5,$H486/$G486,$H486-SUM($I486:U486)))*V$14","v":1.0780733233588602},{"$f":"IF(OR(W$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>W$5,$H486/$G486,$H486-SUM($I486:V486)))*W$14","v":1.0780733233588602},{"$f":"IF(OR(X$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>X$5,$H486/$G486,$H486-SUM($I486:W486)))*X$14","v":1.0780733233588602},{"$f":"IF(OR(Y$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>Y$5,$H486/$G486,$H486-SUM($I486:X486)))*Y$14","v":1.0780733233588602},{"$f":"IF(OR(Z$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>Z$5,$H486/$G486,$H486-SUM($I486:Y486)))*Z$14","v":1.0780733233588602},{"$f":"IF(OR(AA$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AA$5,$H486/$G486,$H486-SUM($I486:Z486)))*AA$14","v":1.0780733233588602},{"$f":"IF(OR(AB$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AB$5,$H486/$G486,$H486-SUM($I486:AA486)))*AB$14","v":1.0780733233588602},{"$f":"IF(OR(AC$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AC$5,$H486/$G486,$H486-SUM($I486:AB486)))*AC$14","v":1.0780733233588602},{"$f":"IF(OR(AD$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AD$5,$H486/$G486,$H486-SUM($I486:AC486)))*AD$14","v":1.0780733233588602},{"$f":"IF(OR(AE$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AE$5,$H486/$G486,$H486-SUM($I486:AD486)))*AE$14","v":1.0780733233588602},{"$f":"IF(OR(AF$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AF$5,$H486/$G486,$H486-SUM($I486:AE486)))*AF$14","v":1.0780733233588602},{"$f":"IF(OR(AG$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AG$5,$H486/$G486,$H486-SUM($I486:AF486)))*AG$14","v":1.0780733233588602},{"$f":"IF(OR(AH$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AH$5,$H486/$G486,$H486-SUM($I486:AG486)))*AH$14","v":1.0780733233588602},{"$f":"IF(OR(AI$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AI$5,$H486/$G486,$H486-SUM($I486:AH486)))*AI$14","v":1.0780733233588602},{"$f":"IF(OR(AJ$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AJ$5,$H486/$G486,$H486-SUM($I486:AI486)))*AJ$14","v":1.0780733233588602},{"$f":"IF(OR(AK$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AK$5,$H486/$G486,$H486-SUM($I486:AJ486)))*AK$14","v":1.0780733233588602},{"$f":"IF(OR(AL$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AL$5,$H486/$G486,$H486-SUM($I486:AK486)))*AL$14","v":1.0780733233588602},{"$f":"IF(OR(AM$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AM$5,$H486/$G486,$H486-SUM($I486:AL486)))*AM$14","v":1.0780733233588602},{"$f":"IF(OR(AN$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AN$5,$H486/$G486,$H486-SUM($I486:AM486)))*AN$14","v":1.0780733233588602},{"$f":"IF(OR(AO$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AO$5,$H486/$G486,$H486-SUM($I486:AN486)))*AO$14","v":1.0780733233588602},{"$f":"IF(OR(AP$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AP$5,$H486/$G486,$H486-SUM($I486:AO486)))*AP$14","v":0.11448816844083964},{"$f":"IF(OR(AQ$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AQ$5,$H486/$G486,$H486-SUM($I486:AP486)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AR$5,$H486/$G486,$H486-SUM($I486:AQ486)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AS$5,$H486/$G486,$H486-SUM($I486:AR486)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AT$5,$H486/$G486,$H486-SUM($I486:AS486)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AU$5,$H486/$G486,$H486-SUM($I486:AT486)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AV$5,$H486/$G486,$H486-SUM($I486:AU486)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AW$5,$H486/$G486,$H486-SUM($I486:AV486)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AX$5,$H486/$G486,$H486-SUM($I486:AW486)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AY$5,$H486/$G486,$H486-SUM($I486:AX486)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>AZ$5,$H486/$G486,$H486-SUM($I486:AY486)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BA$5,$H486/$G486,$H486-SUM($I486:AZ486)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BB$5,$H486/$G486,$H486-SUM($I486:BA486)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BC$5,$H486/$G486,$H486-SUM($I486:BB486)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BD$5,$H486/$G486,$H486-SUM($I486:BC486)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BE$5,$H486/$G486,$H486-SUM($I486:BD486)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BF$5,$H486/$G486,$H486-SUM($I486:BE486)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BG$5,$H486/$G486,$H486-SUM($I486:BF486)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BH$5,$H486/$G486,$H486-SUM($I486:BG486)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BI$5,$H486/$G486,$H486-SUM($I486:BH486)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BJ$5,$H486/$G486,$H486-SUM($I486:BI486)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BK$5,$H486/$G486,$H486-SUM($I486:BJ486)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BL$5,$H486/$G486,$H486-SUM($I486:BK486)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BM$5,$H486/$G486,$H486-SUM($I486:BL486)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BN$5,$H486/$G486,$H486-SUM($I486:BM486)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BO$5,$H486/$G486,$H486-SUM($I486:BN486)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BP$5,$H486/$G486,$H486-SUM($I486:BO486)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BQ$5,$H486/$G486,$H486-SUM($I486:BP486)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BR$5,$H486/$G486,$H486-SUM($I486:BQ486)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BS$5,$H486/$G486,$H486-SUM($I486:BR486)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BT$5,$H486/$G486,$H486-SUM($I486:BS486)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BU$5,$H486/$G486,$H486-SUM($I486:BT486)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BV$5,$H486/$G486,$H486-SUM($I486:BU486)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BW$5,$H486/$G486,$H486-SUM($I486:BV486)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BX$5,$H486/$G486,$H486-SUM($I486:BW486)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BY$5,$H486/$G486,$H486-SUM($I486:BX486)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>BZ$5,$H486/$G486,$H486-SUM($I486:BY486)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>CA$5,$H486/$G486,$H486-SUM($I486:BZ486)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>CB$5,$H486/$G486,$H486-SUM($I486:CA486)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D486,$G486=\"n/a\"),0,IF(SUM($D486,$G486+0.5)>CC$5,$H486/$G486,$H486-SUM($I486:CB486)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,25.606197014581664,11.679199355162192,null,{"$f":"IF(OR(J$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>J$5,$H487/$G487,$H487-SUM($I487:I487)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>K$5,$H487/$G487,$H487-SUM($I487:J487)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>L$5,$H487/$G487,$H487-SUM($I487:K487)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>M$5,$H487/$G487,$H487-SUM($I487:L487)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>N$5,$H487/$G487,$H487-SUM($I487:M487)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>O$5,$H487/$G487,$H487-SUM($I487:N487)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>P$5,$H487/$G487,$H487-SUM($I487:O487)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>Q$5,$H487/$G487,$H487-SUM($I487:P487)))*Q$14","v":0.45610831426905657},{"$f":"IF(OR(R$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>R$5,$H487/$G487,$H487-SUM($I487:Q487)))*R$14","v":0.45610831426905657},{"$f":"IF(OR(S$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>S$5,$H487/$G487,$H487-SUM($I487:R487)))*S$14","v":0.45610831426905657},{"$f":"IF(OR(T$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>T$5,$H487/$G487,$H487-SUM($I487:S487)))*T$14","v":0.22805415713452828},{"$f":"IF(OR(U$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>U$5,$H487/$G487,$H487-SUM($I487:T487)))*U$14","v":0.45610831426905657},{"$f":"IF(OR(V$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>V$5,$H487/$G487,$H487-SUM($I487:U487)))*V$14","v":0.45610831426905657},{"$f":"IF(OR(W$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>W$5,$H487/$G487,$H487-SUM($I487:V487)))*W$14","v":0.45610831426905657},{"$f":"IF(OR(X$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>X$5,$H487/$G487,$H487-SUM($I487:W487)))*X$14","v":0.45610831426905657},{"$f":"IF(OR(Y$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>Y$5,$H487/$G487,$H487-SUM($I487:X487)))*Y$14","v":0.45610831426905657},{"$f":"IF(OR(Z$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>Z$5,$H487/$G487,$H487-SUM($I487:Y487)))*Z$14","v":0.45610831426905657},{"$f":"IF(OR(AA$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AA$5,$H487/$G487,$H487-SUM($I487:Z487)))*AA$14","v":0.45610831426905657},{"$f":"IF(OR(AB$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AB$5,$H487/$G487,$H487-SUM($I487:AA487)))*AB$14","v":0.45610831426905657},{"$f":"IF(OR(AC$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AC$5,$H487/$G487,$H487-SUM($I487:AB487)))*AC$14","v":0.45610831426905657},{"$f":"IF(OR(AD$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AD$5,$H487/$G487,$H487-SUM($I487:AC487)))*AD$14","v":0.45610831426905657},{"$f":"IF(OR(AE$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AE$5,$H487/$G487,$H487-SUM($I487:AD487)))*AE$14","v":0.45610831426905657},{"$f":"IF(OR(AF$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AF$5,$H487/$G487,$H487-SUM($I487:AE487)))*AF$14","v":0.45610831426905657},{"$f":"IF(OR(AG$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AG$5,$H487/$G487,$H487-SUM($I487:AF487)))*AG$14","v":0.45610831426905657},{"$f":"IF(OR(AH$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AH$5,$H487/$G487,$H487-SUM($I487:AG487)))*AH$14","v":0.45610831426905657},{"$f":"IF(OR(AI$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AI$5,$H487/$G487,$H487-SUM($I487:AH487)))*AI$14","v":0.45610831426905657},{"$f":"IF(OR(AJ$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AJ$5,$H487/$G487,$H487-SUM($I487:AI487)))*AJ$14","v":0.45610831426905657},{"$f":"IF(OR(AK$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AK$5,$H487/$G487,$H487-SUM($I487:AJ487)))*AK$14","v":0.45610831426905657},{"$f":"IF(OR(AL$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AL$5,$H487/$G487,$H487-SUM($I487:AK487)))*AL$14","v":0.45610831426905657},{"$f":"IF(OR(AM$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AM$5,$H487/$G487,$H487-SUM($I487:AL487)))*AM$14","v":0.45610831426905657},{"$f":"IF(OR(AN$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AN$5,$H487/$G487,$H487-SUM($I487:AM487)))*AN$14","v":0.45610831426905657},{"$f":"IF(OR(AO$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AO$5,$H487/$G487,$H487-SUM($I487:AN487)))*AO$14","v":0.45610831426905657},{"$f":"IF(OR(AP$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AP$5,$H487/$G487,$H487-SUM($I487:AO487)))*AP$14","v":0.45610831426905657},{"$f":"IF(OR(AQ$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AQ$5,$H487/$G487,$H487-SUM($I487:AP487)))*AQ$14","v":4.8437341301243109E-2},{"$f":"IF(OR(AR$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AR$5,$H487/$G487,$H487-SUM($I487:AQ487)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AS$5,$H487/$G487,$H487-SUM($I487:AR487)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AT$5,$H487/$G487,$H487-SUM($I487:AS487)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AU$5,$H487/$G487,$H487-SUM($I487:AT487)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AV$5,$H487/$G487,$H487-SUM($I487:AU487)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AW$5,$H487/$G487,$H487-SUM($I487:AV487)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AX$5,$H487/$G487,$H487-SUM($I487:AW487)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AY$5,$H487/$G487,$H487-SUM($I487:AX487)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>AZ$5,$H487/$G487,$H487-SUM($I487:AY487)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BA$5,$H487/$G487,$H487-SUM($I487:AZ487)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BB$5,$H487/$G487,$H487-SUM($I487:BA487)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BC$5,$H487/$G487,$H487-SUM($I487:BB487)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BD$5,$H487/$G487,$H487-SUM($I487:BC487)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BE$5,$H487/$G487,$H487-SUM($I487:BD487)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BF$5,$H487/$G487,$H487-SUM($I487:BE487)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BG$5,$H487/$G487,$H487-SUM($I487:BF487)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BH$5,$H487/$G487,$H487-SUM($I487:BG487)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BI$5,$H487/$G487,$H487-SUM($I487:BH487)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BJ$5,$H487/$G487,$H487-SUM($I487:BI487)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BK$5,$H487/$G487,$H487-SUM($I487:BJ487)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BL$5,$H487/$G487,$H487-SUM($I487:BK487)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BM$5,$H487/$G487,$H487-SUM($I487:BL487)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BN$5,$H487/$G487,$H487-SUM($I487:BM487)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BO$5,$H487/$G487,$H487-SUM($I487:BN487)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BP$5,$H487/$G487,$H487-SUM($I487:BO487)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BQ$5,$H487/$G487,$H487-SUM($I487:BP487)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BR$5,$H487/$G487,$H487-SUM($I487:BQ487)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BS$5,$H487/$G487,$H487-SUM($I487:BR487)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BT$5,$H487/$G487,$H487-SUM($I487:BS487)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BU$5,$H487/$G487,$H487-SUM($I487:BT487)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BV$5,$H487/$G487,$H487-SUM($I487:BU487)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BW$5,$H487/$G487,$H487-SUM($I487:BV487)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BX$5,$H487/$G487,$H487-SUM($I487:BW487)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BY$5,$H487/$G487,$H487-SUM($I487:BX487)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>BZ$5,$H487/$G487,$H487-SUM($I487:BY487)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>CA$5,$H487/$G487,$H487-SUM($I487:BZ487)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>CB$5,$H487/$G487,$H487-SUM($I487:CA487)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D487,$G487=\"n/a\"),0,IF(SUM($D487,$G487+0.5)>CC$5,$H487/$G487,$H487-SUM($I487:CB487)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,25.606197014581664,1.9282115774412887,null,{"$f":"IF(OR(J$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>J$5,$H488/$G488,$H488-SUM($I488:I488)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>K$5,$H488/$G488,$H488-SUM($I488:J488)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>L$5,$H488/$G488,$H488-SUM($I488:K488)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>M$5,$H488/$G488,$H488-SUM($I488:L488)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>N$5,$H488/$G488,$H488-SUM($I488:M488)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>O$5,$H488/$G488,$H488-SUM($I488:N488)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>P$5,$H488/$G488,$H488-SUM($I488:O488)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>Q$5,$H488/$G488,$H488-SUM($I488:P488)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>R$5,$H488/$G488,$H488-SUM($I488:Q488)))*R$14","v":7.530253619244015E-2},{"$f":"IF(OR(S$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>S$5,$H488/$G488,$H488-SUM($I488:R488)))*S$14","v":7.530253619244015E-2},{"$f":"IF(OR(T$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>T$5,$H488/$G488,$H488-SUM($I488:S488)))*T$14","v":3.7651268096220075E-2},{"$f":"IF(OR(U$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>U$5,$H488/$G488,$H488-SUM($I488:T488)))*U$14","v":7.530253619244015E-2},{"$f":"IF(OR(V$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>V$5,$H488/$G488,$H488-SUM($I488:U488)))*V$14","v":7.530253619244015E-2},{"$f":"IF(OR(W$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>W$5,$H488/$G488,$H488-SUM($I488:V488)))*W$14","v":7.530253619244015E-2},{"$f":"IF(OR(X$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>X$5,$H488/$G488,$H488-SUM($I488:W488)))*X$14","v":7.530253619244015E-2},{"$f":"IF(OR(Y$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>Y$5,$H488/$G488,$H488-SUM($I488:X488)))*Y$14","v":7.530253619244015E-2},{"$f":"IF(OR(Z$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>Z$5,$H488/$G488,$H488-SUM($I488:Y488)))*Z$14","v":7.530253619244015E-2},{"$f":"IF(OR(AA$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AA$5,$H488/$G488,$H488-SUM($I488:Z488)))*AA$14","v":7.530253619244015E-2},{"$f":"IF(OR(AB$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AB$5,$H488/$G488,$H488-SUM($I488:AA488)))*AB$14","v":7.530253619244015E-2},{"$f":"IF(OR(AC$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AC$5,$H488/$G488,$H488-SUM($I488:AB488)))*AC$14","v":7.530253619244015E-2},{"$f":"IF(OR(AD$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AD$5,$H488/$G488,$H488-SUM($I488:AC488)))*AD$14","v":7.530253619244015E-2},{"$f":"IF(OR(AE$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AE$5,$H488/$G488,$H488-SUM($I488:AD488)))*AE$14","v":7.530253619244015E-2},{"$f":"IF(OR(AF$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AF$5,$H488/$G488,$H488-SUM($I488:AE488)))*AF$14","v":7.530253619244015E-2},{"$f":"IF(OR(AG$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AG$5,$H488/$G488,$H488-SUM($I488:AF488)))*AG$14","v":7.530253619244015E-2},{"$f":"IF(OR(AH$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AH$5,$H488/$G488,$H488-SUM($I488:AG488)))*AH$14","v":7.530253619244015E-2},{"$f":"IF(OR(AI$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AI$5,$H488/$G488,$H488-SUM($I488:AH488)))*AI$14","v":7.530253619244015E-2},{"$f":"IF(OR(AJ$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AJ$5,$H488/$G488,$H488-SUM($I488:AI488)))*AJ$14","v":7.530253619244015E-2},{"$f":"IF(OR(AK$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AK$5,$H488/$G488,$H488-SUM($I488:AJ488)))*AK$14","v":7.530253619244015E-2},{"$f":"IF(OR(AL$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AL$5,$H488/$G488,$H488-SUM($I488:AK488)))*AL$14","v":7.530253619244015E-2},{"$f":"IF(OR(AM$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AM$5,$H488/$G488,$H488-SUM($I488:AL488)))*AM$14","v":7.530253619244015E-2},{"$f":"IF(OR(AN$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AN$5,$H488/$G488,$H488-SUM($I488:AM488)))*AN$14","v":7.530253619244015E-2},{"$f":"IF(OR(AO$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AO$5,$H488/$G488,$H488-SUM($I488:AN488)))*AO$14","v":7.530253619244015E-2},{"$f":"IF(OR(AP$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AP$5,$H488/$G488,$H488-SUM($I488:AO488)))*AP$14","v":7.530253619244015E-2},{"$f":"IF(OR(AQ$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AQ$5,$H488/$G488,$H488-SUM($I488:AP488)))*AQ$14","v":7.530253619244015E-2},{"$f":"IF(OR(AR$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AR$5,$H488/$G488,$H488-SUM($I488:AQ488)))*AR$14","v":7.9969045340639866E-3},{"$f":"IF(OR(AS$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AS$5,$H488/$G488,$H488-SUM($I488:AR488)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AT$5,$H488/$G488,$H488-SUM($I488:AS488)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AU$5,$H488/$G488,$H488-SUM($I488:AT488)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AV$5,$H488/$G488,$H488-SUM($I488:AU488)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AW$5,$H488/$G488,$H488-SUM($I488:AV488)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AX$5,$H488/$G488,$H488-SUM($I488:AW488)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AY$5,$H488/$G488,$H488-SUM($I488:AX488)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>AZ$5,$H488/$G488,$H488-SUM($I488:AY488)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BA$5,$H488/$G488,$H488-SUM($I488:AZ488)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BB$5,$H488/$G488,$H488-SUM($I488:BA488)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BC$5,$H488/$G488,$H488-SUM($I488:BB488)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BD$5,$H488/$G488,$H488-SUM($I488:BC488)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BE$5,$H488/$G488,$H488-SUM($I488:BD488)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BF$5,$H488/$G488,$H488-SUM($I488:BE488)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BG$5,$H488/$G488,$H488-SUM($I488:BF488)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BH$5,$H488/$G488,$H488-SUM($I488:BG488)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BI$5,$H488/$G488,$H488-SUM($I488:BH488)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BJ$5,$H488/$G488,$H488-SUM($I488:BI488)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BK$5,$H488/$G488,$H488-SUM($I488:BJ488)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BL$5,$H488/$G488,$H488-SUM($I488:BK488)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BM$5,$H488/$G488,$H488-SUM($I488:BL488)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BN$5,$H488/$G488,$H488-SUM($I488:BM488)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BO$5,$H488/$G488,$H488-SUM($I488:BN488)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BP$5,$H488/$G488,$H488-SUM($I488:BO488)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BQ$5,$H488/$G488,$H488-SUM($I488:BP488)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BR$5,$H488/$G488,$H488-SUM($I488:BQ488)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BS$5,$H488/$G488,$H488-SUM($I488:BR488)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BT$5,$H488/$G488,$H488-SUM($I488:BS488)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BU$5,$H488/$G488,$H488-SUM($I488:BT488)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BV$5,$H488/$G488,$H488-SUM($I488:BU488)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BW$5,$H488/$G488,$H488-SUM($I488:BV488)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BX$5,$H488/$G488,$H488-SUM($I488:BW488)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BY$5,$H488/$G488,$H488-SUM($I488:BX488)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>BZ$5,$H488/$G488,$H488-SUM($I488:BY488)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>CA$5,$H488/$G488,$H488-SUM($I488:BZ488)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>CB$5,$H488/$G488,$H488-SUM($I488:CA488)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D488,$G488=\"n/a\"),0,IF(SUM($D488,$G488+0.5)>CC$5,$H488/$G488,$H488-SUM($I488:CB488)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,25.606197014581664,14.245088724418828,null,{"$f":"IF(OR(J$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>J$5,$H489/$G489,$H489-SUM($I489:I489)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>K$5,$H489/$G489,$H489-SUM($I489:J489)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>L$5,$H489/$G489,$H489-SUM($I489:K489)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>M$5,$H489/$G489,$H489-SUM($I489:L489)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>N$5,$H489/$G489,$H489-SUM($I489:M489)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>O$5,$H489/$G489,$H489-SUM($I489:N489)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>P$5,$H489/$G489,$H489-SUM($I489:O489)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>Q$5,$H489/$G489,$H489-SUM($I489:P489)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>R$5,$H489/$G489,$H489-SUM($I489:Q489)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>S$5,$H489/$G489,$H489-SUM($I489:R489)))*S$14","v":0.55631411085007443},{"$f":"IF(OR(T$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>T$5,$H489/$G489,$H489-SUM($I489:S489)))*T$14","v":0.27815705542503721},{"$f":"IF(OR(U$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>U$5,$H489/$G489,$H489-SUM($I489:T489)))*U$14","v":0.55631411085007443},{"$f":"IF(OR(V$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>V$5,$H489/$G489,$H489-SUM($I489:U489)))*V$14","v":0.55631411085007443},{"$f":"IF(OR(W$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>W$5,$H489/$G489,$H489-SUM($I489:V489)))*W$14","v":0.55631411085007443},{"$f":"IF(OR(X$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>X$5,$H489/$G489,$H489-SUM($I489:W489)))*X$14","v":0.55631411085007443},{"$f":"IF(OR(Y$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>Y$5,$H489/$G489,$H489-SUM($I489:X489)))*Y$14","v":0.55631411085007443},{"$f":"IF(OR(Z$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>Z$5,$H489/$G489,$H489-SUM($I489:Y489)))*Z$14","v":0.55631411085007443},{"$f":"IF(OR(AA$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AA$5,$H489/$G489,$H489-SUM($I489:Z489)))*AA$14","v":0.55631411085007443},{"$f":"IF(OR(AB$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AB$5,$H489/$G489,$H489-SUM($I489:AA489)))*AB$14","v":0.55631411085007443},{"$f":"IF(OR(AC$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AC$5,$H489/$G489,$H489-SUM($I489:AB489)))*AC$14","v":0.55631411085007443},{"$f":"IF(OR(AD$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AD$5,$H489/$G489,$H489-SUM($I489:AC489)))*AD$14","v":0.55631411085007443},{"$f":"IF(OR(AE$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AE$5,$H489/$G489,$H489-SUM($I489:AD489)))*AE$14","v":0.55631411085007443},{"$f":"IF(OR(AF$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AF$5,$H489/$G489,$H489-SUM($I489:AE489)))*AF$14","v":0.55631411085007443},{"$f":"IF(OR(AG$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AG$5,$H489/$G489,$H489-SUM($I489:AF489)))*AG$14","v":0.55631411085007443},{"$f":"IF(OR(AH$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AH$5,$H489/$G489,$H489-SUM($I489:AG489)))*AH$14","v":0.55631411085007443},{"$f":"IF(OR(AI$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AI$5,$H489/$G489,$H489-SUM($I489:AH489)))*AI$14","v":0.55631411085007443},{"$f":"IF(OR(AJ$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AJ$5,$H489/$G489,$H489-SUM($I489:AI489)))*AJ$14","v":0.55631411085007443},{"$f":"IF(OR(AK$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AK$5,$H489/$G489,$H489-SUM($I489:AJ489)))*AK$14","v":0.55631411085007443},{"$f":"IF(OR(AL$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AL$5,$H489/$G489,$H489-SUM($I489:AK489)))*AL$14","v":0.55631411085007443},{"$f":"IF(OR(AM$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AM$5,$H489/$G489,$H489-SUM($I489:AL489)))*AM$14","v":0.55631411085007443},{"$f":"IF(OR(AN$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AN$5,$H489/$G489,$H489-SUM($I489:AM489)))*AN$14","v":0.55631411085007443},{"$f":"IF(OR(AO$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AO$5,$H489/$G489,$H489-SUM($I489:AN489)))*AO$14","v":0.55631411085007443},{"$f":"IF(OR(AP$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AP$5,$H489/$G489,$H489-SUM($I489:AO489)))*AP$14","v":0.55631411085007443},{"$f":"IF(OR(AQ$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AQ$5,$H489/$G489,$H489-SUM($I489:AP489)))*AQ$14","v":0.55631411085007443},{"$f":"IF(OR(AR$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AR$5,$H489/$G489,$H489-SUM($I489:AQ489)))*AR$14","v":0.55631411085007443},{"$f":"IF(OR(AS$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AS$5,$H489/$G489,$H489-SUM($I489:AR489)))*AS$14","v":5.9078897741930092E-2},{"$f":"IF(OR(AT$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AT$5,$H489/$G489,$H489-SUM($I489:AS489)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AU$5,$H489/$G489,$H489-SUM($I489:AT489)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AV$5,$H489/$G489,$H489-SUM($I489:AU489)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AW$5,$H489/$G489,$H489-SUM($I489:AV489)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AX$5,$H489/$G489,$H489-SUM($I489:AW489)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AY$5,$H489/$G489,$H489-SUM($I489:AX489)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>AZ$5,$H489/$G489,$H489-SUM($I489:AY489)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BA$5,$H489/$G489,$H489-SUM($I489:AZ489)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BB$5,$H489/$G489,$H489-SUM($I489:BA489)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BC$5,$H489/$G489,$H489-SUM($I489:BB489)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BD$5,$H489/$G489,$H489-SUM($I489:BC489)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BE$5,$H489/$G489,$H489-SUM($I489:BD489)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BF$5,$H489/$G489,$H489-SUM($I489:BE489)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BG$5,$H489/$G489,$H489-SUM($I489:BF489)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BH$5,$H489/$G489,$H489-SUM($I489:BG489)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BI$5,$H489/$G489,$H489-SUM($I489:BH489)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BJ$5,$H489/$G489,$H489-SUM($I489:BI489)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BK$5,$H489/$G489,$H489-SUM($I489:BJ489)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BL$5,$H489/$G489,$H489-SUM($I489:BK489)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BM$5,$H489/$G489,$H489-SUM($I489:BL489)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BN$5,$H489/$G489,$H489-SUM($I489:BM489)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BO$5,$H489/$G489,$H489-SUM($I489:BN489)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BP$5,$H489/$G489,$H489-SUM($I489:BO489)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BQ$5,$H489/$G489,$H489-SUM($I489:BP489)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BR$5,$H489/$G489,$H489-SUM($I489:BQ489)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BS$5,$H489/$G489,$H489-SUM($I489:BR489)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BT$5,$H489/$G489,$H489-SUM($I489:BS489)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BU$5,$H489/$G489,$H489-SUM($I489:BT489)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BV$5,$H489/$G489,$H489-SUM($I489:BU489)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BW$5,$H489/$G489,$H489-SUM($I489:BV489)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BX$5,$H489/$G489,$H489-SUM($I489:BW489)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BY$5,$H489/$G489,$H489-SUM($I489:BX489)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>BZ$5,$H489/$G489,$H489-SUM($I489:BY489)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>CA$5,$H489/$G489,$H489-SUM($I489:BZ489)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>CB$5,$H489/$G489,$H489-SUM($I489:CA489)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D489,$G489=\"n/a\"),0,IF(SUM($D489,$G489+0.5)>CC$5,$H489/$G489,$H489-SUM($I489:CB489)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>J$5,$H490/$G490,$H490-SUM($I490:I490)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>K$5,$H490/$G490,$H490-SUM($I490:J490)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>L$5,$H490/$G490,$H490-SUM($I490:K490)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>M$5,$H490/$G490,$H490-SUM($I490:L490)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>N$5,$H490/$G490,$H490-SUM($I490:M490)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>O$5,$H490/$G490,$H490-SUM($I490:N490)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>P$5,$H490/$G490,$H490-SUM($I490:O490)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>Q$5,$H490/$G490,$H490-SUM($I490:P490)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>R$5,$H490/$G490,$H490-SUM($I490:Q490)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>S$5,$H490/$G490,$H490-SUM($I490:R490)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>T$5,$H490/$G490,$H490-SUM($I490:S490)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>U$5,$H490/$G490,$H490-SUM($I490:T490)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>V$5,$H490/$G490,$H490-SUM($I490:U490)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>W$5,$H490/$G490,$H490-SUM($I490:V490)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>X$5,$H490/$G490,$H490-SUM($I490:W490)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>Y$5,$H490/$G490,$H490-SUM($I490:X490)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>Z$5,$H490/$G490,$H490-SUM($I490:Y490)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AA$5,$H490/$G490,$H490-SUM($I490:Z490)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AB$5,$H490/$G490,$H490-SUM($I490:AA490)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AC$5,$H490/$G490,$H490-SUM($I490:AB490)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AD$5,$H490/$G490,$H490-SUM($I490:AC490)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AE$5,$H490/$G490,$H490-SUM($I490:AD490)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AF$5,$H490/$G490,$H490-SUM($I490:AE490)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AG$5,$H490/$G490,$H490-SUM($I490:AF490)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AH$5,$H490/$G490,$H490-SUM($I490:AG490)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AI$5,$H490/$G490,$H490-SUM($I490:AH490)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AJ$5,$H490/$G490,$H490-SUM($I490:AI490)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AK$5,$H490/$G490,$H490-SUM($I490:AJ490)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AL$5,$H490/$G490,$H490-SUM($I490:AK490)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AM$5,$H490/$G490,$H490-SUM($I490:AL490)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AN$5,$H490/$G490,$H490-SUM($I490:AM490)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AO$5,$H490/$G490,$H490-SUM($I490:AN490)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AP$5,$H490/$G490,$H490-SUM($I490:AO490)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AQ$5,$H490/$G490,$H490-SUM($I490:AP490)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AR$5,$H490/$G490,$H490-SUM($I490:AQ490)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AS$5,$H490/$G490,$H490-SUM($I490:AR490)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AT$5,$H490/$G490,$H490-SUM($I490:AS490)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AU$5,$H490/$G490,$H490-SUM($I490:AT490)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AV$5,$H490/$G490,$H490-SUM($I490:AU490)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AW$5,$H490/$G490,$H490-SUM($I490:AV490)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AX$5,$H490/$G490,$H490-SUM($I490:AW490)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AY$5,$H490/$G490,$H490-SUM($I490:AX490)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>AZ$5,$H490/$G490,$H490-SUM($I490:AY490)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BA$5,$H490/$G490,$H490-SUM($I490:AZ490)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BB$5,$H490/$G490,$H490-SUM($I490:BA490)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BC$5,$H490/$G490,$H490-SUM($I490:BB490)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BD$5,$H490/$G490,$H490-SUM($I490:BC490)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BE$5,$H490/$G490,$H490-SUM($I490:BD490)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BF$5,$H490/$G490,$H490-SUM($I490:BE490)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BG$5,$H490/$G490,$H490-SUM($I490:BF490)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BH$5,$H490/$G490,$H490-SUM($I490:BG490)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BI$5,$H490/$G490,$H490-SUM($I490:BH490)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BJ$5,$H490/$G490,$H490-SUM($I490:BI490)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BK$5,$H490/$G490,$H490-SUM($I490:BJ490)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BL$5,$H490/$G490,$H490-SUM($I490:BK490)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BM$5,$H490/$G490,$H490-SUM($I490:BL490)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BN$5,$H490/$G490,$H490-SUM($I490:BM490)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BO$5,$H490/$G490,$H490-SUM($I490:BN490)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BP$5,$H490/$G490,$H490-SUM($I490:BO490)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BQ$5,$H490/$G490,$H490-SUM($I490:BP490)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BR$5,$H490/$G490,$H490-SUM($I490:BQ490)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BS$5,$H490/$G490,$H490-SUM($I490:BR490)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BT$5,$H490/$G490,$H490-SUM($I490:BS490)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BU$5,$H490/$G490,$H490-SUM($I490:BT490)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BV$5,$H490/$G490,$H490-SUM($I490:BU490)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BW$5,$H490/$G490,$H490-SUM($I490:BV490)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BX$5,$H490/$G490,$H490-SUM($I490:BW490)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BY$5,$H490/$G490,$H490-SUM($I490:BX490)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>BZ$5,$H490/$G490,$H490-SUM($I490:BY490)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>CA$5,$H490/$G490,$H490-SUM($I490:BZ490)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>CB$5,$H490/$G490,$H490-SUM($I490:CA490)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D490,$G490=\"n/a\"),0,IF(SUM($D490,$G490+0.5)>CC$5,$H490/$G490,$H490-SUM($I490:CB490)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>J$5,$H491/$G491,$H491-SUM($I491:I491)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>K$5,$H491/$G491,$H491-SUM($I491:J491)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>L$5,$H491/$G491,$H491-SUM($I491:K491)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>M$5,$H491/$G491,$H491-SUM($I491:L491)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>N$5,$H491/$G491,$H491-SUM($I491:M491)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>O$5,$H491/$G491,$H491-SUM($I491:N491)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>P$5,$H491/$G491,$H491-SUM($I491:O491)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>Q$5,$H491/$G491,$H491-SUM($I491:P491)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>R$5,$H491/$G491,$H491-SUM($I491:Q491)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>S$5,$H491/$G491,$H491-SUM($I491:R491)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>T$5,$H491/$G491,$H491-SUM($I491:S491)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>U$5,$H491/$G491,$H491-SUM($I491:T491)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>V$5,$H491/$G491,$H491-SUM($I491:U491)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>W$5,$H491/$G491,$H491-SUM($I491:V491)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>X$5,$H491/$G491,$H491-SUM($I491:W491)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>Y$5,$H491/$G491,$H491-SUM($I491:X491)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>Z$5,$H491/$G491,$H491-SUM($I491:Y491)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AA$5,$H491/$G491,$H491-SUM($I491:Z491)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AB$5,$H491/$G491,$H491-SUM($I491:AA491)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AC$5,$H491/$G491,$H491-SUM($I491:AB491)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AD$5,$H491/$G491,$H491-SUM($I491:AC491)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AE$5,$H491/$G491,$H491-SUM($I491:AD491)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AF$5,$H491/$G491,$H491-SUM($I491:AE491)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AG$5,$H491/$G491,$H491-SUM($I491:AF491)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AH$5,$H491/$G491,$H491-SUM($I491:AG491)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AI$5,$H491/$G491,$H491-SUM($I491:AH491)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AJ$5,$H491/$G491,$H491-SUM($I491:AI491)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AK$5,$H491/$G491,$H491-SUM($I491:AJ491)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AL$5,$H491/$G491,$H491-SUM($I491:AK491)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AM$5,$H491/$G491,$H491-SUM($I491:AL491)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AN$5,$H491/$G491,$H491-SUM($I491:AM491)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AO$5,$H491/$G491,$H491-SUM($I491:AN491)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AP$5,$H491/$G491,$H491-SUM($I491:AO491)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AQ$5,$H491/$G491,$H491-SUM($I491:AP491)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AR$5,$H491/$G491,$H491-SUM($I491:AQ491)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AS$5,$H491/$G491,$H491-SUM($I491:AR491)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AT$5,$H491/$G491,$H491-SUM($I491:AS491)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AU$5,$H491/$G491,$H491-SUM($I491:AT491)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AV$5,$H491/$G491,$H491-SUM($I491:AU491)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AW$5,$H491/$G491,$H491-SUM($I491:AV491)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AX$5,$H491/$G491,$H491-SUM($I491:AW491)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AY$5,$H491/$G491,$H491-SUM($I491:AX491)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>AZ$5,$H491/$G491,$H491-SUM($I491:AY491)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BA$5,$H491/$G491,$H491-SUM($I491:AZ491)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BB$5,$H491/$G491,$H491-SUM($I491:BA491)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BC$5,$H491/$G491,$H491-SUM($I491:BB491)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BD$5,$H491/$G491,$H491-SUM($I491:BC491)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BE$5,$H491/$G491,$H491-SUM($I491:BD491)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BF$5,$H491/$G491,$H491-SUM($I491:BE491)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BG$5,$H491/$G491,$H491-SUM($I491:BF491)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BH$5,$H491/$G491,$H491-SUM($I491:BG491)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BI$5,$H491/$G491,$H491-SUM($I491:BH491)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BJ$5,$H491/$G491,$H491-SUM($I491:BI491)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BK$5,$H491/$G491,$H491-SUM($I491:BJ491)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BL$5,$H491/$G491,$H491-SUM($I491:BK491)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BM$5,$H491/$G491,$H491-SUM($I491:BL491)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BN$5,$H491/$G491,$H491-SUM($I491:BM491)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BO$5,$H491/$G491,$H491-SUM($I491:BN491)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BP$5,$H491/$G491,$H491-SUM($I491:BO491)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BQ$5,$H491/$G491,$H491-SUM($I491:BP491)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BR$5,$H491/$G491,$H491-SUM($I491:BQ491)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BS$5,$H491/$G491,$H491-SUM($I491:BR491)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BT$5,$H491/$G491,$H491-SUM($I491:BS491)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BU$5,$H491/$G491,$H491-SUM($I491:BT491)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BV$5,$H491/$G491,$H491-SUM($I491:BU491)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BW$5,$H491/$G491,$H491-SUM($I491:BV491)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BX$5,$H491/$G491,$H491-SUM($I491:BW491)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BY$5,$H491/$G491,$H491-SUM($I491:BX491)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>BZ$5,$H491/$G491,$H491-SUM($I491:BY491)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>CA$5,$H491/$G491,$H491-SUM($I491:BZ491)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>CB$5,$H491/$G491,$H491-SUM($I491:CA491)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D491,$G491=\"n/a\"),0,IF(SUM($D491,$G491+0.5)>CC$5,$H491/$G491,$H491-SUM($I491:CB491)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>J$5,$H492/$G492,$H492-SUM($I492:I492)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>K$5,$H492/$G492,$H492-SUM($I492:J492)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>L$5,$H492/$G492,$H492-SUM($I492:K492)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>M$5,$H492/$G492,$H492-SUM($I492:L492)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>N$5,$H492/$G492,$H492-SUM($I492:M492)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>O$5,$H492/$G492,$H492-SUM($I492:N492)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>P$5,$H492/$G492,$H492-SUM($I492:O492)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>Q$5,$H492/$G492,$H492-SUM($I492:P492)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>R$5,$H492/$G492,$H492-SUM($I492:Q492)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>S$5,$H492/$G492,$H492-SUM($I492:R492)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>T$5,$H492/$G492,$H492-SUM($I492:S492)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>U$5,$H492/$G492,$H492-SUM($I492:T492)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>V$5,$H492/$G492,$H492-SUM($I492:U492)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>W$5,$H492/$G492,$H492-SUM($I492:V492)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>X$5,$H492/$G492,$H492-SUM($I492:W492)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>Y$5,$H492/$G492,$H492-SUM($I492:X492)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>Z$5,$H492/$G492,$H492-SUM($I492:Y492)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AA$5,$H492/$G492,$H492-SUM($I492:Z492)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AB$5,$H492/$G492,$H492-SUM($I492:AA492)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AC$5,$H492/$G492,$H492-SUM($I492:AB492)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AD$5,$H492/$G492,$H492-SUM($I492:AC492)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AE$5,$H492/$G492,$H492-SUM($I492:AD492)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AF$5,$H492/$G492,$H492-SUM($I492:AE492)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AG$5,$H492/$G492,$H492-SUM($I492:AF492)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AH$5,$H492/$G492,$H492-SUM($I492:AG492)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AI$5,$H492/$G492,$H492-SUM($I492:AH492)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AJ$5,$H492/$G492,$H492-SUM($I492:AI492)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AK$5,$H492/$G492,$H492-SUM($I492:AJ492)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AL$5,$H492/$G492,$H492-SUM($I492:AK492)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AM$5,$H492/$G492,$H492-SUM($I492:AL492)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AN$5,$H492/$G492,$H492-SUM($I492:AM492)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AO$5,$H492/$G492,$H492-SUM($I492:AN492)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AP$5,$H492/$G492,$H492-SUM($I492:AO492)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AQ$5,$H492/$G492,$H492-SUM($I492:AP492)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AR$5,$H492/$G492,$H492-SUM($I492:AQ492)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AS$5,$H492/$G492,$H492-SUM($I492:AR492)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AT$5,$H492/$G492,$H492-SUM($I492:AS492)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AU$5,$H492/$G492,$H492-SUM($I492:AT492)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AV$5,$H492/$G492,$H492-SUM($I492:AU492)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AW$5,$H492/$G492,$H492-SUM($I492:AV492)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AX$5,$H492/$G492,$H492-SUM($I492:AW492)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AY$5,$H492/$G492,$H492-SUM($I492:AX492)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>AZ$5,$H492/$G492,$H492-SUM($I492:AY492)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BA$5,$H492/$G492,$H492-SUM($I492:AZ492)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BB$5,$H492/$G492,$H492-SUM($I492:BA492)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BC$5,$H492/$G492,$H492-SUM($I492:BB492)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BD$5,$H492/$G492,$H492-SUM($I492:BC492)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BE$5,$H492/$G492,$H492-SUM($I492:BD492)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BF$5,$H492/$G492,$H492-SUM($I492:BE492)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BG$5,$H492/$G492,$H492-SUM($I492:BF492)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BH$5,$H492/$G492,$H492-SUM($I492:BG492)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BI$5,$H492/$G492,$H492-SUM($I492:BH492)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BJ$5,$H492/$G492,$H492-SUM($I492:BI492)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BK$5,$H492/$G492,$H492-SUM($I492:BJ492)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BL$5,$H492/$G492,$H492-SUM($I492:BK492)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BM$5,$H492/$G492,$H492-SUM($I492:BL492)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BN$5,$H492/$G492,$H492-SUM($I492:BM492)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BO$5,$H492/$G492,$H492-SUM($I492:BN492)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BP$5,$H492/$G492,$H492-SUM($I492:BO492)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BQ$5,$H492/$G492,$H492-SUM($I492:BP492)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BR$5,$H492/$G492,$H492-SUM($I492:BQ492)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BS$5,$H492/$G492,$H492-SUM($I492:BR492)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BT$5,$H492/$G492,$H492-SUM($I492:BS492)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BU$5,$H492/$G492,$H492-SUM($I492:BT492)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BV$5,$H492/$G492,$H492-SUM($I492:BU492)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BW$5,$H492/$G492,$H492-SUM($I492:BV492)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BX$5,$H492/$G492,$H492-SUM($I492:BW492)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BY$5,$H492/$G492,$H492-SUM($I492:BX492)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>BZ$5,$H492/$G492,$H492-SUM($I492:BY492)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>CA$5,$H492/$G492,$H492-SUM($I492:BZ492)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>CB$5,$H492/$G492,$H492-SUM($I492:CA492)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D492,$G492=\"n/a\"),0,IF(SUM($D492,$G492+0.5)>CC$5,$H492/$G492,$H492-SUM($I492:CB492)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>J$5,$H493/$G493,$H493-SUM($I493:I493)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>K$5,$H493/$G493,$H493-SUM($I493:J493)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>L$5,$H493/$G493,$H493-SUM($I493:K493)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>M$5,$H493/$G493,$H493-SUM($I493:L493)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>N$5,$H493/$G493,$H493-SUM($I493:M493)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>O$5,$H493/$G493,$H493-SUM($I493:N493)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>P$5,$H493/$G493,$H493-SUM($I493:O493)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>Q$5,$H493/$G493,$H493-SUM($I493:P493)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>R$5,$H493/$G493,$H493-SUM($I493:Q493)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>S$5,$H493/$G493,$H493-SUM($I493:R493)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>T$5,$H493/$G493,$H493-SUM($I493:S493)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>U$5,$H493/$G493,$H493-SUM($I493:T493)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>V$5,$H493/$G493,$H493-SUM($I493:U493)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>W$5,$H493/$G493,$H493-SUM($I493:V493)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>X$5,$H493/$G493,$H493-SUM($I493:W493)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>Y$5,$H493/$G493,$H493-SUM($I493:X493)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>Z$5,$H493/$G493,$H493-SUM($I493:Y493)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AA$5,$H493/$G493,$H493-SUM($I493:Z493)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AB$5,$H493/$G493,$H493-SUM($I493:AA493)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AC$5,$H493/$G493,$H493-SUM($I493:AB493)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AD$5,$H493/$G493,$H493-SUM($I493:AC493)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AE$5,$H493/$G493,$H493-SUM($I493:AD493)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AF$5,$H493/$G493,$H493-SUM($I493:AE493)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AG$5,$H493/$G493,$H493-SUM($I493:AF493)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AH$5,$H493/$G493,$H493-SUM($I493:AG493)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AI$5,$H493/$G493,$H493-SUM($I493:AH493)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AJ$5,$H493/$G493,$H493-SUM($I493:AI493)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AK$5,$H493/$G493,$H493-SUM($I493:AJ493)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AL$5,$H493/$G493,$H493-SUM($I493:AK493)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AM$5,$H493/$G493,$H493-SUM($I493:AL493)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AN$5,$H493/$G493,$H493-SUM($I493:AM493)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AO$5,$H493/$G493,$H493-SUM($I493:AN493)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AP$5,$H493/$G493,$H493-SUM($I493:AO493)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AQ$5,$H493/$G493,$H493-SUM($I493:AP493)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AR$5,$H493/$G493,$H493-SUM($I493:AQ493)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AS$5,$H493/$G493,$H493-SUM($I493:AR493)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AT$5,$H493/$G493,$H493-SUM($I493:AS493)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AU$5,$H493/$G493,$H493-SUM($I493:AT493)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AV$5,$H493/$G493,$H493-SUM($I493:AU493)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AW$5,$H493/$G493,$H493-SUM($I493:AV493)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AX$5,$H493/$G493,$H493-SUM($I493:AW493)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AY$5,$H493/$G493,$H493-SUM($I493:AX493)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>AZ$5,$H493/$G493,$H493-SUM($I493:AY493)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BA$5,$H493/$G493,$H493-SUM($I493:AZ493)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BB$5,$H493/$G493,$H493-SUM($I493:BA493)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BC$5,$H493/$G493,$H493-SUM($I493:BB493)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BD$5,$H493/$G493,$H493-SUM($I493:BC493)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BE$5,$H493/$G493,$H493-SUM($I493:BD493)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BF$5,$H493/$G493,$H493-SUM($I493:BE493)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BG$5,$H493/$G493,$H493-SUM($I493:BF493)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BH$5,$H493/$G493,$H493-SUM($I493:BG493)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BI$5,$H493/$G493,$H493-SUM($I493:BH493)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BJ$5,$H493/$G493,$H493-SUM($I493:BI493)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BK$5,$H493/$G493,$H493-SUM($I493:BJ493)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BL$5,$H493/$G493,$H493-SUM($I493:BK493)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BM$5,$H493/$G493,$H493-SUM($I493:BL493)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BN$5,$H493/$G493,$H493-SUM($I493:BM493)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BO$5,$H493/$G493,$H493-SUM($I493:BN493)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BP$5,$H493/$G493,$H493-SUM($I493:BO493)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BQ$5,$H493/$G493,$H493-SUM($I493:BP493)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BR$5,$H493/$G493,$H493-SUM($I493:BQ493)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BS$5,$H493/$G493,$H493-SUM($I493:BR493)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BT$5,$H493/$G493,$H493-SUM($I493:BS493)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BU$5,$H493/$G493,$H493-SUM($I493:BT493)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BV$5,$H493/$G493,$H493-SUM($I493:BU493)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BW$5,$H493/$G493,$H493-SUM($I493:BV493)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BX$5,$H493/$G493,$H493-SUM($I493:BW493)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BY$5,$H493/$G493,$H493-SUM($I493:BX493)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>BZ$5,$H493/$G493,$H493-SUM($I493:BY493)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>CA$5,$H493/$G493,$H493-SUM($I493:BZ493)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>CB$5,$H493/$G493,$H493-SUM($I493:CA493)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D493,$G493=\"n/a\"),0,IF(SUM($D493,$G493+0.5)>CC$5,$H493/$G493,$H493-SUM($I493:CB493)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>J$5,$H494/$G494,$H494-SUM($I494:I494)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>K$5,$H494/$G494,$H494-SUM($I494:J494)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>L$5,$H494/$G494,$H494-SUM($I494:K494)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>M$5,$H494/$G494,$H494-SUM($I494:L494)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>N$5,$H494/$G494,$H494-SUM($I494:M494)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>O$5,$H494/$G494,$H494-SUM($I494:N494)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>P$5,$H494/$G494,$H494-SUM($I494:O494)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>Q$5,$H494/$G494,$H494-SUM($I494:P494)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>R$5,$H494/$G494,$H494-SUM($I494:Q494)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>S$5,$H494/$G494,$H494-SUM($I494:R494)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>T$5,$H494/$G494,$H494-SUM($I494:S494)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>U$5,$H494/$G494,$H494-SUM($I494:T494)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>V$5,$H494/$G494,$H494-SUM($I494:U494)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>W$5,$H494/$G494,$H494-SUM($I494:V494)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>X$5,$H494/$G494,$H494-SUM($I494:W494)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>Y$5,$H494/$G494,$H494-SUM($I494:X494)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>Z$5,$H494/$G494,$H494-SUM($I494:Y494)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AA$5,$H494/$G494,$H494-SUM($I494:Z494)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AB$5,$H494/$G494,$H494-SUM($I494:AA494)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AC$5,$H494/$G494,$H494-SUM($I494:AB494)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AD$5,$H494/$G494,$H494-SUM($I494:AC494)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AE$5,$H494/$G494,$H494-SUM($I494:AD494)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AF$5,$H494/$G494,$H494-SUM($I494:AE494)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AG$5,$H494/$G494,$H494-SUM($I494:AF494)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AH$5,$H494/$G494,$H494-SUM($I494:AG494)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AI$5,$H494/$G494,$H494-SUM($I494:AH494)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AJ$5,$H494/$G494,$H494-SUM($I494:AI494)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AK$5,$H494/$G494,$H494-SUM($I494:AJ494)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AL$5,$H494/$G494,$H494-SUM($I494:AK494)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AM$5,$H494/$G494,$H494-SUM($I494:AL494)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AN$5,$H494/$G494,$H494-SUM($I494:AM494)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AO$5,$H494/$G494,$H494-SUM($I494:AN494)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AP$5,$H494/$G494,$H494-SUM($I494:AO494)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AQ$5,$H494/$G494,$H494-SUM($I494:AP494)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AR$5,$H494/$G494,$H494-SUM($I494:AQ494)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AS$5,$H494/$G494,$H494-SUM($I494:AR494)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AT$5,$H494/$G494,$H494-SUM($I494:AS494)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AU$5,$H494/$G494,$H494-SUM($I494:AT494)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AV$5,$H494/$G494,$H494-SUM($I494:AU494)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AW$5,$H494/$G494,$H494-SUM($I494:AV494)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AX$5,$H494/$G494,$H494-SUM($I494:AW494)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AY$5,$H494/$G494,$H494-SUM($I494:AX494)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>AZ$5,$H494/$G494,$H494-SUM($I494:AY494)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BA$5,$H494/$G494,$H494-SUM($I494:AZ494)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BB$5,$H494/$G494,$H494-SUM($I494:BA494)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BC$5,$H494/$G494,$H494-SUM($I494:BB494)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BD$5,$H494/$G494,$H494-SUM($I494:BC494)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BE$5,$H494/$G494,$H494-SUM($I494:BD494)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BF$5,$H494/$G494,$H494-SUM($I494:BE494)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BG$5,$H494/$G494,$H494-SUM($I494:BF494)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BH$5,$H494/$G494,$H494-SUM($I494:BG494)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BI$5,$H494/$G494,$H494-SUM($I494:BH494)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BJ$5,$H494/$G494,$H494-SUM($I494:BI494)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BK$5,$H494/$G494,$H494-SUM($I494:BJ494)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BL$5,$H494/$G494,$H494-SUM($I494:BK494)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BM$5,$H494/$G494,$H494-SUM($I494:BL494)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BN$5,$H494/$G494,$H494-SUM($I494:BM494)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BO$5,$H494/$G494,$H494-SUM($I494:BN494)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BP$5,$H494/$G494,$H494-SUM($I494:BO494)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BQ$5,$H494/$G494,$H494-SUM($I494:BP494)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BR$5,$H494/$G494,$H494-SUM($I494:BQ494)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BS$5,$H494/$G494,$H494-SUM($I494:BR494)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BT$5,$H494/$G494,$H494-SUM($I494:BS494)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BU$5,$H494/$G494,$H494-SUM($I494:BT494)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BV$5,$H494/$G494,$H494-SUM($I494:BU494)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BW$5,$H494/$G494,$H494-SUM($I494:BV494)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BX$5,$H494/$G494,$H494-SUM($I494:BW494)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BY$5,$H494/$G494,$H494-SUM($I494:BX494)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>BZ$5,$H494/$G494,$H494-SUM($I494:BY494)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>CA$5,$H494/$G494,$H494-SUM($I494:BZ494)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>CB$5,$H494/$G494,$H494-SUM($I494:CA494)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D494,$G494=\"n/a\"),0,IF(SUM($D494,$G494+0.5)>CC$5,$H494/$G494,$H494-SUM($I494:CB494)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>J$5,$H495/$G495,$H495-SUM($I495:I495)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>K$5,$H495/$G495,$H495-SUM($I495:J495)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>L$5,$H495/$G495,$H495-SUM($I495:K495)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>M$5,$H495/$G495,$H495-SUM($I495:L495)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>N$5,$H495/$G495,$H495-SUM($I495:M495)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>O$5,$H495/$G495,$H495-SUM($I495:N495)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>P$5,$H495/$G495,$H495-SUM($I495:O495)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>Q$5,$H495/$G495,$H495-SUM($I495:P495)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>R$5,$H495/$G495,$H495-SUM($I495:Q495)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>S$5,$H495/$G495,$H495-SUM($I495:R495)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>T$5,$H495/$G495,$H495-SUM($I495:S495)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>U$5,$H495/$G495,$H495-SUM($I495:T495)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>V$5,$H495/$G495,$H495-SUM($I495:U495)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>W$5,$H495/$G495,$H495-SUM($I495:V495)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>X$5,$H495/$G495,$H495-SUM($I495:W495)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>Y$5,$H495/$G495,$H495-SUM($I495:X495)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>Z$5,$H495/$G495,$H495-SUM($I495:Y495)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AA$5,$H495/$G495,$H495-SUM($I495:Z495)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AB$5,$H495/$G495,$H495-SUM($I495:AA495)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AC$5,$H495/$G495,$H495-SUM($I495:AB495)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AD$5,$H495/$G495,$H495-SUM($I495:AC495)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AE$5,$H495/$G495,$H495-SUM($I495:AD495)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AF$5,$H495/$G495,$H495-SUM($I495:AE495)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AG$5,$H495/$G495,$H495-SUM($I495:AF495)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AH$5,$H495/$G495,$H495-SUM($I495:AG495)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AI$5,$H495/$G495,$H495-SUM($I495:AH495)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AJ$5,$H495/$G495,$H495-SUM($I495:AI495)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AK$5,$H495/$G495,$H495-SUM($I495:AJ495)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AL$5,$H495/$G495,$H495-SUM($I495:AK495)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AM$5,$H495/$G495,$H495-SUM($I495:AL495)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AN$5,$H495/$G495,$H495-SUM($I495:AM495)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AO$5,$H495/$G495,$H495-SUM($I495:AN495)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AP$5,$H495/$G495,$H495-SUM($I495:AO495)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AQ$5,$H495/$G495,$H495-SUM($I495:AP495)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AR$5,$H495/$G495,$H495-SUM($I495:AQ495)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AS$5,$H495/$G495,$H495-SUM($I495:AR495)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AT$5,$H495/$G495,$H495-SUM($I495:AS495)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AU$5,$H495/$G495,$H495-SUM($I495:AT495)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AV$5,$H495/$G495,$H495-SUM($I495:AU495)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AW$5,$H495/$G495,$H495-SUM($I495:AV495)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AX$5,$H495/$G495,$H495-SUM($I495:AW495)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AY$5,$H495/$G495,$H495-SUM($I495:AX495)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>AZ$5,$H495/$G495,$H495-SUM($I495:AY495)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BA$5,$H495/$G495,$H495-SUM($I495:AZ495)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BB$5,$H495/$G495,$H495-SUM($I495:BA495)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BC$5,$H495/$G495,$H495-SUM($I495:BB495)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BD$5,$H495/$G495,$H495-SUM($I495:BC495)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BE$5,$H495/$G495,$H495-SUM($I495:BD495)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BF$5,$H495/$G495,$H495-SUM($I495:BE495)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BG$5,$H495/$G495,$H495-SUM($I495:BF495)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BH$5,$H495/$G495,$H495-SUM($I495:BG495)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BI$5,$H495/$G495,$H495-SUM($I495:BH495)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BJ$5,$H495/$G495,$H495-SUM($I495:BI495)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BK$5,$H495/$G495,$H495-SUM($I495:BJ495)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BL$5,$H495/$G495,$H495-SUM($I495:BK495)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BM$5,$H495/$G495,$H495-SUM($I495:BL495)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BN$5,$H495/$G495,$H495-SUM($I495:BM495)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BO$5,$H495/$G495,$H495-SUM($I495:BN495)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BP$5,$H495/$G495,$H495-SUM($I495:BO495)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BQ$5,$H495/$G495,$H495-SUM($I495:BP495)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BR$5,$H495/$G495,$H495-SUM($I495:BQ495)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BS$5,$H495/$G495,$H495-SUM($I495:BR495)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BT$5,$H495/$G495,$H495-SUM($I495:BS495)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BU$5,$H495/$G495,$H495-SUM($I495:BT495)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BV$5,$H495/$G495,$H495-SUM($I495:BU495)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BW$5,$H495/$G495,$H495-SUM($I495:BV495)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BX$5,$H495/$G495,$H495-SUM($I495:BW495)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BY$5,$H495/$G495,$H495-SUM($I495:BX495)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>BZ$5,$H495/$G495,$H495-SUM($I495:BY495)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>CA$5,$H495/$G495,$H495-SUM($I495:BZ495)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>CB$5,$H495/$G495,$H495-SUM($I495:CA495)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D495,$G495=\"n/a\"),0,IF(SUM($D495,$G495+0.5)>CC$5,$H495/$G495,$H495-SUM($I495:CB495)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>J$5,$H496/$G496,$H496-SUM($I496:I496)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>K$5,$H496/$G496,$H496-SUM($I496:J496)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>L$5,$H496/$G496,$H496-SUM($I496:K496)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>M$5,$H496/$G496,$H496-SUM($I496:L496)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>N$5,$H496/$G496,$H496-SUM($I496:M496)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>O$5,$H496/$G496,$H496-SUM($I496:N496)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>P$5,$H496/$G496,$H496-SUM($I496:O496)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>Q$5,$H496/$G496,$H496-SUM($I496:P496)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>R$5,$H496/$G496,$H496-SUM($I496:Q496)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>S$5,$H496/$G496,$H496-SUM($I496:R496)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>T$5,$H496/$G496,$H496-SUM($I496:S496)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>U$5,$H496/$G496,$H496-SUM($I496:T496)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>V$5,$H496/$G496,$H496-SUM($I496:U496)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>W$5,$H496/$G496,$H496-SUM($I496:V496)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>X$5,$H496/$G496,$H496-SUM($I496:W496)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>Y$5,$H496/$G496,$H496-SUM($I496:X496)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>Z$5,$H496/$G496,$H496-SUM($I496:Y496)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AA$5,$H496/$G496,$H496-SUM($I496:Z496)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AB$5,$H496/$G496,$H496-SUM($I496:AA496)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AC$5,$H496/$G496,$H496-SUM($I496:AB496)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AD$5,$H496/$G496,$H496-SUM($I496:AC496)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AE$5,$H496/$G496,$H496-SUM($I496:AD496)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AF$5,$H496/$G496,$H496-SUM($I496:AE496)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AG$5,$H496/$G496,$H496-SUM($I496:AF496)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AH$5,$H496/$G496,$H496-SUM($I496:AG496)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AI$5,$H496/$G496,$H496-SUM($I496:AH496)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AJ$5,$H496/$G496,$H496-SUM($I496:AI496)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AK$5,$H496/$G496,$H496-SUM($I496:AJ496)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AL$5,$H496/$G496,$H496-SUM($I496:AK496)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AM$5,$H496/$G496,$H496-SUM($I496:AL496)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AN$5,$H496/$G496,$H496-SUM($I496:AM496)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AO$5,$H496/$G496,$H496-SUM($I496:AN496)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AP$5,$H496/$G496,$H496-SUM($I496:AO496)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AQ$5,$H496/$G496,$H496-SUM($I496:AP496)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AR$5,$H496/$G496,$H496-SUM($I496:AQ496)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AS$5,$H496/$G496,$H496-SUM($I496:AR496)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AT$5,$H496/$G496,$H496-SUM($I496:AS496)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AU$5,$H496/$G496,$H496-SUM($I496:AT496)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AV$5,$H496/$G496,$H496-SUM($I496:AU496)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AW$5,$H496/$G496,$H496-SUM($I496:AV496)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AX$5,$H496/$G496,$H496-SUM($I496:AW496)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AY$5,$H496/$G496,$H496-SUM($I496:AX496)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>AZ$5,$H496/$G496,$H496-SUM($I496:AY496)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BA$5,$H496/$G496,$H496-SUM($I496:AZ496)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BB$5,$H496/$G496,$H496-SUM($I496:BA496)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BC$5,$H496/$G496,$H496-SUM($I496:BB496)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BD$5,$H496/$G496,$H496-SUM($I496:BC496)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BE$5,$H496/$G496,$H496-SUM($I496:BD496)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BF$5,$H496/$G496,$H496-SUM($I496:BE496)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BG$5,$H496/$G496,$H496-SUM($I496:BF496)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BH$5,$H496/$G496,$H496-SUM($I496:BG496)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BI$5,$H496/$G496,$H496-SUM($I496:BH496)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BJ$5,$H496/$G496,$H496-SUM($I496:BI496)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BK$5,$H496/$G496,$H496-SUM($I496:BJ496)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BL$5,$H496/$G496,$H496-SUM($I496:BK496)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BM$5,$H496/$G496,$H496-SUM($I496:BL496)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BN$5,$H496/$G496,$H496-SUM($I496:BM496)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BO$5,$H496/$G496,$H496-SUM($I496:BN496)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BP$5,$H496/$G496,$H496-SUM($I496:BO496)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BQ$5,$H496/$G496,$H496-SUM($I496:BP496)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BR$5,$H496/$G496,$H496-SUM($I496:BQ496)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BS$5,$H496/$G496,$H496-SUM($I496:BR496)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BT$5,$H496/$G496,$H496-SUM($I496:BS496)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BU$5,$H496/$G496,$H496-SUM($I496:BT496)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BV$5,$H496/$G496,$H496-SUM($I496:BU496)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BW$5,$H496/$G496,$H496-SUM($I496:BV496)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BX$5,$H496/$G496,$H496-SUM($I496:BW496)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BY$5,$H496/$G496,$H496-SUM($I496:BX496)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>BZ$5,$H496/$G496,$H496-SUM($I496:BY496)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>CA$5,$H496/$G496,$H496-SUM($I496:BZ496)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>CB$5,$H496/$G496,$H496-SUM($I496:CA496)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D496,$G496=\"n/a\"),0,IF(SUM($D496,$G496+0.5)>CC$5,$H496/$G496,$H496-SUM($I496:CB496)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>J$5,$H497/$G497,$H497-SUM($I497:I497)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>K$5,$H497/$G497,$H497-SUM($I497:J497)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>L$5,$H497/$G497,$H497-SUM($I497:K497)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>M$5,$H497/$G497,$H497-SUM($I497:L497)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>N$5,$H497/$G497,$H497-SUM($I497:M497)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>O$5,$H497/$G497,$H497-SUM($I497:N497)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>P$5,$H497/$G497,$H497-SUM($I497:O497)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>Q$5,$H497/$G497,$H497-SUM($I497:P497)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>R$5,$H497/$G497,$H497-SUM($I497:Q497)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>S$5,$H497/$G497,$H497-SUM($I497:R497)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>T$5,$H497/$G497,$H497-SUM($I497:S497)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>U$5,$H497/$G497,$H497-SUM($I497:T497)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>V$5,$H497/$G497,$H497-SUM($I497:U497)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>W$5,$H497/$G497,$H497-SUM($I497:V497)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>X$5,$H497/$G497,$H497-SUM($I497:W497)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>Y$5,$H497/$G497,$H497-SUM($I497:X497)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>Z$5,$H497/$G497,$H497-SUM($I497:Y497)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AA$5,$H497/$G497,$H497-SUM($I497:Z497)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AB$5,$H497/$G497,$H497-SUM($I497:AA497)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AC$5,$H497/$G497,$H497-SUM($I497:AB497)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AD$5,$H497/$G497,$H497-SUM($I497:AC497)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AE$5,$H497/$G497,$H497-SUM($I497:AD497)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AF$5,$H497/$G497,$H497-SUM($I497:AE497)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AG$5,$H497/$G497,$H497-SUM($I497:AF497)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AH$5,$H497/$G497,$H497-SUM($I497:AG497)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AI$5,$H497/$G497,$H497-SUM($I497:AH497)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AJ$5,$H497/$G497,$H497-SUM($I497:AI497)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AK$5,$H497/$G497,$H497-SUM($I497:AJ497)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AL$5,$H497/$G497,$H497-SUM($I497:AK497)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AM$5,$H497/$G497,$H497-SUM($I497:AL497)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AN$5,$H497/$G497,$H497-SUM($I497:AM497)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AO$5,$H497/$G497,$H497-SUM($I497:AN497)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AP$5,$H497/$G497,$H497-SUM($I497:AO497)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AQ$5,$H497/$G497,$H497-SUM($I497:AP497)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AR$5,$H497/$G497,$H497-SUM($I497:AQ497)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AS$5,$H497/$G497,$H497-SUM($I497:AR497)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AT$5,$H497/$G497,$H497-SUM($I497:AS497)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AU$5,$H497/$G497,$H497-SUM($I497:AT497)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AV$5,$H497/$G497,$H497-SUM($I497:AU497)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AW$5,$H497/$G497,$H497-SUM($I497:AV497)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AX$5,$H497/$G497,$H497-SUM($I497:AW497)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AY$5,$H497/$G497,$H497-SUM($I497:AX497)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>AZ$5,$H497/$G497,$H497-SUM($I497:AY497)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BA$5,$H497/$G497,$H497-SUM($I497:AZ497)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BB$5,$H497/$G497,$H497-SUM($I497:BA497)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BC$5,$H497/$G497,$H497-SUM($I497:BB497)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BD$5,$H497/$G497,$H497-SUM($I497:BC497)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BE$5,$H497/$G497,$H497-SUM($I497:BD497)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BF$5,$H497/$G497,$H497-SUM($I497:BE497)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BG$5,$H497/$G497,$H497-SUM($I497:BF497)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BH$5,$H497/$G497,$H497-SUM($I497:BG497)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BI$5,$H497/$G497,$H497-SUM($I497:BH497)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BJ$5,$H497/$G497,$H497-SUM($I497:BI497)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BK$5,$H497/$G497,$H497-SUM($I497:BJ497)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BL$5,$H497/$G497,$H497-SUM($I497:BK497)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BM$5,$H497/$G497,$H497-SUM($I497:BL497)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BN$5,$H497/$G497,$H497-SUM($I497:BM497)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BO$5,$H497/$G497,$H497-SUM($I497:BN497)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BP$5,$H497/$G497,$H497-SUM($I497:BO497)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BQ$5,$H497/$G497,$H497-SUM($I497:BP497)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BR$5,$H497/$G497,$H497-SUM($I497:BQ497)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BS$5,$H497/$G497,$H497-SUM($I497:BR497)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BT$5,$H497/$G497,$H497-SUM($I497:BS497)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BU$5,$H497/$G497,$H497-SUM($I497:BT497)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BV$5,$H497/$G497,$H497-SUM($I497:BU497)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BW$5,$H497/$G497,$H497-SUM($I497:BV497)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BX$5,$H497/$G497,$H497-SUM($I497:BW497)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BY$5,$H497/$G497,$H497-SUM($I497:BX497)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>BZ$5,$H497/$G497,$H497-SUM($I497:BY497)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>CA$5,$H497/$G497,$H497-SUM($I497:BZ497)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>CB$5,$H497/$G497,$H497-SUM($I497:CA497)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D497,$G497=\"n/a\"),0,IF(SUM($D497,$G497+0.5)>CC$5,$H497/$G497,$H497-SUM($I497:CB497)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>J$5,$H498/$G498,$H498-SUM($I498:I498)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>K$5,$H498/$G498,$H498-SUM($I498:J498)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>L$5,$H498/$G498,$H498-SUM($I498:K498)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>M$5,$H498/$G498,$H498-SUM($I498:L498)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>N$5,$H498/$G498,$H498-SUM($I498:M498)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>O$5,$H498/$G498,$H498-SUM($I498:N498)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>P$5,$H498/$G498,$H498-SUM($I498:O498)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>Q$5,$H498/$G498,$H498-SUM($I498:P498)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>R$5,$H498/$G498,$H498-SUM($I498:Q498)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>S$5,$H498/$G498,$H498-SUM($I498:R498)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>T$5,$H498/$G498,$H498-SUM($I498:S498)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>U$5,$H498/$G498,$H498-SUM($I498:T498)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>V$5,$H498/$G498,$H498-SUM($I498:U498)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>W$5,$H498/$G498,$H498-SUM($I498:V498)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>X$5,$H498/$G498,$H498-SUM($I498:W498)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>Y$5,$H498/$G498,$H498-SUM($I498:X498)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>Z$5,$H498/$G498,$H498-SUM($I498:Y498)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AA$5,$H498/$G498,$H498-SUM($I498:Z498)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AB$5,$H498/$G498,$H498-SUM($I498:AA498)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AC$5,$H498/$G498,$H498-SUM($I498:AB498)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AD$5,$H498/$G498,$H498-SUM($I498:AC498)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AE$5,$H498/$G498,$H498-SUM($I498:AD498)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AF$5,$H498/$G498,$H498-SUM($I498:AE498)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AG$5,$H498/$G498,$H498-SUM($I498:AF498)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AH$5,$H498/$G498,$H498-SUM($I498:AG498)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AI$5,$H498/$G498,$H498-SUM($I498:AH498)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AJ$5,$H498/$G498,$H498-SUM($I498:AI498)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AK$5,$H498/$G498,$H498-SUM($I498:AJ498)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AL$5,$H498/$G498,$H498-SUM($I498:AK498)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AM$5,$H498/$G498,$H498-SUM($I498:AL498)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AN$5,$H498/$G498,$H498-SUM($I498:AM498)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AO$5,$H498/$G498,$H498-SUM($I498:AN498)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AP$5,$H498/$G498,$H498-SUM($I498:AO498)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AQ$5,$H498/$G498,$H498-SUM($I498:AP498)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AR$5,$H498/$G498,$H498-SUM($I498:AQ498)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AS$5,$H498/$G498,$H498-SUM($I498:AR498)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AT$5,$H498/$G498,$H498-SUM($I498:AS498)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AU$5,$H498/$G498,$H498-SUM($I498:AT498)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AV$5,$H498/$G498,$H498-SUM($I498:AU498)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AW$5,$H498/$G498,$H498-SUM($I498:AV498)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AX$5,$H498/$G498,$H498-SUM($I498:AW498)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AY$5,$H498/$G498,$H498-SUM($I498:AX498)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>AZ$5,$H498/$G498,$H498-SUM($I498:AY498)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BA$5,$H498/$G498,$H498-SUM($I498:AZ498)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BB$5,$H498/$G498,$H498-SUM($I498:BA498)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BC$5,$H498/$G498,$H498-SUM($I498:BB498)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BD$5,$H498/$G498,$H498-SUM($I498:BC498)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BE$5,$H498/$G498,$H498-SUM($I498:BD498)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BF$5,$H498/$G498,$H498-SUM($I498:BE498)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BG$5,$H498/$G498,$H498-SUM($I498:BF498)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BH$5,$H498/$G498,$H498-SUM($I498:BG498)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BI$5,$H498/$G498,$H498-SUM($I498:BH498)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BJ$5,$H498/$G498,$H498-SUM($I498:BI498)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BK$5,$H498/$G498,$H498-SUM($I498:BJ498)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BL$5,$H498/$G498,$H498-SUM($I498:BK498)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BM$5,$H498/$G498,$H498-SUM($I498:BL498)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BN$5,$H498/$G498,$H498-SUM($I498:BM498)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BO$5,$H498/$G498,$H498-SUM($I498:BN498)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BP$5,$H498/$G498,$H498-SUM($I498:BO498)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BQ$5,$H498/$G498,$H498-SUM($I498:BP498)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BR$5,$H498/$G498,$H498-SUM($I498:BQ498)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BS$5,$H498/$G498,$H498-SUM($I498:BR498)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BT$5,$H498/$G498,$H498-SUM($I498:BS498)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BU$5,$H498/$G498,$H498-SUM($I498:BT498)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BV$5,$H498/$G498,$H498-SUM($I498:BU498)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BW$5,$H498/$G498,$H498-SUM($I498:BV498)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BX$5,$H498/$G498,$H498-SUM($I498:BW498)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BY$5,$H498/$G498,$H498-SUM($I498:BX498)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>BZ$5,$H498/$G498,$H498-SUM($I498:BY498)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>CA$5,$H498/$G498,$H498-SUM($I498:BZ498)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>CB$5,$H498/$G498,$H498-SUM($I498:CA498)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D498,$G498=\"n/a\"),0,IF(SUM($D498,$G498+0.5)>CC$5,$H498/$G498,$H498-SUM($I498:CB498)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>J$5,$H499/$G499,$H499-SUM($I499:I499)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>K$5,$H499/$G499,$H499-SUM($I499:J499)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>L$5,$H499/$G499,$H499-SUM($I499:K499)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>M$5,$H499/$G499,$H499-SUM($I499:L499)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>N$5,$H499/$G499,$H499-SUM($I499:M499)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>O$5,$H499/$G499,$H499-SUM($I499:N499)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>P$5,$H499/$G499,$H499-SUM($I499:O499)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>Q$5,$H499/$G499,$H499-SUM($I499:P499)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>R$5,$H499/$G499,$H499-SUM($I499:Q499)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>S$5,$H499/$G499,$H499-SUM($I499:R499)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>T$5,$H499/$G499,$H499-SUM($I499:S499)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>U$5,$H499/$G499,$H499-SUM($I499:T499)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>V$5,$H499/$G499,$H499-SUM($I499:U499)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>W$5,$H499/$G499,$H499-SUM($I499:V499)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>X$5,$H499/$G499,$H499-SUM($I499:W499)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>Y$5,$H499/$G499,$H499-SUM($I499:X499)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>Z$5,$H499/$G499,$H499-SUM($I499:Y499)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AA$5,$H499/$G499,$H499-SUM($I499:Z499)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AB$5,$H499/$G499,$H499-SUM($I499:AA499)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AC$5,$H499/$G499,$H499-SUM($I499:AB499)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AD$5,$H499/$G499,$H499-SUM($I499:AC499)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AE$5,$H499/$G499,$H499-SUM($I499:AD499)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AF$5,$H499/$G499,$H499-SUM($I499:AE499)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AG$5,$H499/$G499,$H499-SUM($I499:AF499)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AH$5,$H499/$G499,$H499-SUM($I499:AG499)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AI$5,$H499/$G499,$H499-SUM($I499:AH499)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AJ$5,$H499/$G499,$H499-SUM($I499:AI499)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AK$5,$H499/$G499,$H499-SUM($I499:AJ499)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AL$5,$H499/$G499,$H499-SUM($I499:AK499)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AM$5,$H499/$G499,$H499-SUM($I499:AL499)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AN$5,$H499/$G499,$H499-SUM($I499:AM499)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AO$5,$H499/$G499,$H499-SUM($I499:AN499)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AP$5,$H499/$G499,$H499-SUM($I499:AO499)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AQ$5,$H499/$G499,$H499-SUM($I499:AP499)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AR$5,$H499/$G499,$H499-SUM($I499:AQ499)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AS$5,$H499/$G499,$H499-SUM($I499:AR499)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AT$5,$H499/$G499,$H499-SUM($I499:AS499)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AU$5,$H499/$G499,$H499-SUM($I499:AT499)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AV$5,$H499/$G499,$H499-SUM($I499:AU499)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AW$5,$H499/$G499,$H499-SUM($I499:AV499)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AX$5,$H499/$G499,$H499-SUM($I499:AW499)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AY$5,$H499/$G499,$H499-SUM($I499:AX499)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>AZ$5,$H499/$G499,$H499-SUM($I499:AY499)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BA$5,$H499/$G499,$H499-SUM($I499:AZ499)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BB$5,$H499/$G499,$H499-SUM($I499:BA499)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BC$5,$H499/$G499,$H499-SUM($I499:BB499)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BD$5,$H499/$G499,$H499-SUM($I499:BC499)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BE$5,$H499/$G499,$H499-SUM($I499:BD499)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BF$5,$H499/$G499,$H499-SUM($I499:BE499)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BG$5,$H499/$G499,$H499-SUM($I499:BF499)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BH$5,$H499/$G499,$H499-SUM($I499:BG499)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BI$5,$H499/$G499,$H499-SUM($I499:BH499)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BJ$5,$H499/$G499,$H499-SUM($I499:BI499)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BK$5,$H499/$G499,$H499-SUM($I499:BJ499)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BL$5,$H499/$G499,$H499-SUM($I499:BK499)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BM$5,$H499/$G499,$H499-SUM($I499:BL499)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BN$5,$H499/$G499,$H499-SUM($I499:BM499)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BO$5,$H499/$G499,$H499-SUM($I499:BN499)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BP$5,$H499/$G499,$H499-SUM($I499:BO499)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BQ$5,$H499/$G499,$H499-SUM($I499:BP499)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BR$5,$H499/$G499,$H499-SUM($I499:BQ499)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BS$5,$H499/$G499,$H499-SUM($I499:BR499)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BT$5,$H499/$G499,$H499-SUM($I499:BS499)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BU$5,$H499/$G499,$H499-SUM($I499:BT499)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BV$5,$H499/$G499,$H499-SUM($I499:BU499)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BW$5,$H499/$G499,$H499-SUM($I499:BV499)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BX$5,$H499/$G499,$H499-SUM($I499:BW499)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BY$5,$H499/$G499,$H499-SUM($I499:BX499)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>BZ$5,$H499/$G499,$H499-SUM($I499:BY499)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>CA$5,$H499/$G499,$H499-SUM($I499:BZ499)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>CB$5,$H499/$G499,$H499-SUM($I499:CA499)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D499,$G499=\"n/a\"),0,IF(SUM($D499,$G499+0.5)>CC$5,$H499/$G499,$H499-SUM($I499:CB499)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>J$5,$H500/$G500,$H500-SUM($I500:I500)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>K$5,$H500/$G500,$H500-SUM($I500:J500)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>L$5,$H500/$G500,$H500-SUM($I500:K500)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>M$5,$H500/$G500,$H500-SUM($I500:L500)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>N$5,$H500/$G500,$H500-SUM($I500:M500)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>O$5,$H500/$G500,$H500-SUM($I500:N500)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>P$5,$H500/$G500,$H500-SUM($I500:O500)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>Q$5,$H500/$G500,$H500-SUM($I500:P500)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>R$5,$H500/$G500,$H500-SUM($I500:Q500)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>S$5,$H500/$G500,$H500-SUM($I500:R500)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>T$5,$H500/$G500,$H500-SUM($I500:S500)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>U$5,$H500/$G500,$H500-SUM($I500:T500)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>V$5,$H500/$G500,$H500-SUM($I500:U500)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>W$5,$H500/$G500,$H500-SUM($I500:V500)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>X$5,$H500/$G500,$H500-SUM($I500:W500)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>Y$5,$H500/$G500,$H500-SUM($I500:X500)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>Z$5,$H500/$G500,$H500-SUM($I500:Y500)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AA$5,$H500/$G500,$H500-SUM($I500:Z500)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AB$5,$H500/$G500,$H500-SUM($I500:AA500)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AC$5,$H500/$G500,$H500-SUM($I500:AB500)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AD$5,$H500/$G500,$H500-SUM($I500:AC500)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AE$5,$H500/$G500,$H500-SUM($I500:AD500)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AF$5,$H500/$G500,$H500-SUM($I500:AE500)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AG$5,$H500/$G500,$H500-SUM($I500:AF500)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AH$5,$H500/$G500,$H500-SUM($I500:AG500)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AI$5,$H500/$G500,$H500-SUM($I500:AH500)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AJ$5,$H500/$G500,$H500-SUM($I500:AI500)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AK$5,$H500/$G500,$H500-SUM($I500:AJ500)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AL$5,$H500/$G500,$H500-SUM($I500:AK500)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AM$5,$H500/$G500,$H500-SUM($I500:AL500)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AN$5,$H500/$G500,$H500-SUM($I500:AM500)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AO$5,$H500/$G500,$H500-SUM($I500:AN500)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AP$5,$H500/$G500,$H500-SUM($I500:AO500)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AQ$5,$H500/$G500,$H500-SUM($I500:AP500)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AR$5,$H500/$G500,$H500-SUM($I500:AQ500)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AS$5,$H500/$G500,$H500-SUM($I500:AR500)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AT$5,$H500/$G500,$H500-SUM($I500:AS500)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AU$5,$H500/$G500,$H500-SUM($I500:AT500)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AV$5,$H500/$G500,$H500-SUM($I500:AU500)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AW$5,$H500/$G500,$H500-SUM($I500:AV500)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AX$5,$H500/$G500,$H500-SUM($I500:AW500)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AY$5,$H500/$G500,$H500-SUM($I500:AX500)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>AZ$5,$H500/$G500,$H500-SUM($I500:AY500)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BA$5,$H500/$G500,$H500-SUM($I500:AZ500)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BB$5,$H500/$G500,$H500-SUM($I500:BA500)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BC$5,$H500/$G500,$H500-SUM($I500:BB500)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BD$5,$H500/$G500,$H500-SUM($I500:BC500)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BE$5,$H500/$G500,$H500-SUM($I500:BD500)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BF$5,$H500/$G500,$H500-SUM($I500:BE500)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BG$5,$H500/$G500,$H500-SUM($I500:BF500)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BH$5,$H500/$G500,$H500-SUM($I500:BG500)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BI$5,$H500/$G500,$H500-SUM($I500:BH500)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BJ$5,$H500/$G500,$H500-SUM($I500:BI500)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BK$5,$H500/$G500,$H500-SUM($I500:BJ500)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BL$5,$H500/$G500,$H500-SUM($I500:BK500)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BM$5,$H500/$G500,$H500-SUM($I500:BL500)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BN$5,$H500/$G500,$H500-SUM($I500:BM500)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BO$5,$H500/$G500,$H500-SUM($I500:BN500)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BP$5,$H500/$G500,$H500-SUM($I500:BO500)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BQ$5,$H500/$G500,$H500-SUM($I500:BP500)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BR$5,$H500/$G500,$H500-SUM($I500:BQ500)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BS$5,$H500/$G500,$H500-SUM($I500:BR500)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BT$5,$H500/$G500,$H500-SUM($I500:BS500)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BU$5,$H500/$G500,$H500-SUM($I500:BT500)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BV$5,$H500/$G500,$H500-SUM($I500:BU500)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BW$5,$H500/$G500,$H500-SUM($I500:BV500)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BX$5,$H500/$G500,$H500-SUM($I500:BW500)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BY$5,$H500/$G500,$H500-SUM($I500:BX500)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>BZ$5,$H500/$G500,$H500-SUM($I500:BY500)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>CA$5,$H500/$G500,$H500-SUM($I500:BZ500)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>CB$5,$H500/$G500,$H500-SUM($I500:CA500)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D500,$G500=\"n/a\"),0,IF(SUM($D500,$G500+0.5)>CC$5,$H500/$G500,$H500-SUM($I500:CB500)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>J$5,$H501/$G501,$H501-SUM($I501:I501)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>K$5,$H501/$G501,$H501-SUM($I501:J501)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>L$5,$H501/$G501,$H501-SUM($I501:K501)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>M$5,$H501/$G501,$H501-SUM($I501:L501)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>N$5,$H501/$G501,$H501-SUM($I501:M501)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>O$5,$H501/$G501,$H501-SUM($I501:N501)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>P$5,$H501/$G501,$H501-SUM($I501:O501)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>Q$5,$H501/$G501,$H501-SUM($I501:P501)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>R$5,$H501/$G501,$H501-SUM($I501:Q501)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>S$5,$H501/$G501,$H501-SUM($I501:R501)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>T$5,$H501/$G501,$H501-SUM($I501:S501)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>U$5,$H501/$G501,$H501-SUM($I501:T501)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>V$5,$H501/$G501,$H501-SUM($I501:U501)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>W$5,$H501/$G501,$H501-SUM($I501:V501)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>X$5,$H501/$G501,$H501-SUM($I501:W501)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>Y$5,$H501/$G501,$H501-SUM($I501:X501)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>Z$5,$H501/$G501,$H501-SUM($I501:Y501)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AA$5,$H501/$G501,$H501-SUM($I501:Z501)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AB$5,$H501/$G501,$H501-SUM($I501:AA501)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AC$5,$H501/$G501,$H501-SUM($I501:AB501)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AD$5,$H501/$G501,$H501-SUM($I501:AC501)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AE$5,$H501/$G501,$H501-SUM($I501:AD501)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AF$5,$H501/$G501,$H501-SUM($I501:AE501)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AG$5,$H501/$G501,$H501-SUM($I501:AF501)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AH$5,$H501/$G501,$H501-SUM($I501:AG501)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AI$5,$H501/$G501,$H501-SUM($I501:AH501)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AJ$5,$H501/$G501,$H501-SUM($I501:AI501)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AK$5,$H501/$G501,$H501-SUM($I501:AJ501)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AL$5,$H501/$G501,$H501-SUM($I501:AK501)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AM$5,$H501/$G501,$H501-SUM($I501:AL501)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AN$5,$H501/$G501,$H501-SUM($I501:AM501)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AO$5,$H501/$G501,$H501-SUM($I501:AN501)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AP$5,$H501/$G501,$H501-SUM($I501:AO501)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AQ$5,$H501/$G501,$H501-SUM($I501:AP501)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AR$5,$H501/$G501,$H501-SUM($I501:AQ501)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AS$5,$H501/$G501,$H501-SUM($I501:AR501)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AT$5,$H501/$G501,$H501-SUM($I501:AS501)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AU$5,$H501/$G501,$H501-SUM($I501:AT501)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AV$5,$H501/$G501,$H501-SUM($I501:AU501)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AW$5,$H501/$G501,$H501-SUM($I501:AV501)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AX$5,$H501/$G501,$H501-SUM($I501:AW501)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AY$5,$H501/$G501,$H501-SUM($I501:AX501)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>AZ$5,$H501/$G501,$H501-SUM($I501:AY501)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BA$5,$H501/$G501,$H501-SUM($I501:AZ501)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BB$5,$H501/$G501,$H501-SUM($I501:BA501)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BC$5,$H501/$G501,$H501-SUM($I501:BB501)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BD$5,$H501/$G501,$H501-SUM($I501:BC501)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BE$5,$H501/$G501,$H501-SUM($I501:BD501)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BF$5,$H501/$G501,$H501-SUM($I501:BE501)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BG$5,$H501/$G501,$H501-SUM($I501:BF501)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BH$5,$H501/$G501,$H501-SUM($I501:BG501)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BI$5,$H501/$G501,$H501-SUM($I501:BH501)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BJ$5,$H501/$G501,$H501-SUM($I501:BI501)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BK$5,$H501/$G501,$H501-SUM($I501:BJ501)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BL$5,$H501/$G501,$H501-SUM($I501:BK501)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BM$5,$H501/$G501,$H501-SUM($I501:BL501)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BN$5,$H501/$G501,$H501-SUM($I501:BM501)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BO$5,$H501/$G501,$H501-SUM($I501:BN501)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BP$5,$H501/$G501,$H501-SUM($I501:BO501)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BQ$5,$H501/$G501,$H501-SUM($I501:BP501)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BR$5,$H501/$G501,$H501-SUM($I501:BQ501)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BS$5,$H501/$G501,$H501-SUM($I501:BR501)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BT$5,$H501/$G501,$H501-SUM($I501:BS501)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BU$5,$H501/$G501,$H501-SUM($I501:BT501)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BV$5,$H501/$G501,$H501-SUM($I501:BU501)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BW$5,$H501/$G501,$H501-SUM($I501:BV501)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BX$5,$H501/$G501,$H501-SUM($I501:BW501)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BY$5,$H501/$G501,$H501-SUM($I501:BX501)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>BZ$5,$H501/$G501,$H501-SUM($I501:BY501)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>CA$5,$H501/$G501,$H501-SUM($I501:BZ501)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>CB$5,$H501/$G501,$H501-SUM($I501:CA501)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D501,$G501=\"n/a\"),0,IF(SUM($D501,$G501+0.5)>CC$5,$H501/$G501,$H501-SUM($I501:CB501)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>J$5,$H502/$G502,$H502-SUM($I502:I502)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>K$5,$H502/$G502,$H502-SUM($I502:J502)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>L$5,$H502/$G502,$H502-SUM($I502:K502)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>M$5,$H502/$G502,$H502-SUM($I502:L502)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>N$5,$H502/$G502,$H502-SUM($I502:M502)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>O$5,$H502/$G502,$H502-SUM($I502:N502)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>P$5,$H502/$G502,$H502-SUM($I502:O502)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>Q$5,$H502/$G502,$H502-SUM($I502:P502)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>R$5,$H502/$G502,$H502-SUM($I502:Q502)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>S$5,$H502/$G502,$H502-SUM($I502:R502)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>T$5,$H502/$G502,$H502-SUM($I502:S502)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>U$5,$H502/$G502,$H502-SUM($I502:T502)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>V$5,$H502/$G502,$H502-SUM($I502:U502)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>W$5,$H502/$G502,$H502-SUM($I502:V502)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>X$5,$H502/$G502,$H502-SUM($I502:W502)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>Y$5,$H502/$G502,$H502-SUM($I502:X502)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>Z$5,$H502/$G502,$H502-SUM($I502:Y502)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AA$5,$H502/$G502,$H502-SUM($I502:Z502)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AB$5,$H502/$G502,$H502-SUM($I502:AA502)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AC$5,$H502/$G502,$H502-SUM($I502:AB502)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AD$5,$H502/$G502,$H502-SUM($I502:AC502)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AE$5,$H502/$G502,$H502-SUM($I502:AD502)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AF$5,$H502/$G502,$H502-SUM($I502:AE502)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AG$5,$H502/$G502,$H502-SUM($I502:AF502)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AH$5,$H502/$G502,$H502-SUM($I502:AG502)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AI$5,$H502/$G502,$H502-SUM($I502:AH502)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AJ$5,$H502/$G502,$H502-SUM($I502:AI502)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AK$5,$H502/$G502,$H502-SUM($I502:AJ502)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AL$5,$H502/$G502,$H502-SUM($I502:AK502)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AM$5,$H502/$G502,$H502-SUM($I502:AL502)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AN$5,$H502/$G502,$H502-SUM($I502:AM502)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AO$5,$H502/$G502,$H502-SUM($I502:AN502)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AP$5,$H502/$G502,$H502-SUM($I502:AO502)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AQ$5,$H502/$G502,$H502-SUM($I502:AP502)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AR$5,$H502/$G502,$H502-SUM($I502:AQ502)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AS$5,$H502/$G502,$H502-SUM($I502:AR502)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AT$5,$H502/$G502,$H502-SUM($I502:AS502)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AU$5,$H502/$G502,$H502-SUM($I502:AT502)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AV$5,$H502/$G502,$H502-SUM($I502:AU502)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AW$5,$H502/$G502,$H502-SUM($I502:AV502)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AX$5,$H502/$G502,$H502-SUM($I502:AW502)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AY$5,$H502/$G502,$H502-SUM($I502:AX502)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>AZ$5,$H502/$G502,$H502-SUM($I502:AY502)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BA$5,$H502/$G502,$H502-SUM($I502:AZ502)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BB$5,$H502/$G502,$H502-SUM($I502:BA502)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BC$5,$H502/$G502,$H502-SUM($I502:BB502)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BD$5,$H502/$G502,$H502-SUM($I502:BC502)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BE$5,$H502/$G502,$H502-SUM($I502:BD502)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BF$5,$H502/$G502,$H502-SUM($I502:BE502)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BG$5,$H502/$G502,$H502-SUM($I502:BF502)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BH$5,$H502/$G502,$H502-SUM($I502:BG502)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BI$5,$H502/$G502,$H502-SUM($I502:BH502)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BJ$5,$H502/$G502,$H502-SUM($I502:BI502)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BK$5,$H502/$G502,$H502-SUM($I502:BJ502)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BL$5,$H502/$G502,$H502-SUM($I502:BK502)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BM$5,$H502/$G502,$H502-SUM($I502:BL502)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BN$5,$H502/$G502,$H502-SUM($I502:BM502)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BO$5,$H502/$G502,$H502-SUM($I502:BN502)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BP$5,$H502/$G502,$H502-SUM($I502:BO502)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BQ$5,$H502/$G502,$H502-SUM($I502:BP502)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BR$5,$H502/$G502,$H502-SUM($I502:BQ502)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BS$5,$H502/$G502,$H502-SUM($I502:BR502)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BT$5,$H502/$G502,$H502-SUM($I502:BS502)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BU$5,$H502/$G502,$H502-SUM($I502:BT502)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BV$5,$H502/$G502,$H502-SUM($I502:BU502)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BW$5,$H502/$G502,$H502-SUM($I502:BV502)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BX$5,$H502/$G502,$H502-SUM($I502:BW502)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BY$5,$H502/$G502,$H502-SUM($I502:BX502)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>BZ$5,$H502/$G502,$H502-SUM($I502:BY502)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>CA$5,$H502/$G502,$H502-SUM($I502:BZ502)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>CB$5,$H502/$G502,$H502-SUM($I502:CA502)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D502,$G502=\"n/a\"),0,IF(SUM($D502,$G502+0.5)>CC$5,$H502/$G502,$H502-SUM($I502:CB502)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>J$5,$H503/$G503,$H503-SUM($I503:I503)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>K$5,$H503/$G503,$H503-SUM($I503:J503)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>L$5,$H503/$G503,$H503-SUM($I503:K503)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>M$5,$H503/$G503,$H503-SUM($I503:L503)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>N$5,$H503/$G503,$H503-SUM($I503:M503)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>O$5,$H503/$G503,$H503-SUM($I503:N503)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>P$5,$H503/$G503,$H503-SUM($I503:O503)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>Q$5,$H503/$G503,$H503-SUM($I503:P503)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>R$5,$H503/$G503,$H503-SUM($I503:Q503)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>S$5,$H503/$G503,$H503-SUM($I503:R503)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>T$5,$H503/$G503,$H503-SUM($I503:S503)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>U$5,$H503/$G503,$H503-SUM($I503:T503)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>V$5,$H503/$G503,$H503-SUM($I503:U503)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>W$5,$H503/$G503,$H503-SUM($I503:V503)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>X$5,$H503/$G503,$H503-SUM($I503:W503)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>Y$5,$H503/$G503,$H503-SUM($I503:X503)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>Z$5,$H503/$G503,$H503-SUM($I503:Y503)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AA$5,$H503/$G503,$H503-SUM($I503:Z503)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AB$5,$H503/$G503,$H503-SUM($I503:AA503)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AC$5,$H503/$G503,$H503-SUM($I503:AB503)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AD$5,$H503/$G503,$H503-SUM($I503:AC503)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AE$5,$H503/$G503,$H503-SUM($I503:AD503)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AF$5,$H503/$G503,$H503-SUM($I503:AE503)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AG$5,$H503/$G503,$H503-SUM($I503:AF503)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AH$5,$H503/$G503,$H503-SUM($I503:AG503)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AI$5,$H503/$G503,$H503-SUM($I503:AH503)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AJ$5,$H503/$G503,$H503-SUM($I503:AI503)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AK$5,$H503/$G503,$H503-SUM($I503:AJ503)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AL$5,$H503/$G503,$H503-SUM($I503:AK503)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AM$5,$H503/$G503,$H503-SUM($I503:AL503)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AN$5,$H503/$G503,$H503-SUM($I503:AM503)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AO$5,$H503/$G503,$H503-SUM($I503:AN503)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AP$5,$H503/$G503,$H503-SUM($I503:AO503)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AQ$5,$H503/$G503,$H503-SUM($I503:AP503)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AR$5,$H503/$G503,$H503-SUM($I503:AQ503)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AS$5,$H503/$G503,$H503-SUM($I503:AR503)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AT$5,$H503/$G503,$H503-SUM($I503:AS503)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AU$5,$H503/$G503,$H503-SUM($I503:AT503)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AV$5,$H503/$G503,$H503-SUM($I503:AU503)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AW$5,$H503/$G503,$H503-SUM($I503:AV503)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AX$5,$H503/$G503,$H503-SUM($I503:AW503)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AY$5,$H503/$G503,$H503-SUM($I503:AX503)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>AZ$5,$H503/$G503,$H503-SUM($I503:AY503)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BA$5,$H503/$G503,$H503-SUM($I503:AZ503)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BB$5,$H503/$G503,$H503-SUM($I503:BA503)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BC$5,$H503/$G503,$H503-SUM($I503:BB503)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BD$5,$H503/$G503,$H503-SUM($I503:BC503)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BE$5,$H503/$G503,$H503-SUM($I503:BD503)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BF$5,$H503/$G503,$H503-SUM($I503:BE503)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BG$5,$H503/$G503,$H503-SUM($I503:BF503)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BH$5,$H503/$G503,$H503-SUM($I503:BG503)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BI$5,$H503/$G503,$H503-SUM($I503:BH503)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BJ$5,$H503/$G503,$H503-SUM($I503:BI503)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BK$5,$H503/$G503,$H503-SUM($I503:BJ503)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BL$5,$H503/$G503,$H503-SUM($I503:BK503)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BM$5,$H503/$G503,$H503-SUM($I503:BL503)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BN$5,$H503/$G503,$H503-SUM($I503:BM503)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BO$5,$H503/$G503,$H503-SUM($I503:BN503)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BP$5,$H503/$G503,$H503-SUM($I503:BO503)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BQ$5,$H503/$G503,$H503-SUM($I503:BP503)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BR$5,$H503/$G503,$H503-SUM($I503:BQ503)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BS$5,$H503/$G503,$H503-SUM($I503:BR503)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BT$5,$H503/$G503,$H503-SUM($I503:BS503)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BU$5,$H503/$G503,$H503-SUM($I503:BT503)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BV$5,$H503/$G503,$H503-SUM($I503:BU503)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BW$5,$H503/$G503,$H503-SUM($I503:BV503)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BX$5,$H503/$G503,$H503-SUM($I503:BW503)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BY$5,$H503/$G503,$H503-SUM($I503:BX503)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>BZ$5,$H503/$G503,$H503-SUM($I503:BY503)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>CA$5,$H503/$G503,$H503-SUM($I503:BZ503)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>CB$5,$H503/$G503,$H503-SUM($I503:CA503)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D503,$G503=\"n/a\"),0,IF(SUM($D503,$G503+0.5)>CC$5,$H503/$G503,$H503-SUM($I503:CB503)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>J$5,$H504/$G504,$H504-SUM($I504:I504)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>K$5,$H504/$G504,$H504-SUM($I504:J504)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>L$5,$H504/$G504,$H504-SUM($I504:K504)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>M$5,$H504/$G504,$H504-SUM($I504:L504)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>N$5,$H504/$G504,$H504-SUM($I504:M504)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>O$5,$H504/$G504,$H504-SUM($I504:N504)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>P$5,$H504/$G504,$H504-SUM($I504:O504)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>Q$5,$H504/$G504,$H504-SUM($I504:P504)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>R$5,$H504/$G504,$H504-SUM($I504:Q504)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>S$5,$H504/$G504,$H504-SUM($I504:R504)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>T$5,$H504/$G504,$H504-SUM($I504:S504)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>U$5,$H504/$G504,$H504-SUM($I504:T504)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>V$5,$H504/$G504,$H504-SUM($I504:U504)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>W$5,$H504/$G504,$H504-SUM($I504:V504)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>X$5,$H504/$G504,$H504-SUM($I504:W504)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>Y$5,$H504/$G504,$H504-SUM($I504:X504)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>Z$5,$H504/$G504,$H504-SUM($I504:Y504)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AA$5,$H504/$G504,$H504-SUM($I504:Z504)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AB$5,$H504/$G504,$H504-SUM($I504:AA504)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AC$5,$H504/$G504,$H504-SUM($I504:AB504)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AD$5,$H504/$G504,$H504-SUM($I504:AC504)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AE$5,$H504/$G504,$H504-SUM($I504:AD504)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AF$5,$H504/$G504,$H504-SUM($I504:AE504)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AG$5,$H504/$G504,$H504-SUM($I504:AF504)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AH$5,$H504/$G504,$H504-SUM($I504:AG504)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AI$5,$H504/$G504,$H504-SUM($I504:AH504)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AJ$5,$H504/$G504,$H504-SUM($I504:AI504)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AK$5,$H504/$G504,$H504-SUM($I504:AJ504)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AL$5,$H504/$G504,$H504-SUM($I504:AK504)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AM$5,$H504/$G504,$H504-SUM($I504:AL504)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AN$5,$H504/$G504,$H504-SUM($I504:AM504)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AO$5,$H504/$G504,$H504-SUM($I504:AN504)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AP$5,$H504/$G504,$H504-SUM($I504:AO504)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AQ$5,$H504/$G504,$H504-SUM($I504:AP504)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AR$5,$H504/$G504,$H504-SUM($I504:AQ504)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AS$5,$H504/$G504,$H504-SUM($I504:AR504)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AT$5,$H504/$G504,$H504-SUM($I504:AS504)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AU$5,$H504/$G504,$H504-SUM($I504:AT504)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AV$5,$H504/$G504,$H504-SUM($I504:AU504)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AW$5,$H504/$G504,$H504-SUM($I504:AV504)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AX$5,$H504/$G504,$H504-SUM($I504:AW504)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AY$5,$H504/$G504,$H504-SUM($I504:AX504)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>AZ$5,$H504/$G504,$H504-SUM($I504:AY504)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BA$5,$H504/$G504,$H504-SUM($I504:AZ504)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BB$5,$H504/$G504,$H504-SUM($I504:BA504)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BC$5,$H504/$G504,$H504-SUM($I504:BB504)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BD$5,$H504/$G504,$H504-SUM($I504:BC504)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BE$5,$H504/$G504,$H504-SUM($I504:BD504)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BF$5,$H504/$G504,$H504-SUM($I504:BE504)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BG$5,$H504/$G504,$H504-SUM($I504:BF504)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BH$5,$H504/$G504,$H504-SUM($I504:BG504)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BI$5,$H504/$G504,$H504-SUM($I504:BH504)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BJ$5,$H504/$G504,$H504-SUM($I504:BI504)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BK$5,$H504/$G504,$H504-SUM($I504:BJ504)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BL$5,$H504/$G504,$H504-SUM($I504:BK504)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BM$5,$H504/$G504,$H504-SUM($I504:BL504)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BN$5,$H504/$G504,$H504-SUM($I504:BM504)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BO$5,$H504/$G504,$H504-SUM($I504:BN504)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BP$5,$H504/$G504,$H504-SUM($I504:BO504)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BQ$5,$H504/$G504,$H504-SUM($I504:BP504)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BR$5,$H504/$G504,$H504-SUM($I504:BQ504)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BS$5,$H504/$G504,$H504-SUM($I504:BR504)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BT$5,$H504/$G504,$H504-SUM($I504:BS504)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BU$5,$H504/$G504,$H504-SUM($I504:BT504)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BV$5,$H504/$G504,$H504-SUM($I504:BU504)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BW$5,$H504/$G504,$H504-SUM($I504:BV504)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BX$5,$H504/$G504,$H504-SUM($I504:BW504)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BY$5,$H504/$G504,$H504-SUM($I504:BX504)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>BZ$5,$H504/$G504,$H504-SUM($I504:BY504)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>CA$5,$H504/$G504,$H504-SUM($I504:BZ504)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>CB$5,$H504/$G504,$H504-SUM($I504:CA504)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D504,$G504=\"n/a\"),0,IF(SUM($D504,$G504+0.5)>CC$5,$H504/$G504,$H504-SUM($I504:CB504)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>J$5,$H505/$G505,$H505-SUM($I505:I505)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>K$5,$H505/$G505,$H505-SUM($I505:J505)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>L$5,$H505/$G505,$H505-SUM($I505:K505)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>M$5,$H505/$G505,$H505-SUM($I505:L505)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>N$5,$H505/$G505,$H505-SUM($I505:M505)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>O$5,$H505/$G505,$H505-SUM($I505:N505)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>P$5,$H505/$G505,$H505-SUM($I505:O505)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>Q$5,$H505/$G505,$H505-SUM($I505:P505)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>R$5,$H505/$G505,$H505-SUM($I505:Q505)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>S$5,$H505/$G505,$H505-SUM($I505:R505)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>T$5,$H505/$G505,$H505-SUM($I505:S505)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>U$5,$H505/$G505,$H505-SUM($I505:T505)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>V$5,$H505/$G505,$H505-SUM($I505:U505)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>W$5,$H505/$G505,$H505-SUM($I505:V505)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>X$5,$H505/$G505,$H505-SUM($I505:W505)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>Y$5,$H505/$G505,$H505-SUM($I505:X505)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>Z$5,$H505/$G505,$H505-SUM($I505:Y505)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AA$5,$H505/$G505,$H505-SUM($I505:Z505)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AB$5,$H505/$G505,$H505-SUM($I505:AA505)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AC$5,$H505/$G505,$H505-SUM($I505:AB505)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AD$5,$H505/$G505,$H505-SUM($I505:AC505)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AE$5,$H505/$G505,$H505-SUM($I505:AD505)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AF$5,$H505/$G505,$H505-SUM($I505:AE505)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AG$5,$H505/$G505,$H505-SUM($I505:AF505)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AH$5,$H505/$G505,$H505-SUM($I505:AG505)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AI$5,$H505/$G505,$H505-SUM($I505:AH505)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AJ$5,$H505/$G505,$H505-SUM($I505:AI505)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AK$5,$H505/$G505,$H505-SUM($I505:AJ505)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AL$5,$H505/$G505,$H505-SUM($I505:AK505)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AM$5,$H505/$G505,$H505-SUM($I505:AL505)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AN$5,$H505/$G505,$H505-SUM($I505:AM505)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AO$5,$H505/$G505,$H505-SUM($I505:AN505)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AP$5,$H505/$G505,$H505-SUM($I505:AO505)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AQ$5,$H505/$G505,$H505-SUM($I505:AP505)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AR$5,$H505/$G505,$H505-SUM($I505:AQ505)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AS$5,$H505/$G505,$H505-SUM($I505:AR505)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AT$5,$H505/$G505,$H505-SUM($I505:AS505)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AU$5,$H505/$G505,$H505-SUM($I505:AT505)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AV$5,$H505/$G505,$H505-SUM($I505:AU505)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AW$5,$H505/$G505,$H505-SUM($I505:AV505)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AX$5,$H505/$G505,$H505-SUM($I505:AW505)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AY$5,$H505/$G505,$H505-SUM($I505:AX505)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>AZ$5,$H505/$G505,$H505-SUM($I505:AY505)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BA$5,$H505/$G505,$H505-SUM($I505:AZ505)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BB$5,$H505/$G505,$H505-SUM($I505:BA505)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BC$5,$H505/$G505,$H505-SUM($I505:BB505)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BD$5,$H505/$G505,$H505-SUM($I505:BC505)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BE$5,$H505/$G505,$H505-SUM($I505:BD505)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BF$5,$H505/$G505,$H505-SUM($I505:BE505)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BG$5,$H505/$G505,$H505-SUM($I505:BF505)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BH$5,$H505/$G505,$H505-SUM($I505:BG505)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BI$5,$H505/$G505,$H505-SUM($I505:BH505)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BJ$5,$H505/$G505,$H505-SUM($I505:BI505)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BK$5,$H505/$G505,$H505-SUM($I505:BJ505)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BL$5,$H505/$G505,$H505-SUM($I505:BK505)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BM$5,$H505/$G505,$H505-SUM($I505:BL505)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BN$5,$H505/$G505,$H505-SUM($I505:BM505)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BO$5,$H505/$G505,$H505-SUM($I505:BN505)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BP$5,$H505/$G505,$H505-SUM($I505:BO505)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BQ$5,$H505/$G505,$H505-SUM($I505:BP505)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BR$5,$H505/$G505,$H505-SUM($I505:BQ505)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BS$5,$H505/$G505,$H505-SUM($I505:BR505)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BT$5,$H505/$G505,$H505-SUM($I505:BS505)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BU$5,$H505/$G505,$H505-SUM($I505:BT505)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BV$5,$H505/$G505,$H505-SUM($I505:BU505)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BW$5,$H505/$G505,$H505-SUM($I505:BV505)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BX$5,$H505/$G505,$H505-SUM($I505:BW505)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BY$5,$H505/$G505,$H505-SUM($I505:BX505)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>BZ$5,$H505/$G505,$H505-SUM($I505:BY505)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>CA$5,$H505/$G505,$H505-SUM($I505:BZ505)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>CB$5,$H505/$G505,$H505-SUM($I505:CA505)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D505,$G505=\"n/a\"),0,IF(SUM($D505,$G505+0.5)>CC$5,$H505/$G505,$H505-SUM($I505:CB505)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>J$5,$H506/$G506,$H506-SUM($I506:I506)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>K$5,$H506/$G506,$H506-SUM($I506:J506)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>L$5,$H506/$G506,$H506-SUM($I506:K506)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>M$5,$H506/$G506,$H506-SUM($I506:L506)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>N$5,$H506/$G506,$H506-SUM($I506:M506)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>O$5,$H506/$G506,$H506-SUM($I506:N506)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>P$5,$H506/$G506,$H506-SUM($I506:O506)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>Q$5,$H506/$G506,$H506-SUM($I506:P506)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>R$5,$H506/$G506,$H506-SUM($I506:Q506)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>S$5,$H506/$G506,$H506-SUM($I506:R506)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>T$5,$H506/$G506,$H506-SUM($I506:S506)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>U$5,$H506/$G506,$H506-SUM($I506:T506)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>V$5,$H506/$G506,$H506-SUM($I506:U506)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>W$5,$H506/$G506,$H506-SUM($I506:V506)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>X$5,$H506/$G506,$H506-SUM($I506:W506)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>Y$5,$H506/$G506,$H506-SUM($I506:X506)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>Z$5,$H506/$G506,$H506-SUM($I506:Y506)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AA$5,$H506/$G506,$H506-SUM($I506:Z506)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AB$5,$H506/$G506,$H506-SUM($I506:AA506)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AC$5,$H506/$G506,$H506-SUM($I506:AB506)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AD$5,$H506/$G506,$H506-SUM($I506:AC506)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AE$5,$H506/$G506,$H506-SUM($I506:AD506)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AF$5,$H506/$G506,$H506-SUM($I506:AE506)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AG$5,$H506/$G506,$H506-SUM($I506:AF506)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AH$5,$H506/$G506,$H506-SUM($I506:AG506)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AI$5,$H506/$G506,$H506-SUM($I506:AH506)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AJ$5,$H506/$G506,$H506-SUM($I506:AI506)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AK$5,$H506/$G506,$H506-SUM($I506:AJ506)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AL$5,$H506/$G506,$H506-SUM($I506:AK506)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AM$5,$H506/$G506,$H506-SUM($I506:AL506)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AN$5,$H506/$G506,$H506-SUM($I506:AM506)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AO$5,$H506/$G506,$H506-SUM($I506:AN506)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AP$5,$H506/$G506,$H506-SUM($I506:AO506)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AQ$5,$H506/$G506,$H506-SUM($I506:AP506)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AR$5,$H506/$G506,$H506-SUM($I506:AQ506)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AS$5,$H506/$G506,$H506-SUM($I506:AR506)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AT$5,$H506/$G506,$H506-SUM($I506:AS506)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AU$5,$H506/$G506,$H506-SUM($I506:AT506)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AV$5,$H506/$G506,$H506-SUM($I506:AU506)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AW$5,$H506/$G506,$H506-SUM($I506:AV506)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AX$5,$H506/$G506,$H506-SUM($I506:AW506)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AY$5,$H506/$G506,$H506-SUM($I506:AX506)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>AZ$5,$H506/$G506,$H506-SUM($I506:AY506)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BA$5,$H506/$G506,$H506-SUM($I506:AZ506)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BB$5,$H506/$G506,$H506-SUM($I506:BA506)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BC$5,$H506/$G506,$H506-SUM($I506:BB506)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BD$5,$H506/$G506,$H506-SUM($I506:BC506)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BE$5,$H506/$G506,$H506-SUM($I506:BD506)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BF$5,$H506/$G506,$H506-SUM($I506:BE506)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BG$5,$H506/$G506,$H506-SUM($I506:BF506)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BH$5,$H506/$G506,$H506-SUM($I506:BG506)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BI$5,$H506/$G506,$H506-SUM($I506:BH506)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BJ$5,$H506/$G506,$H506-SUM($I506:BI506)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BK$5,$H506/$G506,$H506-SUM($I506:BJ506)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BL$5,$H506/$G506,$H506-SUM($I506:BK506)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BM$5,$H506/$G506,$H506-SUM($I506:BL506)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BN$5,$H506/$G506,$H506-SUM($I506:BM506)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BO$5,$H506/$G506,$H506-SUM($I506:BN506)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BP$5,$H506/$G506,$H506-SUM($I506:BO506)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BQ$5,$H506/$G506,$H506-SUM($I506:BP506)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BR$5,$H506/$G506,$H506-SUM($I506:BQ506)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BS$5,$H506/$G506,$H506-SUM($I506:BR506)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BT$5,$H506/$G506,$H506-SUM($I506:BS506)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BU$5,$H506/$G506,$H506-SUM($I506:BT506)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BV$5,$H506/$G506,$H506-SUM($I506:BU506)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BW$5,$H506/$G506,$H506-SUM($I506:BV506)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BX$5,$H506/$G506,$H506-SUM($I506:BW506)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BY$5,$H506/$G506,$H506-SUM($I506:BX506)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>BZ$5,$H506/$G506,$H506-SUM($I506:BY506)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>CA$5,$H506/$G506,$H506-SUM($I506:BZ506)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>CB$5,$H506/$G506,$H506-SUM($I506:CA506)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D506,$G506=\"n/a\"),0,IF(SUM($D506,$G506+0.5)>CC$5,$H506/$G506,$H506-SUM($I506:CB506)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>J$5,$H507/$G507,$H507-SUM($I507:I507)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>K$5,$H507/$G507,$H507-SUM($I507:J507)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>L$5,$H507/$G507,$H507-SUM($I507:K507)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>M$5,$H507/$G507,$H507-SUM($I507:L507)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>N$5,$H507/$G507,$H507-SUM($I507:M507)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>O$5,$H507/$G507,$H507-SUM($I507:N507)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>P$5,$H507/$G507,$H507-SUM($I507:O507)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>Q$5,$H507/$G507,$H507-SUM($I507:P507)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>R$5,$H507/$G507,$H507-SUM($I507:Q507)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>S$5,$H507/$G507,$H507-SUM($I507:R507)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>T$5,$H507/$G507,$H507-SUM($I507:S507)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>U$5,$H507/$G507,$H507-SUM($I507:T507)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>V$5,$H507/$G507,$H507-SUM($I507:U507)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>W$5,$H507/$G507,$H507-SUM($I507:V507)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>X$5,$H507/$G507,$H507-SUM($I507:W507)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>Y$5,$H507/$G507,$H507-SUM($I507:X507)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>Z$5,$H507/$G507,$H507-SUM($I507:Y507)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AA$5,$H507/$G507,$H507-SUM($I507:Z507)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AB$5,$H507/$G507,$H507-SUM($I507:AA507)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AC$5,$H507/$G507,$H507-SUM($I507:AB507)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AD$5,$H507/$G507,$H507-SUM($I507:AC507)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AE$5,$H507/$G507,$H507-SUM($I507:AD507)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AF$5,$H507/$G507,$H507-SUM($I507:AE507)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AG$5,$H507/$G507,$H507-SUM($I507:AF507)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AH$5,$H507/$G507,$H507-SUM($I507:AG507)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AI$5,$H507/$G507,$H507-SUM($I507:AH507)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AJ$5,$H507/$G507,$H507-SUM($I507:AI507)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AK$5,$H507/$G507,$H507-SUM($I507:AJ507)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AL$5,$H507/$G507,$H507-SUM($I507:AK507)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AM$5,$H507/$G507,$H507-SUM($I507:AL507)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AN$5,$H507/$G507,$H507-SUM($I507:AM507)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AO$5,$H507/$G507,$H507-SUM($I507:AN507)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AP$5,$H507/$G507,$H507-SUM($I507:AO507)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AQ$5,$H507/$G507,$H507-SUM($I507:AP507)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AR$5,$H507/$G507,$H507-SUM($I507:AQ507)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AS$5,$H507/$G507,$H507-SUM($I507:AR507)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AT$5,$H507/$G507,$H507-SUM($I507:AS507)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AU$5,$H507/$G507,$H507-SUM($I507:AT507)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AV$5,$H507/$G507,$H507-SUM($I507:AU507)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AW$5,$H507/$G507,$H507-SUM($I507:AV507)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AX$5,$H507/$G507,$H507-SUM($I507:AW507)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AY$5,$H507/$G507,$H507-SUM($I507:AX507)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>AZ$5,$H507/$G507,$H507-SUM($I507:AY507)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BA$5,$H507/$G507,$H507-SUM($I507:AZ507)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BB$5,$H507/$G507,$H507-SUM($I507:BA507)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BC$5,$H507/$G507,$H507-SUM($I507:BB507)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BD$5,$H507/$G507,$H507-SUM($I507:BC507)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BE$5,$H507/$G507,$H507-SUM($I507:BD507)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BF$5,$H507/$G507,$H507-SUM($I507:BE507)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BG$5,$H507/$G507,$H507-SUM($I507:BF507)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BH$5,$H507/$G507,$H507-SUM($I507:BG507)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BI$5,$H507/$G507,$H507-SUM($I507:BH507)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BJ$5,$H507/$G507,$H507-SUM($I507:BI507)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BK$5,$H507/$G507,$H507-SUM($I507:BJ507)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BL$5,$H507/$G507,$H507-SUM($I507:BK507)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BM$5,$H507/$G507,$H507-SUM($I507:BL507)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BN$5,$H507/$G507,$H507-SUM($I507:BM507)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BO$5,$H507/$G507,$H507-SUM($I507:BN507)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BP$5,$H507/$G507,$H507-SUM($I507:BO507)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BQ$5,$H507/$G507,$H507-SUM($I507:BP507)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BR$5,$H507/$G507,$H507-SUM($I507:BQ507)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BS$5,$H507/$G507,$H507-SUM($I507:BR507)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BT$5,$H507/$G507,$H507-SUM($I507:BS507)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BU$5,$H507/$G507,$H507-SUM($I507:BT507)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BV$5,$H507/$G507,$H507-SUM($I507:BU507)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BW$5,$H507/$G507,$H507-SUM($I507:BV507)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BX$5,$H507/$G507,$H507-SUM($I507:BW507)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BY$5,$H507/$G507,$H507-SUM($I507:BX507)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>BZ$5,$H507/$G507,$H507-SUM($I507:BY507)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>CA$5,$H507/$G507,$H507-SUM($I507:BZ507)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>CB$5,$H507/$G507,$H507-SUM($I507:CA507)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D507,$G507=\"n/a\"),0,IF(SUM($D507,$G507+0.5)>CC$5,$H507/$G507,$H507-SUM($I507:CB507)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>J$5,$H508/$G508,$H508-SUM($I508:I508)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>K$5,$H508/$G508,$H508-SUM($I508:J508)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>L$5,$H508/$G508,$H508-SUM($I508:K508)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>M$5,$H508/$G508,$H508-SUM($I508:L508)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>N$5,$H508/$G508,$H508-SUM($I508:M508)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>O$5,$H508/$G508,$H508-SUM($I508:N508)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>P$5,$H508/$G508,$H508-SUM($I508:O508)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>Q$5,$H508/$G508,$H508-SUM($I508:P508)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>R$5,$H508/$G508,$H508-SUM($I508:Q508)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>S$5,$H508/$G508,$H508-SUM($I508:R508)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>T$5,$H508/$G508,$H508-SUM($I508:S508)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>U$5,$H508/$G508,$H508-SUM($I508:T508)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>V$5,$H508/$G508,$H508-SUM($I508:U508)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>W$5,$H508/$G508,$H508-SUM($I508:V508)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>X$5,$H508/$G508,$H508-SUM($I508:W508)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>Y$5,$H508/$G508,$H508-SUM($I508:X508)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>Z$5,$H508/$G508,$H508-SUM($I508:Y508)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AA$5,$H508/$G508,$H508-SUM($I508:Z508)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AB$5,$H508/$G508,$H508-SUM($I508:AA508)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AC$5,$H508/$G508,$H508-SUM($I508:AB508)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AD$5,$H508/$G508,$H508-SUM($I508:AC508)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AE$5,$H508/$G508,$H508-SUM($I508:AD508)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AF$5,$H508/$G508,$H508-SUM($I508:AE508)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AG$5,$H508/$G508,$H508-SUM($I508:AF508)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AH$5,$H508/$G508,$H508-SUM($I508:AG508)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AI$5,$H508/$G508,$H508-SUM($I508:AH508)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AJ$5,$H508/$G508,$H508-SUM($I508:AI508)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AK$5,$H508/$G508,$H508-SUM($I508:AJ508)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AL$5,$H508/$G508,$H508-SUM($I508:AK508)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AM$5,$H508/$G508,$H508-SUM($I508:AL508)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AN$5,$H508/$G508,$H508-SUM($I508:AM508)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AO$5,$H508/$G508,$H508-SUM($I508:AN508)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AP$5,$H508/$G508,$H508-SUM($I508:AO508)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AQ$5,$H508/$G508,$H508-SUM($I508:AP508)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AR$5,$H508/$G508,$H508-SUM($I508:AQ508)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AS$5,$H508/$G508,$H508-SUM($I508:AR508)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AT$5,$H508/$G508,$H508-SUM($I508:AS508)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AU$5,$H508/$G508,$H508-SUM($I508:AT508)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AV$5,$H508/$G508,$H508-SUM($I508:AU508)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AW$5,$H508/$G508,$H508-SUM($I508:AV508)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AX$5,$H508/$G508,$H508-SUM($I508:AW508)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AY$5,$H508/$G508,$H508-SUM($I508:AX508)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>AZ$5,$H508/$G508,$H508-SUM($I508:AY508)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BA$5,$H508/$G508,$H508-SUM($I508:AZ508)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BB$5,$H508/$G508,$H508-SUM($I508:BA508)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BC$5,$H508/$G508,$H508-SUM($I508:BB508)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BD$5,$H508/$G508,$H508-SUM($I508:BC508)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BE$5,$H508/$G508,$H508-SUM($I508:BD508)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BF$5,$H508/$G508,$H508-SUM($I508:BE508)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BG$5,$H508/$G508,$H508-SUM($I508:BF508)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BH$5,$H508/$G508,$H508-SUM($I508:BG508)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BI$5,$H508/$G508,$H508-SUM($I508:BH508)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BJ$5,$H508/$G508,$H508-SUM($I508:BI508)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BK$5,$H508/$G508,$H508-SUM($I508:BJ508)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BL$5,$H508/$G508,$H508-SUM($I508:BK508)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BM$5,$H508/$G508,$H508-SUM($I508:BL508)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BN$5,$H508/$G508,$H508-SUM($I508:BM508)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BO$5,$H508/$G508,$H508-SUM($I508:BN508)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BP$5,$H508/$G508,$H508-SUM($I508:BO508)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BQ$5,$H508/$G508,$H508-SUM($I508:BP508)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BR$5,$H508/$G508,$H508-SUM($I508:BQ508)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BS$5,$H508/$G508,$H508-SUM($I508:BR508)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BT$5,$H508/$G508,$H508-SUM($I508:BS508)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BU$5,$H508/$G508,$H508-SUM($I508:BT508)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BV$5,$H508/$G508,$H508-SUM($I508:BU508)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BW$5,$H508/$G508,$H508-SUM($I508:BV508)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BX$5,$H508/$G508,$H508-SUM($I508:BW508)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BY$5,$H508/$G508,$H508-SUM($I508:BX508)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>BZ$5,$H508/$G508,$H508-SUM($I508:BY508)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>CA$5,$H508/$G508,$H508-SUM($I508:BZ508)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>CB$5,$H508/$G508,$H508-SUM($I508:CA508)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D508,$G508=\"n/a\"),0,IF(SUM($D508,$G508+0.5)>CC$5,$H508/$G508,$H508-SUM($I508:CB508)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>J$5,$H509/$G509,$H509-SUM($I509:I509)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>K$5,$H509/$G509,$H509-SUM($I509:J509)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>L$5,$H509/$G509,$H509-SUM($I509:K509)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>M$5,$H509/$G509,$H509-SUM($I509:L509)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>N$5,$H509/$G509,$H509-SUM($I509:M509)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>O$5,$H509/$G509,$H509-SUM($I509:N509)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>P$5,$H509/$G509,$H509-SUM($I509:O509)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>Q$5,$H509/$G509,$H509-SUM($I509:P509)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>R$5,$H509/$G509,$H509-SUM($I509:Q509)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>S$5,$H509/$G509,$H509-SUM($I509:R509)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>T$5,$H509/$G509,$H509-SUM($I509:S509)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>U$5,$H509/$G509,$H509-SUM($I509:T509)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>V$5,$H509/$G509,$H509-SUM($I509:U509)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>W$5,$H509/$G509,$H509-SUM($I509:V509)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>X$5,$H509/$G509,$H509-SUM($I509:W509)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>Y$5,$H509/$G509,$H509-SUM($I509:X509)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>Z$5,$H509/$G509,$H509-SUM($I509:Y509)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AA$5,$H509/$G509,$H509-SUM($I509:Z509)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AB$5,$H509/$G509,$H509-SUM($I509:AA509)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AC$5,$H509/$G509,$H509-SUM($I509:AB509)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AD$5,$H509/$G509,$H509-SUM($I509:AC509)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AE$5,$H509/$G509,$H509-SUM($I509:AD509)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AF$5,$H509/$G509,$H509-SUM($I509:AE509)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AG$5,$H509/$G509,$H509-SUM($I509:AF509)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AH$5,$H509/$G509,$H509-SUM($I509:AG509)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AI$5,$H509/$G509,$H509-SUM($I509:AH509)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AJ$5,$H509/$G509,$H509-SUM($I509:AI509)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AK$5,$H509/$G509,$H509-SUM($I509:AJ509)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AL$5,$H509/$G509,$H509-SUM($I509:AK509)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AM$5,$H509/$G509,$H509-SUM($I509:AL509)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AN$5,$H509/$G509,$H509-SUM($I509:AM509)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AO$5,$H509/$G509,$H509-SUM($I509:AN509)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AP$5,$H509/$G509,$H509-SUM($I509:AO509)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AQ$5,$H509/$G509,$H509-SUM($I509:AP509)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AR$5,$H509/$G509,$H509-SUM($I509:AQ509)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AS$5,$H509/$G509,$H509-SUM($I509:AR509)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AT$5,$H509/$G509,$H509-SUM($I509:AS509)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AU$5,$H509/$G509,$H509-SUM($I509:AT509)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AV$5,$H509/$G509,$H509-SUM($I509:AU509)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AW$5,$H509/$G509,$H509-SUM($I509:AV509)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AX$5,$H509/$G509,$H509-SUM($I509:AW509)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AY$5,$H509/$G509,$H509-SUM($I509:AX509)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>AZ$5,$H509/$G509,$H509-SUM($I509:AY509)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BA$5,$H509/$G509,$H509-SUM($I509:AZ509)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BB$5,$H509/$G509,$H509-SUM($I509:BA509)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BC$5,$H509/$G509,$H509-SUM($I509:BB509)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BD$5,$H509/$G509,$H509-SUM($I509:BC509)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BE$5,$H509/$G509,$H509-SUM($I509:BD509)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BF$5,$H509/$G509,$H509-SUM($I509:BE509)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BG$5,$H509/$G509,$H509-SUM($I509:BF509)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BH$5,$H509/$G509,$H509-SUM($I509:BG509)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BI$5,$H509/$G509,$H509-SUM($I509:BH509)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BJ$5,$H509/$G509,$H509-SUM($I509:BI509)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BK$5,$H509/$G509,$H509-SUM($I509:BJ509)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BL$5,$H509/$G509,$H509-SUM($I509:BK509)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BM$5,$H509/$G509,$H509-SUM($I509:BL509)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BN$5,$H509/$G509,$H509-SUM($I509:BM509)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BO$5,$H509/$G509,$H509-SUM($I509:BN509)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BP$5,$H509/$G509,$H509-SUM($I509:BO509)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BQ$5,$H509/$G509,$H509-SUM($I509:BP509)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BR$5,$H509/$G509,$H509-SUM($I509:BQ509)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BS$5,$H509/$G509,$H509-SUM($I509:BR509)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BT$5,$H509/$G509,$H509-SUM($I509:BS509)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BU$5,$H509/$G509,$H509-SUM($I509:BT509)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BV$5,$H509/$G509,$H509-SUM($I509:BU509)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BW$5,$H509/$G509,$H509-SUM($I509:BV509)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BX$5,$H509/$G509,$H509-SUM($I509:BW509)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BY$5,$H509/$G509,$H509-SUM($I509:BX509)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>BZ$5,$H509/$G509,$H509-SUM($I509:BY509)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>CA$5,$H509/$G509,$H509-SUM($I509:BZ509)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>CB$5,$H509/$G509,$H509-SUM($I509:CA509)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D509,$G509=\"n/a\"),0,IF(SUM($D509,$G509+0.5)>CC$5,$H509/$G509,$H509-SUM($I509:CB509)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,25.606197014581664,0,null,{"$f":"IF(OR(J$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>J$5,$H510/$G510,$H510-SUM($I510:I510)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>K$5,$H510/$G510,$H510-SUM($I510:J510)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>L$5,$H510/$G510,$H510-SUM($I510:K510)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>M$5,$H510/$G510,$H510-SUM($I510:L510)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>N$5,$H510/$G510,$H510-SUM($I510:M510)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>O$5,$H510/$G510,$H510-SUM($I510:N510)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>P$5,$H510/$G510,$H510-SUM($I510:O510)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>Q$5,$H510/$G510,$H510-SUM($I510:P510)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>R$5,$H510/$G510,$H510-SUM($I510:Q510)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>S$5,$H510/$G510,$H510-SUM($I510:R510)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>T$5,$H510/$G510,$H510-SUM($I510:S510)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>U$5,$H510/$G510,$H510-SUM($I510:T510)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>V$5,$H510/$G510,$H510-SUM($I510:U510)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>W$5,$H510/$G510,$H510-SUM($I510:V510)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>X$5,$H510/$G510,$H510-SUM($I510:W510)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>Y$5,$H510/$G510,$H510-SUM($I510:X510)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>Z$5,$H510/$G510,$H510-SUM($I510:Y510)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AA$5,$H510/$G510,$H510-SUM($I510:Z510)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AB$5,$H510/$G510,$H510-SUM($I510:AA510)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AC$5,$H510/$G510,$H510-SUM($I510:AB510)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AD$5,$H510/$G510,$H510-SUM($I510:AC510)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AE$5,$H510/$G510,$H510-SUM($I510:AD510)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AF$5,$H510/$G510,$H510-SUM($I510:AE510)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AG$5,$H510/$G510,$H510-SUM($I510:AF510)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AH$5,$H510/$G510,$H510-SUM($I510:AG510)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AI$5,$H510/$G510,$H510-SUM($I510:AH510)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AJ$5,$H510/$G510,$H510-SUM($I510:AI510)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AK$5,$H510/$G510,$H510-SUM($I510:AJ510)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AL$5,$H510/$G510,$H510-SUM($I510:AK510)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AM$5,$H510/$G510,$H510-SUM($I510:AL510)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AN$5,$H510/$G510,$H510-SUM($I510:AM510)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AO$5,$H510/$G510,$H510-SUM($I510:AN510)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AP$5,$H510/$G510,$H510-SUM($I510:AO510)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AQ$5,$H510/$G510,$H510-SUM($I510:AP510)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AR$5,$H510/$G510,$H510-SUM($I510:AQ510)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AS$5,$H510/$G510,$H510-SUM($I510:AR510)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AT$5,$H510/$G510,$H510-SUM($I510:AS510)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AU$5,$H510/$G510,$H510-SUM($I510:AT510)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AV$5,$H510/$G510,$H510-SUM($I510:AU510)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AW$5,$H510/$G510,$H510-SUM($I510:AV510)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AX$5,$H510/$G510,$H510-SUM($I510:AW510)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AY$5,$H510/$G510,$H510-SUM($I510:AX510)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>AZ$5,$H510/$G510,$H510-SUM($I510:AY510)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BA$5,$H510/$G510,$H510-SUM($I510:AZ510)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BB$5,$H510/$G510,$H510-SUM($I510:BA510)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BC$5,$H510/$G510,$H510-SUM($I510:BB510)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BD$5,$H510/$G510,$H510-SUM($I510:BC510)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BE$5,$H510/$G510,$H510-SUM($I510:BD510)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BF$5,$H510/$G510,$H510-SUM($I510:BE510)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BG$5,$H510/$G510,$H510-SUM($I510:BF510)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BH$5,$H510/$G510,$H510-SUM($I510:BG510)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BI$5,$H510/$G510,$H510-SUM($I510:BH510)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BJ$5,$H510/$G510,$H510-SUM($I510:BI510)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BK$5,$H510/$G510,$H510-SUM($I510:BJ510)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BL$5,$H510/$G510,$H510-SUM($I510:BK510)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BM$5,$H510/$G510,$H510-SUM($I510:BL510)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BN$5,$H510/$G510,$H510-SUM($I510:BM510)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BO$5,$H510/$G510,$H510-SUM($I510:BN510)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BP$5,$H510/$G510,$H510-SUM($I510:BO510)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BQ$5,$H510/$G510,$H510-SUM($I510:BP510)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BR$5,$H510/$G510,$H510-SUM($I510:BQ510)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BS$5,$H510/$G510,$H510-SUM($I510:BR510)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BT$5,$H510/$G510,$H510-SUM($I510:BS510)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BU$5,$H510/$G510,$H510-SUM($I510:BT510)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BV$5,$H510/$G510,$H510-SUM($I510:BU510)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BW$5,$H510/$G510,$H510-SUM($I510:BV510)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BX$5,$H510/$G510,$H510-SUM($I510:BW510)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BY$5,$H510/$G510,$H510-SUM($I510:BX510)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>BZ$5,$H510/$G510,$H510-SUM($I510:BY510)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>CA$5,$H510/$G510,$H510-SUM($I510:BZ510)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>CB$5,$H510/$G510,$H510-SUM($I510:CA510)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D510,$G510=\"n/a\"),0,IF(SUM($D510,$G510+0.5)>CC$5,$H510/$G510,$H510-SUM($I510:CB510)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B454&\"Depn\"","v":"VBRCDepn"},null,null,null,{"$f":"SUM(J457,J463:J464,J468:J469,J472:J473,J481:J510)","v":0},{"$f":"SUM(K457,K463:K464,K468:K469,K472:K473,K481:K510)","v":0},0.37063040038402878,1.236051896629625,2.847497229787451,3.6741470941396051,4.7522204174984655,5.208328731767522,5.2836312679599624,5.8399453788100368,2.9199726894050184,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.8399453788100368,5.5086748204600031,4.6957986614364922,3.1635788325655123,2.2535860323689554,1.2022131297524108,0.68005398834375774,0.56431101538413841,5.9078897741930092E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW457,BW463:BW464,BW468:BW469,BW472:BW473,BW481:BW510)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J478-SUM(J481:J510)+I513","v":0},9.490435051826724,31.279957984961477,71.306892767399319,89.626754826290338,113.55796564624251,120.48494458390624,117.20482742958001,126.16628488603888,120.32633950722884,117.40636681782382,111.56642143901378,105.72647606020374,99.886530681393694,94.046585302583651,88.206639923773608,82.366694544963565,76.526749166153522,70.686803787343479,64.846858408533436,59.0069130297234,53.166967650913364,47.327022272103328,41.487076893293292,35.647131514483256,29.80718613567322,23.967240756863184,18.127295378053148,12.618620557593145,7.9228218961566528,4.7592430635911409,2.5056570312221855,1.3034439014697747,0.62338991312601699,5.9078897741878578E-2,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,{"$f":"BV478-SUM(BV481:BV510)+BU513","v":-5.1514348342607263E-14},-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B454","v":"Total Closing RAB - VBRC"},"$m Real 2010",null,null,null,null,{"$f":"J458+J461+J466+J474+J513","v":0},9.490435051826724,31.279957984961477,71.306892767399319,89.626754826290338,113.55796564624251,120.48494458390624,117.20482742958001,126.16628488603888,120.32633950722884,117.40636681782382,111.56642143901378,105.72647606020374,99.886530681393694,94.046585302583651,88.206639923773608,82.366694544963565,76.526749166153522,70.686803787343479,64.846858408533436,59.0069130297234,53.166967650913364,47.327022272103328,41.487076893293292,35.647131514483256,29.80718613567322,23.967240756863184,18.127295378053148,12.618620557593145,7.9228218961566528,4.7592430635911409,2.5056570312221855,1.3034439014697747,0.62338991312601699,5.9078897741878578E-2,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,{"$f":"BV458+BV461+BV466+BV474+BV513","v":-5.1514348342607263E-14},-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14]
[]
[{"$f":"MATCH(B516,DepnInputs!$C$34:$C$54,0)","v":9},{"$f":"'2011_15'!$C$27","v":"Land"},null,null,null,null,null," ",2010,{"$f":"I516+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU516+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A516)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A516)","v":0},null,{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:I519))),(MAX($H519/$G519,$H519-SUM($I519:I519)))))*J$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:J519))),(MAX($H519/$G519,$H519-SUM($I519:J519)))))*K$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:K519))),(MAX($H519/$G519,$H519-SUM($I519:K519)))))*L$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:L519))),(MAX($H519/$G519,$H519-SUM($I519:L519)))))*M$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:M519))),(MAX($H519/$G519,$H519-SUM($I519:M519)))))*N$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:N519))),(MAX($H519/$G519,$H519-SUM($I519:N519)))))*O$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:O519))),(MAX($H519/$G519,$H519-SUM($I519:O519)))))*P$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:P519))),(MAX($H519/$G519,$H519-SUM($I519:P519)))))*Q$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:Q519))),(MAX($H519/$G519,$H519-SUM($I519:Q519)))))*R$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:R519))),(MAX($H519/$G519,$H519-SUM($I519:R519)))))*S$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:S519))),(MAX($H519/$G519,$H519-SUM($I519:S519)))))*T$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:T519))),(MAX($H519/$G519,$H519-SUM($I519:T519)))))*U$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:U519))),(MAX($H519/$G519,$H519-SUM($I519:U519)))))*V$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:V519))),(MAX($H519/$G519,$H519-SUM($I519:V519)))))*W$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:W519))),(MAX($H519/$G519,$H519-SUM($I519:W519)))))*X$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:X519))),(MAX($H519/$G519,$H519-SUM($I519:X519)))))*Y$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:Y519))),(MAX($H519/$G519,$H519-SUM($I519:Y519)))))*Z$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:Z519))),(MAX($H519/$G519,$H519-SUM($I519:Z519)))))*AA$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AA519))),(MAX($H519/$G519,$H519-SUM($I519:AA519)))))*AB$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AB519))),(MAX($H519/$G519,$H519-SUM($I519:AB519)))))*AC$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AC519))),(MAX($H519/$G519,$H519-SUM($I519:AC519)))))*AD$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AD519))),(MAX($H519/$G519,$H519-SUM($I519:AD519)))))*AE$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AE519))),(MAX($H519/$G519,$H519-SUM($I519:AE519)))))*AF$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AF519))),(MAX($H519/$G519,$H519-SUM($I519:AF519)))))*AG$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AG519))),(MAX($H519/$G519,$H519-SUM($I519:AG519)))))*AH$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AH519))),(MAX($H519/$G519,$H519-SUM($I519:AH519)))))*AI$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AI519))),(MAX($H519/$G519,$H519-SUM($I519:AI519)))))*AJ$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AJ519))),(MAX($H519/$G519,$H519-SUM($I519:AJ519)))))*AK$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AK519))),(MAX($H519/$G519,$H519-SUM($I519:AK519)))))*AL$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AL519))),(MAX($H519/$G519,$H519-SUM($I519:AL519)))))*AM$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AM519))),(MAX($H519/$G519,$H519-SUM($I519:AM519)))))*AN$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AN519))),(MAX($H519/$G519,$H519-SUM($I519:AN519)))))*AO$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AO519))),(MAX($H519/$G519,$H519-SUM($I519:AO519)))))*AP$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AP519))),(MAX($H519/$G519,$H519-SUM($I519:AP519)))))*AQ$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AQ519))),(MAX($H519/$G519,$H519-SUM($I519:AQ519)))))*AR$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AR519))),(MAX($H519/$G519,$H519-SUM($I519:AR519)))))*AS$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AS519))),(MAX($H519/$G519,$H519-SUM($I519:AS519)))))*AT$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AT519))),(MAX($H519/$G519,$H519-SUM($I519:AT519)))))*AU$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AU519))),(MAX($H519/$G519,$H519-SUM($I519:AU519)))))*AV$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AV519))),(MAX($H519/$G519,$H519-SUM($I519:AV519)))))*AW$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AW519))),(MAX($H519/$G519,$H519-SUM($I519:AW519)))))*AX$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AX519))),(MAX($H519/$G519,$H519-SUM($I519:AX519)))))*AY$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AY519))),(MAX($H519/$G519,$H519-SUM($I519:AY519)))))*AZ$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:AZ519))),(MAX($H519/$G519,$H519-SUM($I519:AZ519)))))*BA$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BA519))),(MAX($H519/$G519,$H519-SUM($I519:BA519)))))*BB$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BB519))),(MAX($H519/$G519,$H519-SUM($I519:BB519)))))*BC$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BC519))),(MAX($H519/$G519,$H519-SUM($I519:BC519)))))*BD$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BD519))),(MAX($H519/$G519,$H519-SUM($I519:BD519)))))*BE$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BE519))),(MAX($H519/$G519,$H519-SUM($I519:BE519)))))*BF$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BF519))),(MAX($H519/$G519,$H519-SUM($I519:BF519)))))*BG$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BG519))),(MAX($H519/$G519,$H519-SUM($I519:BG519)))))*BH$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BH519))),(MAX($H519/$G519,$H519-SUM($I519:BH519)))))*BI$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BI519))),(MAX($H519/$G519,$H519-SUM($I519:BI519)))))*BJ$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BJ519))),(MAX($H519/$G519,$H519-SUM($I519:BJ519)))))*BK$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BK519))),(MAX($H519/$G519,$H519-SUM($I519:BK519)))))*BL$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BL519))),(MAX($H519/$G519,$H519-SUM($I519:BL519)))))*BM$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BM519))),(MAX($H519/$G519,$H519-SUM($I519:BM519)))))*BN$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BN519))),(MAX($H519/$G519,$H519-SUM($I519:BN519)))))*BO$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BO519))),(MAX($H519/$G519,$H519-SUM($I519:BO519)))))*BP$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BP519))),(MAX($H519/$G519,$H519-SUM($I519:BP519)))))*BQ$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BQ519))),(MAX($H519/$G519,$H519-SUM($I519:BQ519)))))*BR$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BR519))),(MAX($H519/$G519,$H519-SUM($I519:BR519)))))*BS$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BS519))),(MAX($H519/$G519,$H519-SUM($I519:BS519)))))*BT$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BT519))),(MAX($H519/$G519,$H519-SUM($I519:BT519)))))*BU$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BU519))),(MAX($H519/$G519,$H519-SUM($I519:BU519)))))*BV$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BV519))),(MAX($H519/$G519,$H519-SUM($I519:BV519)))))*BW$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BW519))),(MAX($H519/$G519,$H519-SUM($I519:BW519)))))*BX$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BX519))),(MAX($H519/$G519,$H519-SUM($I519:BX519)))))*BY$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BY519))),(MAX($H519/$G519,$H519-SUM($I519:BY519)))))*BZ$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:BZ519))),(MAX($H519/$G519,$H519-SUM($I519:BZ519)))))*CA$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:CA519))),(MAX($H519/$G519,$H519-SUM($I519:CA519)))))*CB$14","v":0},{"$f":"IF(OR($G519=0,$G519=\"n/a\"),0,IF($H519>0,(MIN($H519/$G519,$H519-SUM($I519:CB519))),(MAX($H519/$G519,$H519-SUM($I519:CB519)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H519-SUM($J519:$CC519),2)=0,G519=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H519,I520)-J519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H519,AO520)-AP519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H519,BU520)-BV519","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B516,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B516=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A516)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A516)))","v":"n/a"},{"$f":"INDEX($J523:$CC523, MATCH(VALUE(LEFT(D525,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((J$5-$D525)>($G525),$H525-SUM(I525:$J525),$H525/($G525-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((K$5-$D525)>($G525),$H525-SUM(J525:$J525),$H525/($G525-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((L$5-$D525)>($G525),$H525-SUM($J525:K525),$H525/($G525-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((M$5-$D525)>($G525),$H525-SUM($J525:L525),$H525/($G525-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((N$5-$D525)>($G525),$H525-SUM($J525:M525),$H525/($G525-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((O$5-$D525)>($G525),$H525-SUM($J525:N525),$H525/($G525-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((P$5-$D525)>($G525),$H525-SUM($J525:O525),$H525/($G525-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((Q$5-$D525)>($G525),$H525-SUM($J525:P525),$H525/($G525-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((R$5-$D525)>($G525),$H525-SUM($J525:Q525),$H525/($G525-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((S$5-$D525)>($G525),$H525-SUM($J525:R525),$H525/($G525-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((T$5-$D525)>($G525),$H525-SUM($J525:S525),$H525/($G525-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((U$5-$D525)>($G525),$H525-SUM($J525:T525),$H525/($G525-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((V$5-$D525)>($G525),$H525-SUM($J525:U525),$H525/($G525-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((W$5-$D525)>($G525),$H525-SUM($J525:V525),$H525/($G525-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((X$5-$D525)>($G525),$H525-SUM($J525:W525),$H525/($G525-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((Y$5-$D525)>($G525),$H525-SUM($J525:X525),$H525/($G525-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((Z$5-$D525)>($G525),$H525-SUM($J525:Y525),$H525/($G525-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AA$5-$D525)>($G525),$H525-SUM($J525:Z525),$H525/($G525-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AB$5-$D525)>($G525),$H525-SUM($J525:AA525),$H525/($G525-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AC$5-$D525)>($G525),$H525-SUM($J525:AB525),$H525/($G525-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AD$5-$D525)>($G525),$H525-SUM($J525:AC525),$H525/($G525-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AE$5-$D525)>($G525),$H525-SUM($J525:AD525),$H525/($G525-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AF$5-$D525)>($G525),$H525-SUM($J525:AE525),$H525/($G525-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AG$5-$D525)>($G525),$H525-SUM($J525:AF525),$H525/($G525-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AH$5-$D525)>($G525),$H525-SUM($J525:AG525),$H525/($G525-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AI$5-$D525)>($G525),$H525-SUM($J525:AH525),$H525/($G525-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AJ$5-$D525)>($G525),$H525-SUM($J525:AI525),$H525/($G525-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AK$5-$D525)>($G525),$H525-SUM($J525:AJ525),$H525/($G525-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AL$5-$D525)>($G525),$H525-SUM($J525:AK525),$H525/($G525-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AM$5-$D525)>($G525),$H525-SUM($J525:AL525),$H525/($G525-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AN$5-$D525)>($G525),$H525-SUM($J525:AM525),$H525/($G525-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AO$5-$D525)>($G525),$H525-SUM($J525:AN525),$H525/($G525-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AP$5-$D525)>($G525),$H525-SUM($J525:AO525),$H525/($G525-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AQ$5-$D525)>($G525),$H525-SUM($J525:AP525),$H525/($G525-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AR$5-$D525)>($G525),$H525-SUM($J525:AQ525),$H525/($G525-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AS$5-$D525)>($G525),$H525-SUM($J525:AR525),$H525/($G525-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AT$5-$D525)>($G525),$H525-SUM($J525:AS525),$H525/($G525-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AU$5-$D525)>($G525),$H525-SUM($J525:AT525),$H525/($G525-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AV$5-$D525)>($G525),$H525-SUM($J525:AU525),$H525/($G525-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AW$5-$D525)>($G525),$H525-SUM($J525:AV525),$H525/($G525-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AX$5-$D525)>($G525),$H525-SUM($J525:AW525),$H525/($G525-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AY$5-$D525)>($G525),$H525-SUM($J525:AX525),$H525/($G525-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((AZ$5-$D525)>($G525),$H525-SUM($J525:AY525),$H525/($G525-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BA$5-$D525)>($G525),$H525-SUM($J525:AZ525),$H525/($G525-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BB$5-$D525)>($G525),$H525-SUM($J525:BA525),$H525/($G525-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BC$5-$D525)>($G525),$H525-SUM($J525:BB525),$H525/($G525-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BD$5-$D525)>($G525),$H525-SUM($J525:BC525),$H525/($G525-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BE$5-$D525)>($G525),$H525-SUM($J525:BD525),$H525/($G525-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BF$5-$D525)>($G525),$H525-SUM($J525:BE525),$H525/($G525-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BG$5-$D525)>($G525),$H525-SUM($J525:BF525),$H525/($G525-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BH$5-$D525)>($G525),$H525-SUM($J525:BG525),$H525/($G525-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BI$5-$D525)>($G525),$H525-SUM($J525:BH525),$H525/($G525-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BJ$5-$D525)>($G525),$H525-SUM($J525:BI525),$H525/($G525-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BK$5-$D525)>($G525),$H525-SUM($J525:BJ525),$H525/($G525-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BL$5-$D525)>($G525),$H525-SUM($J525:BK525),$H525/($G525-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BM$5-$D525)>($G525),$H525-SUM($J525:BL525),$H525/($G525-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BN$5-$D525)>($G525),$H525-SUM($J525:BM525),$H525/($G525-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BO$5-$D525)>($G525),$H525-SUM($J525:BN525),$H525/($G525-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BP$5-$D525)>($G525),$H525-SUM($J525:BO525),$H525/($G525-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BQ$5-$D525)>($G525),$H525-SUM($J525:BP525),$H525/($G525-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BR$5-$D525)>($G525),$H525-SUM($J525:BQ525),$H525/($G525-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BS$5-$D525)>($G525),$H525-SUM($J525:BR525),$H525/($G525-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BT$5-$D525)>($G525),$H525-SUM($J525:BS525),$H525/($G525-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BU$5-$D525)>($G525),$H525-SUM($J525:BT525),$H525/($G525-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BV$5-$D525)>($G525),$H525-SUM($J525:BU525),$H525/($G525-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BW$5-$D525)>($G525),$H525-SUM($J525:BV525),$H525/($G525-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BX$5-$D525)>($G525),$H525-SUM($J525:BW525),$H525/($G525-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BY$5-$D525)>($G525),$H525-SUM($J525:BX525),$H525/($G525-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((BZ$5-$D525)>($G525),$H525-SUM($J525:BY525),$H525/($G525-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((CA$5-$D525)>($G525),$H525-SUM($J525:BZ525),$H525/($G525-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((CB$5-$D525)>($G525),$H525-SUM($J525:CA525),$H525/($G525-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D525+reg_period_length),$G525=\"n/a\"),0,IF((CC$5-$D525)>($G525),$H525-SUM($J525:CB525),$H525/($G525-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H525-SUM($J525:$CC525),2)=0,G525=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G525","v":"n/a"},{"$f":"INDEX($J523:$CC523, MATCH(VALUE(LEFT(D526,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((J$5-$D526)>($G526),$H526-SUM(I526:$J526),$H526/($G526-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((K$5-$D526)>($G526),$H526-SUM(J526:$J526),$H526/($G526-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((L$5-$D526)>($G526),$H526-SUM($J526:K526),$H526/($G526-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((M$5-$D526)>($G526),$H526-SUM($J526:L526),$H526/($G526-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((N$5-$D526)>($G526),$H526-SUM($J526:M526),$H526/($G526-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((O$5-$D526)>($G526),$H526-SUM($J526:N526),$H526/($G526-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((P$5-$D526)>($G526),$H526-SUM($J526:O526),$H526/($G526-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((Q$5-$D526)>($G526),$H526-SUM($J526:P526),$H526/($G526-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((R$5-$D526)>($G526),$H526-SUM($J526:Q526),$H526/($G526-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((S$5-$D526)>($G526),$H526-SUM($J526:R526),$H526/($G526-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D526+reg_period_length+0.5),$G526=\"n/a\"),0,IF((T$5-$D526)>($G526),$H526-SUM($J526:S526),$H526/($G526-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((U$5-$D526)>($G526),$H526-SUM($J526:T526),$H526/($G526-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((V$5-$D526)>($G526),$H526-SUM($J526:U526),$H526/($G526-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((W$5-$D526)>($G526),$H526-SUM($J526:V526),$H526/($G526-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((X$5-$D526)>($G526),$H526-SUM($J526:W526),$H526/($G526-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((Y$5-$D526)>($G526),$H526-SUM($J526:X526),$H526/($G526-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((Z$5-$D526)>($G526),$H526-SUM($J526:Y526),$H526/($G526-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AA$5-$D526)>($G526),$H526-SUM($J526:Z526),$H526/($G526-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AB$5-$D526)>($G526),$H526-SUM($J526:AA526),$H526/($G526-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AC$5-$D526)>($G526),$H526-SUM($J526:AB526),$H526/($G526-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AD$5-$D526)>($G526),$H526-SUM($J526:AC526),$H526/($G526-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AE$5-$D526)>($G526),$H526-SUM($J526:AD526),$H526/($G526-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AF$5-$D526)>($G526),$H526-SUM($J526:AE526),$H526/($G526-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AG$5-$D526)>($G526),$H526-SUM($J526:AF526),$H526/($G526-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AH$5-$D526)>($G526),$H526-SUM($J526:AG526),$H526/($G526-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AI$5-$D526)>($G526),$H526-SUM($J526:AH526),$H526/($G526-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AJ$5-$D526)>($G526),$H526-SUM($J526:AI526),$H526/($G526-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AK$5-$D526)>($G526),$H526-SUM($J526:AJ526),$H526/($G526-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AL$5-$D526)>($G526),$H526-SUM($J526:AK526),$H526/($G526-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AM$5-$D526)>($G526),$H526-SUM($J526:AL526),$H526/($G526-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AN$5-$D526)>($G526),$H526-SUM($J526:AM526),$H526/($G526-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AO$5-$D526)>($G526),$H526-SUM($J526:AN526),$H526/($G526-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AP$5-$D526)>($G526),$H526-SUM($J526:AO526),$H526/($G526-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AQ$5-$D526)>($G526),$H526-SUM($J526:AP526),$H526/($G526-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AR$5-$D526)>($G526),$H526-SUM($J526:AQ526),$H526/($G526-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AS$5-$D526)>($G526),$H526-SUM($J526:AR526),$H526/($G526-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AT$5-$D526)>($G526),$H526-SUM($J526:AS526),$H526/($G526-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AU$5-$D526)>($G526),$H526-SUM($J526:AT526),$H526/($G526-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AV$5-$D526)>($G526),$H526-SUM($J526:AU526),$H526/($G526-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AW$5-$D526)>($G526),$H526-SUM($J526:AV526),$H526/($G526-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AX$5-$D526)>($G526),$H526-SUM($J526:AW526),$H526/($G526-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AY$5-$D526)>($G526),$H526-SUM($J526:AX526),$H526/($G526-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((AZ$5-$D526)>($G526),$H526-SUM($J526:AY526),$H526/($G526-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BA$5-$D526)>($G526),$H526-SUM($J526:AZ526),$H526/($G526-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BB$5-$D526)>($G526),$H526-SUM($J526:BA526),$H526/($G526-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BC$5-$D526)>($G526),$H526-SUM($J526:BB526),$H526/($G526-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BD$5-$D526)>($G526),$H526-SUM($J526:BC526),$H526/($G526-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BE$5-$D526)>($G526),$H526-SUM($J526:BD526),$H526/($G526-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BF$5-$D526)>($G526),$H526-SUM($J526:BE526),$H526/($G526-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BG$5-$D526)>($G526),$H526-SUM($J526:BF526),$H526/($G526-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BH$5-$D526)>($G526),$H526-SUM($J526:BG526),$H526/($G526-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BI$5-$D526)>($G526),$H526-SUM($J526:BH526),$H526/($G526-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BJ$5-$D526)>($G526),$H526-SUM($J526:BI526),$H526/($G526-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BK$5-$D526)>($G526),$H526-SUM($J526:BJ526),$H526/($G526-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BL$5-$D526)>($G526),$H526-SUM($J526:BK526),$H526/($G526-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BM$5-$D526)>($G526),$H526-SUM($J526:BL526),$H526/($G526-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BN$5-$D526)>($G526),$H526-SUM($J526:BM526),$H526/($G526-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BO$5-$D526)>($G526),$H526-SUM($J526:BN526),$H526/($G526-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BP$5-$D526)>($G526),$H526-SUM($J526:BO526),$H526/($G526-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BQ$5-$D526)>($G526),$H526-SUM($J526:BP526),$H526/($G526-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BR$5-$D526)>($G526),$H526-SUM($J526:BQ526),$H526/($G526-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BS$5-$D526)>($G526),$H526-SUM($J526:BR526),$H526/($G526-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BT$5-$D526)>($G526),$H526-SUM($J526:BS526),$H526/($G526-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BU$5-$D526)>($G526),$H526-SUM($J526:BT526),$H526/($G526-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BV$5-$D526)>($G526),$H526-SUM($J526:BU526),$H526/($G526-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BW$5-$D526)>($G526),$H526-SUM($J526:BV526),$H526/($G526-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BX$5-$D526)>($G526),$H526-SUM($J526:BW526),$H526/($G526-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BY$5-$D526)>($G526),$H526-SUM($J526:BX526),$H526/($G526-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((BZ$5-$D526)>($G526),$H526-SUM($J526:BY526),$H526/($G526-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((CA$5-$D526)>($G526),$H526-SUM($J526:BZ526),$H526/($G526-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((CB$5-$D526)>($G526),$H526-SUM($J526:CA526),$H526/($G526-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D526+reg_period_length),$G526=\"n/a\"),0,IF((CC$5-$D526)>($G526),$H526-SUM($J526:CB526),$H526/($G526-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H526-SUM($J526:$CC526),2)=0,G526=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B516,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G518","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G519","v":0},{"$f":"INDEX($J528:$CC528, MATCH(VALUE(LEFT(D530,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((J$5-$D530)>($G530),$H530-SUM(I530:$J530),$H530/($G530-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((K$5-$D530)>($G530),$H530-SUM(J530:$J530),$H530/($G530-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((L$5-$D530)>($G530),$H530-SUM($J530:K530),$H530/($G530-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((M$5-$D530)>($G530),$H530-SUM($J530:L530),$H530/($G530-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((N$5-$D530)>($G530),$H530-SUM($J530:M530),$H530/($G530-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((O$5-$D530)>($G530),$H530-SUM($J530:N530),$H530/($G530-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((P$5-$D530)>($G530),$H530-SUM($J530:O530),$H530/($G530-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((Q$5-$D530)>($G530),$H530-SUM($J530:P530),$H530/($G530-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((R$5-$D530)>($G530),$H530-SUM($J530:Q530),$H530/($G530-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((S$5-$D530)>($G530),$H530-SUM($J530:R530),$H530/($G530-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((T$5-$D530)>($G530),$H530-SUM($J530:S530),$H530/($G530-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((U$5-$D530)>($G530),$H530-SUM($J530:T530),$H530/($G530-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((V$5-$D530)>($G530),$H530-SUM($J530:U530),$H530/($G530-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((W$5-$D530)>($G530),$H530-SUM($J530:V530),$H530/($G530-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((X$5-$D530)>($G530),$H530-SUM($J530:W530),$H530/($G530-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((Y$5-$D530)>($G530),$H530-SUM($J530:X530),$H530/($G530-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((Z$5-$D530)>($G530),$H530-SUM($J530:Y530),$H530/($G530-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AA$5-$D530)>($G530),$H530-SUM($J530:Z530),$H530/($G530-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AB$5-$D530)>($G530),$H530-SUM($J530:AA530),$H530/($G530-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AC$5-$D530)>($G530),$H530-SUM($J530:AB530),$H530/($G530-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AD$5-$D530)>($G530),$H530-SUM($J530:AC530),$H530/($G530-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AE$5-$D530)>($G530),$H530-SUM($J530:AD530),$H530/($G530-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AF$5-$D530)>($G530),$H530-SUM($J530:AE530),$H530/($G530-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AG$5-$D530)>($G530),$H530-SUM($J530:AF530),$H530/($G530-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AH$5-$D530)>($G530),$H530-SUM($J530:AG530),$H530/($G530-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AI$5-$D530)>($G530),$H530-SUM($J530:AH530),$H530/($G530-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AJ$5-$D530)>($G530),$H530-SUM($J530:AI530),$H530/($G530-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AK$5-$D530)>($G530),$H530-SUM($J530:AJ530),$H530/($G530-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AL$5-$D530)>($G530),$H530-SUM($J530:AK530),$H530/($G530-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AM$5-$D530)>($G530),$H530-SUM($J530:AL530),$H530/($G530-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AN$5-$D530)>($G530),$H530-SUM($J530:AM530),$H530/($G530-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AO$5-$D530)>($G530),$H530-SUM($J530:AN530),$H530/($G530-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AP$5-$D530)>($G530),$H530-SUM($J530:AO530),$H530/($G530-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AQ$5-$D530)>($G530),$H530-SUM($J530:AP530),$H530/($G530-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AR$5-$D530)>($G530),$H530-SUM($J530:AQ530),$H530/($G530-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AS$5-$D530)>($G530),$H530-SUM($J530:AR530),$H530/($G530-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AT$5-$D530)>($G530),$H530-SUM($J530:AS530),$H530/($G530-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AU$5-$D530)>($G530),$H530-SUM($J530:AT530),$H530/($G530-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AV$5-$D530)>($G530),$H530-SUM($J530:AU530),$H530/($G530-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AW$5-$D530)>($G530),$H530-SUM($J530:AV530),$H530/($G530-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AX$5-$D530)>($G530),$H530-SUM($J530:AW530),$H530/($G530-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AY$5-$D530)>($G530),$H530-SUM($J530:AX530),$H530/($G530-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((AZ$5-$D530)>($G530),$H530-SUM($J530:AY530),$H530/($G530-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BA$5-$D530)>($G530),$H530-SUM($J530:AZ530),$H530/($G530-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BB$5-$D530)>($G530),$H530-SUM($J530:BA530),$H530/($G530-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BC$5-$D530)>($G530),$H530-SUM($J530:BB530),$H530/($G530-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BD$5-$D530)>($G530),$H530-SUM($J530:BC530),$H530/($G530-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BE$5-$D530)>($G530),$H530-SUM($J530:BD530),$H530/($G530-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BF$5-$D530)>($G530),$H530-SUM($J530:BE530),$H530/($G530-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BG$5-$D530)>($G530),$H530-SUM($J530:BF530),$H530/($G530-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BH$5-$D530)>($G530),$H530-SUM($J530:BG530),$H530/($G530-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BI$5-$D530)>($G530),$H530-SUM($J530:BH530),$H530/($G530-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BJ$5-$D530)>($G530),$H530-SUM($J530:BI530),$H530/($G530-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BK$5-$D530)>($G530),$H530-SUM($J530:BJ530),$H530/($G530-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BL$5-$D530)>($G530),$H530-SUM($J530:BK530),$H530/($G530-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BM$5-$D530)>($G530),$H530-SUM($J530:BL530),$H530/($G530-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BN$5-$D530)>($G530),$H530-SUM($J530:BM530),$H530/($G530-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BO$5-$D530)>($G530),$H530-SUM($J530:BN530),$H530/($G530-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BP$5-$D530)>($G530),$H530-SUM($J530:BO530),$H530/($G530-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BQ$5-$D530)>($G530),$H530-SUM($J530:BP530),$H530/($G530-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BR$5-$D530)>($G530),$H530-SUM($J530:BQ530),$H530/($G530-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BS$5-$D530)>($G530),$H530-SUM($J530:BR530),$H530/($G530-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BT$5-$D530)>($G530),$H530-SUM($J530:BS530),$H530/($G530-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BU$5-$D530)>($G530),$H530-SUM($J530:BT530),$H530/($G530-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BV$5-$D530)>($G530),$H530-SUM($J530:BU530),$H530/($G530-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BW$5-$D530)>($G530),$H530-SUM($J530:BV530),$H530/($G530-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BX$5-$D530)>($G530),$H530-SUM($J530:BW530),$H530/($G530-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BY$5-$D530)>($G530),$H530-SUM($J530:BX530),$H530/($G530-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((BZ$5-$D530)>($G530),$H530-SUM($J530:BY530),$H530/($G530-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((CA$5-$D530)>($G530),$H530-SUM($J530:BZ530),$H530/($G530-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((CB$5-$D530)>($G530),$H530-SUM($J530:CA530),$H530/($G530-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D530+reg_period_length),$G530=\"n/a\"),0,IF((CC$5-$D530)>($G530),$H530-SUM($J530:CB530),$H530/($G530-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H530-SUM($J530:$CC530),2)=0,G530=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G530=\"n/a\",\"n/a\",MAX(G530-5,1))","v":1},{"$f":"INDEX($J528:$CC528, MATCH(VALUE(LEFT(D531,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((J$5-$D531)>($G531),$H531-SUM(I531:$J531),$H531/($G531-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((K$5-$D531)>($G531),$H531-SUM(J531:$J531),$H531/($G531-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((L$5-$D531)>($G531),$H531-SUM($J531:K531),$H531/($G531-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((M$5-$D531)>($G531),$H531-SUM($J531:L531),$H531/($G531-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((N$5-$D531)>($G531),$H531-SUM($J531:M531),$H531/($G531-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((O$5-$D531)>($G531),$H531-SUM($J531:N531),$H531/($G531-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((P$5-$D531)>($G531),$H531-SUM($J531:O531),$H531/($G531-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((Q$5-$D531)>($G531),$H531-SUM($J531:P531),$H531/($G531-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((R$5-$D531)>($G531),$H531-SUM($J531:Q531),$H531/($G531-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((S$5-$D531)>($G531),$H531-SUM($J531:R531),$H531/($G531-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((T$5-$D531)>($G531),$H531-SUM($J531:S531),$H531/($G531-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((U$5-$D531)>($G531),$H531-SUM($J531:T531),$H531/($G531-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((V$5-$D531)>($G531),$H531-SUM($J531:U531),$H531/($G531-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((W$5-$D531)>($G531),$H531-SUM($J531:V531),$H531/($G531-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((X$5-$D531)>($G531),$H531-SUM($J531:W531),$H531/($G531-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((Y$5-$D531)>($G531),$H531-SUM($J531:X531),$H531/($G531-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((Z$5-$D531)>($G531),$H531-SUM($J531:Y531),$H531/($G531-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AA$5-$D531)>($G531),$H531-SUM($J531:Z531),$H531/($G531-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AB$5-$D531)>($G531),$H531-SUM($J531:AA531),$H531/($G531-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AC$5-$D531)>($G531),$H531-SUM($J531:AB531),$H531/($G531-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AD$5-$D531)>($G531),$H531-SUM($J531:AC531),$H531/($G531-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AE$5-$D531)>($G531),$H531-SUM($J531:AD531),$H531/($G531-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AF$5-$D531)>($G531),$H531-SUM($J531:AE531),$H531/($G531-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AG$5-$D531)>($G531),$H531-SUM($J531:AF531),$H531/($G531-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AH$5-$D531)>($G531),$H531-SUM($J531:AG531),$H531/($G531-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AI$5-$D531)>($G531),$H531-SUM($J531:AH531),$H531/($G531-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AJ$5-$D531)>($G531),$H531-SUM($J531:AI531),$H531/($G531-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AK$5-$D531)>($G531),$H531-SUM($J531:AJ531),$H531/($G531-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AL$5-$D531)>($G531),$H531-SUM($J531:AK531),$H531/($G531-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AM$5-$D531)>($G531),$H531-SUM($J531:AL531),$H531/($G531-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AN$5-$D531)>($G531),$H531-SUM($J531:AM531),$H531/($G531-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AO$5-$D531)>($G531),$H531-SUM($J531:AN531),$H531/($G531-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AP$5-$D531)>($G531),$H531-SUM($J531:AO531),$H531/($G531-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AQ$5-$D531)>($G531),$H531-SUM($J531:AP531),$H531/($G531-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AR$5-$D531)>($G531),$H531-SUM($J531:AQ531),$H531/($G531-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AS$5-$D531)>($G531),$H531-SUM($J531:AR531),$H531/($G531-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AT$5-$D531)>($G531),$H531-SUM($J531:AS531),$H531/($G531-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AU$5-$D531)>($G531),$H531-SUM($J531:AT531),$H531/($G531-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AV$5-$D531)>($G531),$H531-SUM($J531:AU531),$H531/($G531-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AW$5-$D531)>($G531),$H531-SUM($J531:AV531),$H531/($G531-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AX$5-$D531)>($G531),$H531-SUM($J531:AW531),$H531/($G531-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AY$5-$D531)>($G531),$H531-SUM($J531:AX531),$H531/($G531-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((AZ$5-$D531)>($G531),$H531-SUM($J531:AY531),$H531/($G531-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BA$5-$D531)>($G531),$H531-SUM($J531:AZ531),$H531/($G531-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BB$5-$D531)>($G531),$H531-SUM($J531:BA531),$H531/($G531-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BC$5-$D531)>($G531),$H531-SUM($J531:BB531),$H531/($G531-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BD$5-$D531)>($G531),$H531-SUM($J531:BC531),$H531/($G531-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BE$5-$D531)>($G531),$H531-SUM($J531:BD531),$H531/($G531-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BF$5-$D531)>($G531),$H531-SUM($J531:BE531),$H531/($G531-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BG$5-$D531)>($G531),$H531-SUM($J531:BF531),$H531/($G531-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BH$5-$D531)>($G531),$H531-SUM($J531:BG531),$H531/($G531-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BI$5-$D531)>($G531),$H531-SUM($J531:BH531),$H531/($G531-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BJ$5-$D531)>($G531),$H531-SUM($J531:BI531),$H531/($G531-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BK$5-$D531)>($G531),$H531-SUM($J531:BJ531),$H531/($G531-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BL$5-$D531)>($G531),$H531-SUM($J531:BK531),$H531/($G531-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BM$5-$D531)>($G531),$H531-SUM($J531:BL531),$H531/($G531-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BN$5-$D531)>($G531),$H531-SUM($J531:BM531),$H531/($G531-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BO$5-$D531)>($G531),$H531-SUM($J531:BN531),$H531/($G531-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BP$5-$D531)>($G531),$H531-SUM($J531:BO531),$H531/($G531-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BQ$5-$D531)>($G531),$H531-SUM($J531:BP531),$H531/($G531-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BR$5-$D531)>($G531),$H531-SUM($J531:BQ531),$H531/($G531-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BS$5-$D531)>($G531),$H531-SUM($J531:BR531),$H531/($G531-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BT$5-$D531)>($G531),$H531-SUM($J531:BS531),$H531/($G531-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BU$5-$D531)>($G531),$H531-SUM($J531:BT531),$H531/($G531-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BV$5-$D531)>($G531),$H531-SUM($J531:BU531),$H531/($G531-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BW$5-$D531)>($G531),$H531-SUM($J531:BV531),$H531/($G531-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BX$5-$D531)>($G531),$H531-SUM($J531:BW531),$H531/($G531-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BY$5-$D531)>($G531),$H531-SUM($J531:BX531),$H531/($G531-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((BZ$5-$D531)>($G531),$H531-SUM($J531:BY531),$H531/($G531-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((CA$5-$D531)>($G531),$H531-SUM($J531:BZ531),$H531/($G531-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((CB$5-$D531)>($G531),$H531-SUM($J531:CA531),$H531/($G531-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D531+reg_period_length),$G531=\"n/a\"),0,IF((CC$5-$D531)>($G531),$H531-SUM($J531:CB531),$H531/($G531-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H531-SUM($J531:$CC531),2)=0,G531=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J535:CC535)-SUM(J536:CC536),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE543:$CE572)=COUNTIF($CE543:$CE572,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0.75143038793701489},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":10.448144238876731},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":7.7019506424070583},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0.83496491668980877},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B516,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A516)","v":"n/a"},{"$f":"TRANSPOSE(J540:AM540)","v":0},null,{"$f":"IF(OR(J$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>J$5,$H543/$G543,$H543-SUM($I543:I543)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>K$5,$H543/$G543,$H543-SUM($I543:J543)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>L$5,$H543/$G543,$H543-SUM($I543:K543)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>M$5,$H543/$G543,$H543-SUM($I543:L543)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>N$5,$H543/$G543,$H543-SUM($I543:M543)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>O$5,$H543/$G543,$H543-SUM($I543:N543)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>P$5,$H543/$G543,$H543-SUM($I543:O543)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>Q$5,$H543/$G543,$H543-SUM($I543:P543)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>R$5,$H543/$G543,$H543-SUM($I543:Q543)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>S$5,$H543/$G543,$H543-SUM($I543:R543)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>T$5,$H543/$G543,$H543-SUM($I543:S543)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>U$5,$H543/$G543,$H543-SUM($I543:T543)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>V$5,$H543/$G543,$H543-SUM($I543:U543)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>W$5,$H543/$G543,$H543-SUM($I543:V543)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>X$5,$H543/$G543,$H543-SUM($I543:W543)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>Y$5,$H543/$G543,$H543-SUM($I543:X543)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>Z$5,$H543/$G543,$H543-SUM($I543:Y543)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AA$5,$H543/$G543,$H543-SUM($I543:Z543)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AB$5,$H543/$G543,$H543-SUM($I543:AA543)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AC$5,$H543/$G543,$H543-SUM($I543:AB543)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AD$5,$H543/$G543,$H543-SUM($I543:AC543)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AE$5,$H543/$G543,$H543-SUM($I543:AD543)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AF$5,$H543/$G543,$H543-SUM($I543:AE543)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AG$5,$H543/$G543,$H543-SUM($I543:AF543)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AH$5,$H543/$G543,$H543-SUM($I543:AG543)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AI$5,$H543/$G543,$H543-SUM($I543:AH543)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AJ$5,$H543/$G543,$H543-SUM($I543:AI543)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AK$5,$H543/$G543,$H543-SUM($I543:AJ543)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AL$5,$H543/$G543,$H543-SUM($I543:AK543)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AM$5,$H543/$G543,$H543-SUM($I543:AL543)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AN$5,$H543/$G543,$H543-SUM($I543:AM543)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AO$5,$H543/$G543,$H543-SUM($I543:AN543)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AP$5,$H543/$G543,$H543-SUM($I543:AO543)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AQ$5,$H543/$G543,$H543-SUM($I543:AP543)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AR$5,$H543/$G543,$H543-SUM($I543:AQ543)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AS$5,$H543/$G543,$H543-SUM($I543:AR543)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AT$5,$H543/$G543,$H543-SUM($I543:AS543)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AU$5,$H543/$G543,$H543-SUM($I543:AT543)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AV$5,$H543/$G543,$H543-SUM($I543:AU543)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AW$5,$H543/$G543,$H543-SUM($I543:AV543)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AX$5,$H543/$G543,$H543-SUM($I543:AW543)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AY$5,$H543/$G543,$H543-SUM($I543:AX543)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>AZ$5,$H543/$G543,$H543-SUM($I543:AY543)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BA$5,$H543/$G543,$H543-SUM($I543:AZ543)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BB$5,$H543/$G543,$H543-SUM($I543:BA543)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BC$5,$H543/$G543,$H543-SUM($I543:BB543)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BD$5,$H543/$G543,$H543-SUM($I543:BC543)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BE$5,$H543/$G543,$H543-SUM($I543:BD543)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BF$5,$H543/$G543,$H543-SUM($I543:BE543)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BG$5,$H543/$G543,$H543-SUM($I543:BF543)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BH$5,$H543/$G543,$H543-SUM($I543:BG543)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BI$5,$H543/$G543,$H543-SUM($I543:BH543)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BJ$5,$H543/$G543,$H543-SUM($I543:BI543)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BK$5,$H543/$G543,$H543-SUM($I543:BJ543)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BL$5,$H543/$G543,$H543-SUM($I543:BK543)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BM$5,$H543/$G543,$H543-SUM($I543:BL543)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BN$5,$H543/$G543,$H543-SUM($I543:BM543)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BO$5,$H543/$G543,$H543-SUM($I543:BN543)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BP$5,$H543/$G543,$H543-SUM($I543:BO543)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BQ$5,$H543/$G543,$H543-SUM($I543:BP543)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BR$5,$H543/$G543,$H543-SUM($I543:BQ543)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BS$5,$H543/$G543,$H543-SUM($I543:BR543)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BT$5,$H543/$G543,$H543-SUM($I543:BS543)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BU$5,$H543/$G543,$H543-SUM($I543:BT543)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BV$5,$H543/$G543,$H543-SUM($I543:BU543)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BW$5,$H543/$G543,$H543-SUM($I543:BV543)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BX$5,$H543/$G543,$H543-SUM($I543:BW543)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BY$5,$H543/$G543,$H543-SUM($I543:BX543)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>BZ$5,$H543/$G543,$H543-SUM($I543:BY543)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>CA$5,$H543/$G543,$H543-SUM($I543:BZ543)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>CB$5,$H543/$G543,$H543-SUM($I543:CA543)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D543,$G543=\"n/a\"),0,IF(SUM($D543,$G543+0.5)>CC$5,$H543/$G543,$H543-SUM($I543:CB543)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H543-SUM($J543:$CC543),2)=0,G543=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D543+1","v":2012},"$m Real 2010",null,{"$f":"G543","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>J$5,$H544/$G544,$H544-SUM($I544:I544)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>K$5,$H544/$G544,$H544-SUM($I544:J544)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>L$5,$H544/$G544,$H544-SUM($I544:K544)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>M$5,$H544/$G544,$H544-SUM($I544:L544)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>N$5,$H544/$G544,$H544-SUM($I544:M544)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>O$5,$H544/$G544,$H544-SUM($I544:N544)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>P$5,$H544/$G544,$H544-SUM($I544:O544)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>Q$5,$H544/$G544,$H544-SUM($I544:P544)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>R$5,$H544/$G544,$H544-SUM($I544:Q544)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>S$5,$H544/$G544,$H544-SUM($I544:R544)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>T$5,$H544/$G544,$H544-SUM($I544:S544)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>U$5,$H544/$G544,$H544-SUM($I544:T544)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>V$5,$H544/$G544,$H544-SUM($I544:U544)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>W$5,$H544/$G544,$H544-SUM($I544:V544)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>X$5,$H544/$G544,$H544-SUM($I544:W544)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>Y$5,$H544/$G544,$H544-SUM($I544:X544)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>Z$5,$H544/$G544,$H544-SUM($I544:Y544)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AA$5,$H544/$G544,$H544-SUM($I544:Z544)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AB$5,$H544/$G544,$H544-SUM($I544:AA544)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AC$5,$H544/$G544,$H544-SUM($I544:AB544)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AD$5,$H544/$G544,$H544-SUM($I544:AC544)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AE$5,$H544/$G544,$H544-SUM($I544:AD544)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AF$5,$H544/$G544,$H544-SUM($I544:AE544)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AG$5,$H544/$G544,$H544-SUM($I544:AF544)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AH$5,$H544/$G544,$H544-SUM($I544:AG544)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AI$5,$H544/$G544,$H544-SUM($I544:AH544)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AJ$5,$H544/$G544,$H544-SUM($I544:AI544)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AK$5,$H544/$G544,$H544-SUM($I544:AJ544)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AL$5,$H544/$G544,$H544-SUM($I544:AK544)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AM$5,$H544/$G544,$H544-SUM($I544:AL544)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AN$5,$H544/$G544,$H544-SUM($I544:AM544)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AO$5,$H544/$G544,$H544-SUM($I544:AN544)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AP$5,$H544/$G544,$H544-SUM($I544:AO544)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AQ$5,$H544/$G544,$H544-SUM($I544:AP544)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AR$5,$H544/$G544,$H544-SUM($I544:AQ544)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AS$5,$H544/$G544,$H544-SUM($I544:AR544)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AT$5,$H544/$G544,$H544-SUM($I544:AS544)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AU$5,$H544/$G544,$H544-SUM($I544:AT544)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AV$5,$H544/$G544,$H544-SUM($I544:AU544)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AW$5,$H544/$G544,$H544-SUM($I544:AV544)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AX$5,$H544/$G544,$H544-SUM($I544:AW544)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AY$5,$H544/$G544,$H544-SUM($I544:AX544)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>AZ$5,$H544/$G544,$H544-SUM($I544:AY544)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BA$5,$H544/$G544,$H544-SUM($I544:AZ544)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BB$5,$H544/$G544,$H544-SUM($I544:BA544)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BC$5,$H544/$G544,$H544-SUM($I544:BB544)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BD$5,$H544/$G544,$H544-SUM($I544:BC544)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BE$5,$H544/$G544,$H544-SUM($I544:BD544)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BF$5,$H544/$G544,$H544-SUM($I544:BE544)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BG$5,$H544/$G544,$H544-SUM($I544:BF544)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BH$5,$H544/$G544,$H544-SUM($I544:BG544)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BI$5,$H544/$G544,$H544-SUM($I544:BH544)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BJ$5,$H544/$G544,$H544-SUM($I544:BI544)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BK$5,$H544/$G544,$H544-SUM($I544:BJ544)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BL$5,$H544/$G544,$H544-SUM($I544:BK544)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BM$5,$H544/$G544,$H544-SUM($I544:BL544)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BN$5,$H544/$G544,$H544-SUM($I544:BM544)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BO$5,$H544/$G544,$H544-SUM($I544:BN544)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BP$5,$H544/$G544,$H544-SUM($I544:BO544)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BQ$5,$H544/$G544,$H544-SUM($I544:BP544)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BR$5,$H544/$G544,$H544-SUM($I544:BQ544)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BS$5,$H544/$G544,$H544-SUM($I544:BR544)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BT$5,$H544/$G544,$H544-SUM($I544:BS544)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BU$5,$H544/$G544,$H544-SUM($I544:BT544)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BV$5,$H544/$G544,$H544-SUM($I544:BU544)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BW$5,$H544/$G544,$H544-SUM($I544:BV544)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BX$5,$H544/$G544,$H544-SUM($I544:BW544)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BY$5,$H544/$G544,$H544-SUM($I544:BX544)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>BZ$5,$H544/$G544,$H544-SUM($I544:BY544)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>CA$5,$H544/$G544,$H544-SUM($I544:BZ544)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>CB$5,$H544/$G544,$H544-SUM($I544:CA544)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D544,$G544=\"n/a\"),0,IF(SUM($D544,$G544+0.5)>CC$5,$H544/$G544,$H544-SUM($I544:CB544)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D544+1","v":2013},"$m Real 2010",null,{"$f":"G544","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>J$5,$H545/$G545,$H545-SUM($I545:I545)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>K$5,$H545/$G545,$H545-SUM($I545:J545)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>L$5,$H545/$G545,$H545-SUM($I545:K545)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>M$5,$H545/$G545,$H545-SUM($I545:L545)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>N$5,$H545/$G545,$H545-SUM($I545:M545)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>O$5,$H545/$G545,$H545-SUM($I545:N545)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>P$5,$H545/$G545,$H545-SUM($I545:O545)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>Q$5,$H545/$G545,$H545-SUM($I545:P545)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>R$5,$H545/$G545,$H545-SUM($I545:Q545)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>S$5,$H545/$G545,$H545-SUM($I545:R545)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>T$5,$H545/$G545,$H545-SUM($I545:S545)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>U$5,$H545/$G545,$H545-SUM($I545:T545)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>V$5,$H545/$G545,$H545-SUM($I545:U545)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>W$5,$H545/$G545,$H545-SUM($I545:V545)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>X$5,$H545/$G545,$H545-SUM($I545:W545)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>Y$5,$H545/$G545,$H545-SUM($I545:X545)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>Z$5,$H545/$G545,$H545-SUM($I545:Y545)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AA$5,$H545/$G545,$H545-SUM($I545:Z545)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AB$5,$H545/$G545,$H545-SUM($I545:AA545)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AC$5,$H545/$G545,$H545-SUM($I545:AB545)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AD$5,$H545/$G545,$H545-SUM($I545:AC545)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AE$5,$H545/$G545,$H545-SUM($I545:AD545)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AF$5,$H545/$G545,$H545-SUM($I545:AE545)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AG$5,$H545/$G545,$H545-SUM($I545:AF545)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AH$5,$H545/$G545,$H545-SUM($I545:AG545)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AI$5,$H545/$G545,$H545-SUM($I545:AH545)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AJ$5,$H545/$G545,$H545-SUM($I545:AI545)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AK$5,$H545/$G545,$H545-SUM($I545:AJ545)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AL$5,$H545/$G545,$H545-SUM($I545:AK545)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AM$5,$H545/$G545,$H545-SUM($I545:AL545)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AN$5,$H545/$G545,$H545-SUM($I545:AM545)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AO$5,$H545/$G545,$H545-SUM($I545:AN545)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AP$5,$H545/$G545,$H545-SUM($I545:AO545)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AQ$5,$H545/$G545,$H545-SUM($I545:AP545)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AR$5,$H545/$G545,$H545-SUM($I545:AQ545)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AS$5,$H545/$G545,$H545-SUM($I545:AR545)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AT$5,$H545/$G545,$H545-SUM($I545:AS545)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AU$5,$H545/$G545,$H545-SUM($I545:AT545)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AV$5,$H545/$G545,$H545-SUM($I545:AU545)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AW$5,$H545/$G545,$H545-SUM($I545:AV545)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AX$5,$H545/$G545,$H545-SUM($I545:AW545)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AY$5,$H545/$G545,$H545-SUM($I545:AX545)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>AZ$5,$H545/$G545,$H545-SUM($I545:AY545)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BA$5,$H545/$G545,$H545-SUM($I545:AZ545)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BB$5,$H545/$G545,$H545-SUM($I545:BA545)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BC$5,$H545/$G545,$H545-SUM($I545:BB545)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BD$5,$H545/$G545,$H545-SUM($I545:BC545)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BE$5,$H545/$G545,$H545-SUM($I545:BD545)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BF$5,$H545/$G545,$H545-SUM($I545:BE545)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BG$5,$H545/$G545,$H545-SUM($I545:BF545)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BH$5,$H545/$G545,$H545-SUM($I545:BG545)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BI$5,$H545/$G545,$H545-SUM($I545:BH545)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BJ$5,$H545/$G545,$H545-SUM($I545:BI545)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BK$5,$H545/$G545,$H545-SUM($I545:BJ545)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BL$5,$H545/$G545,$H545-SUM($I545:BK545)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BM$5,$H545/$G545,$H545-SUM($I545:BL545)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BN$5,$H545/$G545,$H545-SUM($I545:BM545)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BO$5,$H545/$G545,$H545-SUM($I545:BN545)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BP$5,$H545/$G545,$H545-SUM($I545:BO545)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BQ$5,$H545/$G545,$H545-SUM($I545:BP545)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BR$5,$H545/$G545,$H545-SUM($I545:BQ545)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BS$5,$H545/$G545,$H545-SUM($I545:BR545)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BT$5,$H545/$G545,$H545-SUM($I545:BS545)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BU$5,$H545/$G545,$H545-SUM($I545:BT545)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BV$5,$H545/$G545,$H545-SUM($I545:BU545)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BW$5,$H545/$G545,$H545-SUM($I545:BV545)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BX$5,$H545/$G545,$H545-SUM($I545:BW545)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BY$5,$H545/$G545,$H545-SUM($I545:BX545)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>BZ$5,$H545/$G545,$H545-SUM($I545:BY545)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>CA$5,$H545/$G545,$H545-SUM($I545:BZ545)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>CB$5,$H545/$G545,$H545-SUM($I545:CA545)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D545,$G545=\"n/a\"),0,IF(SUM($D545,$G545+0.5)>CC$5,$H545/$G545,$H545-SUM($I545:CB545)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>J$5,$H546/$G546,$H546-SUM($I546:I546)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>K$5,$H546/$G546,$H546-SUM($I546:J546)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>L$5,$H546/$G546,$H546-SUM($I546:K546)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>M$5,$H546/$G546,$H546-SUM($I546:L546)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>N$5,$H546/$G546,$H546-SUM($I546:M546)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>O$5,$H546/$G546,$H546-SUM($I546:N546)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>P$5,$H546/$G546,$H546-SUM($I546:O546)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>Q$5,$H546/$G546,$H546-SUM($I546:P546)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>R$5,$H546/$G546,$H546-SUM($I546:Q546)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>S$5,$H546/$G546,$H546-SUM($I546:R546)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>T$5,$H546/$G546,$H546-SUM($I546:S546)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>U$5,$H546/$G546,$H546-SUM($I546:T546)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>V$5,$H546/$G546,$H546-SUM($I546:U546)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>W$5,$H546/$G546,$H546-SUM($I546:V546)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>X$5,$H546/$G546,$H546-SUM($I546:W546)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>Y$5,$H546/$G546,$H546-SUM($I546:X546)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>Z$5,$H546/$G546,$H546-SUM($I546:Y546)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AA$5,$H546/$G546,$H546-SUM($I546:Z546)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AB$5,$H546/$G546,$H546-SUM($I546:AA546)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AC$5,$H546/$G546,$H546-SUM($I546:AB546)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AD$5,$H546/$G546,$H546-SUM($I546:AC546)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AE$5,$H546/$G546,$H546-SUM($I546:AD546)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AF$5,$H546/$G546,$H546-SUM($I546:AE546)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AG$5,$H546/$G546,$H546-SUM($I546:AF546)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AH$5,$H546/$G546,$H546-SUM($I546:AG546)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AI$5,$H546/$G546,$H546-SUM($I546:AH546)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AJ$5,$H546/$G546,$H546-SUM($I546:AI546)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AK$5,$H546/$G546,$H546-SUM($I546:AJ546)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AL$5,$H546/$G546,$H546-SUM($I546:AK546)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AM$5,$H546/$G546,$H546-SUM($I546:AL546)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AN$5,$H546/$G546,$H546-SUM($I546:AM546)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AO$5,$H546/$G546,$H546-SUM($I546:AN546)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AP$5,$H546/$G546,$H546-SUM($I546:AO546)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AQ$5,$H546/$G546,$H546-SUM($I546:AP546)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AR$5,$H546/$G546,$H546-SUM($I546:AQ546)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AS$5,$H546/$G546,$H546-SUM($I546:AR546)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AT$5,$H546/$G546,$H546-SUM($I546:AS546)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AU$5,$H546/$G546,$H546-SUM($I546:AT546)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AV$5,$H546/$G546,$H546-SUM($I546:AU546)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AW$5,$H546/$G546,$H546-SUM($I546:AV546)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AX$5,$H546/$G546,$H546-SUM($I546:AW546)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AY$5,$H546/$G546,$H546-SUM($I546:AX546)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>AZ$5,$H546/$G546,$H546-SUM($I546:AY546)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BA$5,$H546/$G546,$H546-SUM($I546:AZ546)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BB$5,$H546/$G546,$H546-SUM($I546:BA546)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BC$5,$H546/$G546,$H546-SUM($I546:BB546)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BD$5,$H546/$G546,$H546-SUM($I546:BC546)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BE$5,$H546/$G546,$H546-SUM($I546:BD546)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BF$5,$H546/$G546,$H546-SUM($I546:BE546)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BG$5,$H546/$G546,$H546-SUM($I546:BF546)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BH$5,$H546/$G546,$H546-SUM($I546:BG546)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BI$5,$H546/$G546,$H546-SUM($I546:BH546)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BJ$5,$H546/$G546,$H546-SUM($I546:BI546)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BK$5,$H546/$G546,$H546-SUM($I546:BJ546)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BL$5,$H546/$G546,$H546-SUM($I546:BK546)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BM$5,$H546/$G546,$H546-SUM($I546:BL546)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BN$5,$H546/$G546,$H546-SUM($I546:BM546)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BO$5,$H546/$G546,$H546-SUM($I546:BN546)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BP$5,$H546/$G546,$H546-SUM($I546:BO546)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BQ$5,$H546/$G546,$H546-SUM($I546:BP546)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BR$5,$H546/$G546,$H546-SUM($I546:BQ546)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BS$5,$H546/$G546,$H546-SUM($I546:BR546)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BT$5,$H546/$G546,$H546-SUM($I546:BS546)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BU$5,$H546/$G546,$H546-SUM($I546:BT546)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BV$5,$H546/$G546,$H546-SUM($I546:BU546)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BW$5,$H546/$G546,$H546-SUM($I546:BV546)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BX$5,$H546/$G546,$H546-SUM($I546:BW546)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BY$5,$H546/$G546,$H546-SUM($I546:BX546)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>BZ$5,$H546/$G546,$H546-SUM($I546:BY546)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>CA$5,$H546/$G546,$H546-SUM($I546:BZ546)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>CB$5,$H546/$G546,$H546-SUM($I546:CA546)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D546,$G546=\"n/a\"),0,IF(SUM($D546,$G546+0.5)>CC$5,$H546/$G546,$H546-SUM($I546:CB546)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>J$5,$H547/$G547,$H547-SUM($I547:I547)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>K$5,$H547/$G547,$H547-SUM($I547:J547)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>L$5,$H547/$G547,$H547-SUM($I547:K547)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>M$5,$H547/$G547,$H547-SUM($I547:L547)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>N$5,$H547/$G547,$H547-SUM($I547:M547)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>O$5,$H547/$G547,$H547-SUM($I547:N547)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>P$5,$H547/$G547,$H547-SUM($I547:O547)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>Q$5,$H547/$G547,$H547-SUM($I547:P547)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>R$5,$H547/$G547,$H547-SUM($I547:Q547)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>S$5,$H547/$G547,$H547-SUM($I547:R547)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>T$5,$H547/$G547,$H547-SUM($I547:S547)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>U$5,$H547/$G547,$H547-SUM($I547:T547)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>V$5,$H547/$G547,$H547-SUM($I547:U547)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>W$5,$H547/$G547,$H547-SUM($I547:V547)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>X$5,$H547/$G547,$H547-SUM($I547:W547)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>Y$5,$H547/$G547,$H547-SUM($I547:X547)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>Z$5,$H547/$G547,$H547-SUM($I547:Y547)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AA$5,$H547/$G547,$H547-SUM($I547:Z547)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AB$5,$H547/$G547,$H547-SUM($I547:AA547)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AC$5,$H547/$G547,$H547-SUM($I547:AB547)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AD$5,$H547/$G547,$H547-SUM($I547:AC547)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AE$5,$H547/$G547,$H547-SUM($I547:AD547)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AF$5,$H547/$G547,$H547-SUM($I547:AE547)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AG$5,$H547/$G547,$H547-SUM($I547:AF547)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AH$5,$H547/$G547,$H547-SUM($I547:AG547)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AI$5,$H547/$G547,$H547-SUM($I547:AH547)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AJ$5,$H547/$G547,$H547-SUM($I547:AI547)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AK$5,$H547/$G547,$H547-SUM($I547:AJ547)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AL$5,$H547/$G547,$H547-SUM($I547:AK547)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AM$5,$H547/$G547,$H547-SUM($I547:AL547)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AN$5,$H547/$G547,$H547-SUM($I547:AM547)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AO$5,$H547/$G547,$H547-SUM($I547:AN547)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AP$5,$H547/$G547,$H547-SUM($I547:AO547)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AQ$5,$H547/$G547,$H547-SUM($I547:AP547)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AR$5,$H547/$G547,$H547-SUM($I547:AQ547)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AS$5,$H547/$G547,$H547-SUM($I547:AR547)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AT$5,$H547/$G547,$H547-SUM($I547:AS547)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AU$5,$H547/$G547,$H547-SUM($I547:AT547)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AV$5,$H547/$G547,$H547-SUM($I547:AU547)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AW$5,$H547/$G547,$H547-SUM($I547:AV547)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AX$5,$H547/$G547,$H547-SUM($I547:AW547)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AY$5,$H547/$G547,$H547-SUM($I547:AX547)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>AZ$5,$H547/$G547,$H547-SUM($I547:AY547)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BA$5,$H547/$G547,$H547-SUM($I547:AZ547)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BB$5,$H547/$G547,$H547-SUM($I547:BA547)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BC$5,$H547/$G547,$H547-SUM($I547:BB547)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BD$5,$H547/$G547,$H547-SUM($I547:BC547)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BE$5,$H547/$G547,$H547-SUM($I547:BD547)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BF$5,$H547/$G547,$H547-SUM($I547:BE547)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BG$5,$H547/$G547,$H547-SUM($I547:BF547)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BH$5,$H547/$G547,$H547-SUM($I547:BG547)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BI$5,$H547/$G547,$H547-SUM($I547:BH547)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BJ$5,$H547/$G547,$H547-SUM($I547:BI547)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BK$5,$H547/$G547,$H547-SUM($I547:BJ547)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BL$5,$H547/$G547,$H547-SUM($I547:BK547)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BM$5,$H547/$G547,$H547-SUM($I547:BL547)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BN$5,$H547/$G547,$H547-SUM($I547:BM547)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BO$5,$H547/$G547,$H547-SUM($I547:BN547)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BP$5,$H547/$G547,$H547-SUM($I547:BO547)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BQ$5,$H547/$G547,$H547-SUM($I547:BP547)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BR$5,$H547/$G547,$H547-SUM($I547:BQ547)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BS$5,$H547/$G547,$H547-SUM($I547:BR547)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BT$5,$H547/$G547,$H547-SUM($I547:BS547)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BU$5,$H547/$G547,$H547-SUM($I547:BT547)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BV$5,$H547/$G547,$H547-SUM($I547:BU547)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BW$5,$H547/$G547,$H547-SUM($I547:BV547)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BX$5,$H547/$G547,$H547-SUM($I547:BW547)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BY$5,$H547/$G547,$H547-SUM($I547:BX547)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>BZ$5,$H547/$G547,$H547-SUM($I547:BY547)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>CA$5,$H547/$G547,$H547-SUM($I547:BZ547)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>CB$5,$H547/$G547,$H547-SUM($I547:CA547)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D547,$G547=\"n/a\"),0,IF(SUM($D547,$G547+0.5)>CC$5,$H547/$G547,$H547-SUM($I547:CB547)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0.75143038793701489,null,{"$f":"IF(OR(J$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>J$5,$H548/$G548,$H548-SUM($I548:I548)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>K$5,$H548/$G548,$H548-SUM($I548:J548)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>L$5,$H548/$G548,$H548-SUM($I548:K548)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>M$5,$H548/$G548,$H548-SUM($I548:L548)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>N$5,$H548/$G548,$H548-SUM($I548:M548)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>O$5,$H548/$G548,$H548-SUM($I548:N548)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>P$5,$H548/$G548,$H548-SUM($I548:O548)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>Q$5,$H548/$G548,$H548-SUM($I548:P548)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>R$5,$H548/$G548,$H548-SUM($I548:Q548)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>S$5,$H548/$G548,$H548-SUM($I548:R548)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>T$5,$H548/$G548,$H548-SUM($I548:S548)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>U$5,$H548/$G548,$H548-SUM($I548:T548)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>V$5,$H548/$G548,$H548-SUM($I548:U548)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>W$5,$H548/$G548,$H548-SUM($I548:V548)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>X$5,$H548/$G548,$H548-SUM($I548:W548)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>Y$5,$H548/$G548,$H548-SUM($I548:X548)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>Z$5,$H548/$G548,$H548-SUM($I548:Y548)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AA$5,$H548/$G548,$H548-SUM($I548:Z548)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AB$5,$H548/$G548,$H548-SUM($I548:AA548)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AC$5,$H548/$G548,$H548-SUM($I548:AB548)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AD$5,$H548/$G548,$H548-SUM($I548:AC548)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AE$5,$H548/$G548,$H548-SUM($I548:AD548)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AF$5,$H548/$G548,$H548-SUM($I548:AE548)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AG$5,$H548/$G548,$H548-SUM($I548:AF548)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AH$5,$H548/$G548,$H548-SUM($I548:AG548)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AI$5,$H548/$G548,$H548-SUM($I548:AH548)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AJ$5,$H548/$G548,$H548-SUM($I548:AI548)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AK$5,$H548/$G548,$H548-SUM($I548:AJ548)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AL$5,$H548/$G548,$H548-SUM($I548:AK548)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AM$5,$H548/$G548,$H548-SUM($I548:AL548)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AN$5,$H548/$G548,$H548-SUM($I548:AM548)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AO$5,$H548/$G548,$H548-SUM($I548:AN548)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AP$5,$H548/$G548,$H548-SUM($I548:AO548)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AQ$5,$H548/$G548,$H548-SUM($I548:AP548)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AR$5,$H548/$G548,$H548-SUM($I548:AQ548)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AS$5,$H548/$G548,$H548-SUM($I548:AR548)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AT$5,$H548/$G548,$H548-SUM($I548:AS548)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AU$5,$H548/$G548,$H548-SUM($I548:AT548)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AV$5,$H548/$G548,$H548-SUM($I548:AU548)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AW$5,$H548/$G548,$H548-SUM($I548:AV548)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AX$5,$H548/$G548,$H548-SUM($I548:AW548)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AY$5,$H548/$G548,$H548-SUM($I548:AX548)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>AZ$5,$H548/$G548,$H548-SUM($I548:AY548)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BA$5,$H548/$G548,$H548-SUM($I548:AZ548)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BB$5,$H548/$G548,$H548-SUM($I548:BA548)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BC$5,$H548/$G548,$H548-SUM($I548:BB548)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BD$5,$H548/$G548,$H548-SUM($I548:BC548)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BE$5,$H548/$G548,$H548-SUM($I548:BD548)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BF$5,$H548/$G548,$H548-SUM($I548:BE548)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BG$5,$H548/$G548,$H548-SUM($I548:BF548)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BH$5,$H548/$G548,$H548-SUM($I548:BG548)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BI$5,$H548/$G548,$H548-SUM($I548:BH548)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BJ$5,$H548/$G548,$H548-SUM($I548:BI548)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BK$5,$H548/$G548,$H548-SUM($I548:BJ548)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BL$5,$H548/$G548,$H548-SUM($I548:BK548)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BM$5,$H548/$G548,$H548-SUM($I548:BL548)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BN$5,$H548/$G548,$H548-SUM($I548:BM548)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BO$5,$H548/$G548,$H548-SUM($I548:BN548)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BP$5,$H548/$G548,$H548-SUM($I548:BO548)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BQ$5,$H548/$G548,$H548-SUM($I548:BP548)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BR$5,$H548/$G548,$H548-SUM($I548:BQ548)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BS$5,$H548/$G548,$H548-SUM($I548:BR548)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BT$5,$H548/$G548,$H548-SUM($I548:BS548)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BU$5,$H548/$G548,$H548-SUM($I548:BT548)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BV$5,$H548/$G548,$H548-SUM($I548:BU548)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BW$5,$H548/$G548,$H548-SUM($I548:BV548)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BX$5,$H548/$G548,$H548-SUM($I548:BW548)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BY$5,$H548/$G548,$H548-SUM($I548:BX548)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>BZ$5,$H548/$G548,$H548-SUM($I548:BY548)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>CA$5,$H548/$G548,$H548-SUM($I548:BZ548)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>CB$5,$H548/$G548,$H548-SUM($I548:CA548)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D548,$G548=\"n/a\"),0,IF(SUM($D548,$G548+0.5)>CC$5,$H548/$G548,$H548-SUM($I548:CB548)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",10.448144238876731,null,{"$f":"IF(OR(J$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>J$5,$H549/$G549,$H549-SUM($I549:I549)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>K$5,$H549/$G549,$H549-SUM($I549:J549)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>L$5,$H549/$G549,$H549-SUM($I549:K549)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>M$5,$H549/$G549,$H549-SUM($I549:L549)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>N$5,$H549/$G549,$H549-SUM($I549:M549)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>O$5,$H549/$G549,$H549-SUM($I549:N549)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>P$5,$H549/$G549,$H549-SUM($I549:O549)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>Q$5,$H549/$G549,$H549-SUM($I549:P549)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>R$5,$H549/$G549,$H549-SUM($I549:Q549)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>S$5,$H549/$G549,$H549-SUM($I549:R549)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>T$5,$H549/$G549,$H549-SUM($I549:S549)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>U$5,$H549/$G549,$H549-SUM($I549:T549)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>V$5,$H549/$G549,$H549-SUM($I549:U549)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>W$5,$H549/$G549,$H549-SUM($I549:V549)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>X$5,$H549/$G549,$H549-SUM($I549:W549)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>Y$5,$H549/$G549,$H549-SUM($I549:X549)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>Z$5,$H549/$G549,$H549-SUM($I549:Y549)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AA$5,$H549/$G549,$H549-SUM($I549:Z549)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AB$5,$H549/$G549,$H549-SUM($I549:AA549)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AC$5,$H549/$G549,$H549-SUM($I549:AB549)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AD$5,$H549/$G549,$H549-SUM($I549:AC549)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AE$5,$H549/$G549,$H549-SUM($I549:AD549)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AF$5,$H549/$G549,$H549-SUM($I549:AE549)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AG$5,$H549/$G549,$H549-SUM($I549:AF549)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AH$5,$H549/$G549,$H549-SUM($I549:AG549)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AI$5,$H549/$G549,$H549-SUM($I549:AH549)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AJ$5,$H549/$G549,$H549-SUM($I549:AI549)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AK$5,$H549/$G549,$H549-SUM($I549:AJ549)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AL$5,$H549/$G549,$H549-SUM($I549:AK549)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AM$5,$H549/$G549,$H549-SUM($I549:AL549)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AN$5,$H549/$G549,$H549-SUM($I549:AM549)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AO$5,$H549/$G549,$H549-SUM($I549:AN549)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AP$5,$H549/$G549,$H549-SUM($I549:AO549)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AQ$5,$H549/$G549,$H549-SUM($I549:AP549)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AR$5,$H549/$G549,$H549-SUM($I549:AQ549)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AS$5,$H549/$G549,$H549-SUM($I549:AR549)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AT$5,$H549/$G549,$H549-SUM($I549:AS549)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AU$5,$H549/$G549,$H549-SUM($I549:AT549)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AV$5,$H549/$G549,$H549-SUM($I549:AU549)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AW$5,$H549/$G549,$H549-SUM($I549:AV549)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AX$5,$H549/$G549,$H549-SUM($I549:AW549)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AY$5,$H549/$G549,$H549-SUM($I549:AX549)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>AZ$5,$H549/$G549,$H549-SUM($I549:AY549)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BA$5,$H549/$G549,$H549-SUM($I549:AZ549)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BB$5,$H549/$G549,$H549-SUM($I549:BA549)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BC$5,$H549/$G549,$H549-SUM($I549:BB549)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BD$5,$H549/$G549,$H549-SUM($I549:BC549)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BE$5,$H549/$G549,$H549-SUM($I549:BD549)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BF$5,$H549/$G549,$H549-SUM($I549:BE549)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BG$5,$H549/$G549,$H549-SUM($I549:BF549)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BH$5,$H549/$G549,$H549-SUM($I549:BG549)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BI$5,$H549/$G549,$H549-SUM($I549:BH549)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BJ$5,$H549/$G549,$H549-SUM($I549:BI549)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BK$5,$H549/$G549,$H549-SUM($I549:BJ549)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BL$5,$H549/$G549,$H549-SUM($I549:BK549)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BM$5,$H549/$G549,$H549-SUM($I549:BL549)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BN$5,$H549/$G549,$H549-SUM($I549:BM549)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BO$5,$H549/$G549,$H549-SUM($I549:BN549)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BP$5,$H549/$G549,$H549-SUM($I549:BO549)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BQ$5,$H549/$G549,$H549-SUM($I549:BP549)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BR$5,$H549/$G549,$H549-SUM($I549:BQ549)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BS$5,$H549/$G549,$H549-SUM($I549:BR549)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BT$5,$H549/$G549,$H549-SUM($I549:BS549)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BU$5,$H549/$G549,$H549-SUM($I549:BT549)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BV$5,$H549/$G549,$H549-SUM($I549:BU549)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BW$5,$H549/$G549,$H549-SUM($I549:BV549)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BX$5,$H549/$G549,$H549-SUM($I549:BW549)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BY$5,$H549/$G549,$H549-SUM($I549:BX549)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>BZ$5,$H549/$G549,$H549-SUM($I549:BY549)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>CA$5,$H549/$G549,$H549-SUM($I549:BZ549)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>CB$5,$H549/$G549,$H549-SUM($I549:CA549)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D549,$G549=\"n/a\"),0,IF(SUM($D549,$G549+0.5)>CC$5,$H549/$G549,$H549-SUM($I549:CB549)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",7.7019506424070583,null,{"$f":"IF(OR(J$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>J$5,$H550/$G550,$H550-SUM($I550:I550)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>K$5,$H550/$G550,$H550-SUM($I550:J550)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>L$5,$H550/$G550,$H550-SUM($I550:K550)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>M$5,$H550/$G550,$H550-SUM($I550:L550)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>N$5,$H550/$G550,$H550-SUM($I550:M550)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>O$5,$H550/$G550,$H550-SUM($I550:N550)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>P$5,$H550/$G550,$H550-SUM($I550:O550)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>Q$5,$H550/$G550,$H550-SUM($I550:P550)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>R$5,$H550/$G550,$H550-SUM($I550:Q550)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>S$5,$H550/$G550,$H550-SUM($I550:R550)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>T$5,$H550/$G550,$H550-SUM($I550:S550)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>U$5,$H550/$G550,$H550-SUM($I550:T550)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>V$5,$H550/$G550,$H550-SUM($I550:U550)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>W$5,$H550/$G550,$H550-SUM($I550:V550)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>X$5,$H550/$G550,$H550-SUM($I550:W550)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>Y$5,$H550/$G550,$H550-SUM($I550:X550)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>Z$5,$H550/$G550,$H550-SUM($I550:Y550)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AA$5,$H550/$G550,$H550-SUM($I550:Z550)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AB$5,$H550/$G550,$H550-SUM($I550:AA550)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AC$5,$H550/$G550,$H550-SUM($I550:AB550)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AD$5,$H550/$G550,$H550-SUM($I550:AC550)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AE$5,$H550/$G550,$H550-SUM($I550:AD550)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AF$5,$H550/$G550,$H550-SUM($I550:AE550)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AG$5,$H550/$G550,$H550-SUM($I550:AF550)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AH$5,$H550/$G550,$H550-SUM($I550:AG550)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AI$5,$H550/$G550,$H550-SUM($I550:AH550)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AJ$5,$H550/$G550,$H550-SUM($I550:AI550)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AK$5,$H550/$G550,$H550-SUM($I550:AJ550)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AL$5,$H550/$G550,$H550-SUM($I550:AK550)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AM$5,$H550/$G550,$H550-SUM($I550:AL550)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AN$5,$H550/$G550,$H550-SUM($I550:AM550)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AO$5,$H550/$G550,$H550-SUM($I550:AN550)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AP$5,$H550/$G550,$H550-SUM($I550:AO550)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AQ$5,$H550/$G550,$H550-SUM($I550:AP550)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AR$5,$H550/$G550,$H550-SUM($I550:AQ550)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AS$5,$H550/$G550,$H550-SUM($I550:AR550)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AT$5,$H550/$G550,$H550-SUM($I550:AS550)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AU$5,$H550/$G550,$H550-SUM($I550:AT550)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AV$5,$H550/$G550,$H550-SUM($I550:AU550)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AW$5,$H550/$G550,$H550-SUM($I550:AV550)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AX$5,$H550/$G550,$H550-SUM($I550:AW550)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AY$5,$H550/$G550,$H550-SUM($I550:AX550)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>AZ$5,$H550/$G550,$H550-SUM($I550:AY550)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BA$5,$H550/$G550,$H550-SUM($I550:AZ550)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BB$5,$H550/$G550,$H550-SUM($I550:BA550)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BC$5,$H550/$G550,$H550-SUM($I550:BB550)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BD$5,$H550/$G550,$H550-SUM($I550:BC550)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BE$5,$H550/$G550,$H550-SUM($I550:BD550)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BF$5,$H550/$G550,$H550-SUM($I550:BE550)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BG$5,$H550/$G550,$H550-SUM($I550:BF550)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BH$5,$H550/$G550,$H550-SUM($I550:BG550)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BI$5,$H550/$G550,$H550-SUM($I550:BH550)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BJ$5,$H550/$G550,$H550-SUM($I550:BI550)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BK$5,$H550/$G550,$H550-SUM($I550:BJ550)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BL$5,$H550/$G550,$H550-SUM($I550:BK550)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BM$5,$H550/$G550,$H550-SUM($I550:BL550)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BN$5,$H550/$G550,$H550-SUM($I550:BM550)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BO$5,$H550/$G550,$H550-SUM($I550:BN550)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BP$5,$H550/$G550,$H550-SUM($I550:BO550)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BQ$5,$H550/$G550,$H550-SUM($I550:BP550)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BR$5,$H550/$G550,$H550-SUM($I550:BQ550)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BS$5,$H550/$G550,$H550-SUM($I550:BR550)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BT$5,$H550/$G550,$H550-SUM($I550:BS550)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BU$5,$H550/$G550,$H550-SUM($I550:BT550)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BV$5,$H550/$G550,$H550-SUM($I550:BU550)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BW$5,$H550/$G550,$H550-SUM($I550:BV550)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BX$5,$H550/$G550,$H550-SUM($I550:BW550)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BY$5,$H550/$G550,$H550-SUM($I550:BX550)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>BZ$5,$H550/$G550,$H550-SUM($I550:BY550)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>CA$5,$H550/$G550,$H550-SUM($I550:BZ550)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>CB$5,$H550/$G550,$H550-SUM($I550:CA550)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D550,$G550=\"n/a\"),0,IF(SUM($D550,$G550+0.5)>CC$5,$H550/$G550,$H550-SUM($I550:CB550)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0.83496491668980877,null,{"$f":"IF(OR(J$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>J$5,$H551/$G551,$H551-SUM($I551:I551)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>K$5,$H551/$G551,$H551-SUM($I551:J551)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>L$5,$H551/$G551,$H551-SUM($I551:K551)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>M$5,$H551/$G551,$H551-SUM($I551:L551)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>N$5,$H551/$G551,$H551-SUM($I551:M551)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>O$5,$H551/$G551,$H551-SUM($I551:N551)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>P$5,$H551/$G551,$H551-SUM($I551:O551)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>Q$5,$H551/$G551,$H551-SUM($I551:P551)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>R$5,$H551/$G551,$H551-SUM($I551:Q551)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>S$5,$H551/$G551,$H551-SUM($I551:R551)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>T$5,$H551/$G551,$H551-SUM($I551:S551)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>U$5,$H551/$G551,$H551-SUM($I551:T551)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>V$5,$H551/$G551,$H551-SUM($I551:U551)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>W$5,$H551/$G551,$H551-SUM($I551:V551)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>X$5,$H551/$G551,$H551-SUM($I551:W551)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>Y$5,$H551/$G551,$H551-SUM($I551:X551)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>Z$5,$H551/$G551,$H551-SUM($I551:Y551)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AA$5,$H551/$G551,$H551-SUM($I551:Z551)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AB$5,$H551/$G551,$H551-SUM($I551:AA551)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AC$5,$H551/$G551,$H551-SUM($I551:AB551)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AD$5,$H551/$G551,$H551-SUM($I551:AC551)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AE$5,$H551/$G551,$H551-SUM($I551:AD551)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AF$5,$H551/$G551,$H551-SUM($I551:AE551)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AG$5,$H551/$G551,$H551-SUM($I551:AF551)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AH$5,$H551/$G551,$H551-SUM($I551:AG551)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AI$5,$H551/$G551,$H551-SUM($I551:AH551)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AJ$5,$H551/$G551,$H551-SUM($I551:AI551)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AK$5,$H551/$G551,$H551-SUM($I551:AJ551)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AL$5,$H551/$G551,$H551-SUM($I551:AK551)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AM$5,$H551/$G551,$H551-SUM($I551:AL551)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AN$5,$H551/$G551,$H551-SUM($I551:AM551)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AO$5,$H551/$G551,$H551-SUM($I551:AN551)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AP$5,$H551/$G551,$H551-SUM($I551:AO551)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AQ$5,$H551/$G551,$H551-SUM($I551:AP551)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AR$5,$H551/$G551,$H551-SUM($I551:AQ551)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AS$5,$H551/$G551,$H551-SUM($I551:AR551)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AT$5,$H551/$G551,$H551-SUM($I551:AS551)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AU$5,$H551/$G551,$H551-SUM($I551:AT551)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AV$5,$H551/$G551,$H551-SUM($I551:AU551)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AW$5,$H551/$G551,$H551-SUM($I551:AV551)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AX$5,$H551/$G551,$H551-SUM($I551:AW551)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AY$5,$H551/$G551,$H551-SUM($I551:AX551)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>AZ$5,$H551/$G551,$H551-SUM($I551:AY551)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BA$5,$H551/$G551,$H551-SUM($I551:AZ551)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BB$5,$H551/$G551,$H551-SUM($I551:BA551)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BC$5,$H551/$G551,$H551-SUM($I551:BB551)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BD$5,$H551/$G551,$H551-SUM($I551:BC551)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BE$5,$H551/$G551,$H551-SUM($I551:BD551)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BF$5,$H551/$G551,$H551-SUM($I551:BE551)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BG$5,$H551/$G551,$H551-SUM($I551:BF551)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BH$5,$H551/$G551,$H551-SUM($I551:BG551)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BI$5,$H551/$G551,$H551-SUM($I551:BH551)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BJ$5,$H551/$G551,$H551-SUM($I551:BI551)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BK$5,$H551/$G551,$H551-SUM($I551:BJ551)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BL$5,$H551/$G551,$H551-SUM($I551:BK551)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BM$5,$H551/$G551,$H551-SUM($I551:BL551)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BN$5,$H551/$G551,$H551-SUM($I551:BM551)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BO$5,$H551/$G551,$H551-SUM($I551:BN551)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BP$5,$H551/$G551,$H551-SUM($I551:BO551)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BQ$5,$H551/$G551,$H551-SUM($I551:BP551)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BR$5,$H551/$G551,$H551-SUM($I551:BQ551)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BS$5,$H551/$G551,$H551-SUM($I551:BR551)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BT$5,$H551/$G551,$H551-SUM($I551:BS551)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BU$5,$H551/$G551,$H551-SUM($I551:BT551)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BV$5,$H551/$G551,$H551-SUM($I551:BU551)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BW$5,$H551/$G551,$H551-SUM($I551:BV551)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BX$5,$H551/$G551,$H551-SUM($I551:BW551)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BY$5,$H551/$G551,$H551-SUM($I551:BX551)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>BZ$5,$H551/$G551,$H551-SUM($I551:BY551)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>CA$5,$H551/$G551,$H551-SUM($I551:BZ551)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>CB$5,$H551/$G551,$H551-SUM($I551:CA551)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D551,$G551=\"n/a\"),0,IF(SUM($D551,$G551+0.5)>CC$5,$H551/$G551,$H551-SUM($I551:CB551)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>J$5,$H552/$G552,$H552-SUM($I552:I552)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>K$5,$H552/$G552,$H552-SUM($I552:J552)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>L$5,$H552/$G552,$H552-SUM($I552:K552)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>M$5,$H552/$G552,$H552-SUM($I552:L552)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>N$5,$H552/$G552,$H552-SUM($I552:M552)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>O$5,$H552/$G552,$H552-SUM($I552:N552)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>P$5,$H552/$G552,$H552-SUM($I552:O552)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>Q$5,$H552/$G552,$H552-SUM($I552:P552)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>R$5,$H552/$G552,$H552-SUM($I552:Q552)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>S$5,$H552/$G552,$H552-SUM($I552:R552)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>T$5,$H552/$G552,$H552-SUM($I552:S552)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>U$5,$H552/$G552,$H552-SUM($I552:T552)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>V$5,$H552/$G552,$H552-SUM($I552:U552)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>W$5,$H552/$G552,$H552-SUM($I552:V552)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>X$5,$H552/$G552,$H552-SUM($I552:W552)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>Y$5,$H552/$G552,$H552-SUM($I552:X552)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>Z$5,$H552/$G552,$H552-SUM($I552:Y552)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AA$5,$H552/$G552,$H552-SUM($I552:Z552)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AB$5,$H552/$G552,$H552-SUM($I552:AA552)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AC$5,$H552/$G552,$H552-SUM($I552:AB552)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AD$5,$H552/$G552,$H552-SUM($I552:AC552)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AE$5,$H552/$G552,$H552-SUM($I552:AD552)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AF$5,$H552/$G552,$H552-SUM($I552:AE552)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AG$5,$H552/$G552,$H552-SUM($I552:AF552)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AH$5,$H552/$G552,$H552-SUM($I552:AG552)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AI$5,$H552/$G552,$H552-SUM($I552:AH552)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AJ$5,$H552/$G552,$H552-SUM($I552:AI552)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AK$5,$H552/$G552,$H552-SUM($I552:AJ552)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AL$5,$H552/$G552,$H552-SUM($I552:AK552)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AM$5,$H552/$G552,$H552-SUM($I552:AL552)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AN$5,$H552/$G552,$H552-SUM($I552:AM552)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AO$5,$H552/$G552,$H552-SUM($I552:AN552)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AP$5,$H552/$G552,$H552-SUM($I552:AO552)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AQ$5,$H552/$G552,$H552-SUM($I552:AP552)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AR$5,$H552/$G552,$H552-SUM($I552:AQ552)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AS$5,$H552/$G552,$H552-SUM($I552:AR552)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AT$5,$H552/$G552,$H552-SUM($I552:AS552)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AU$5,$H552/$G552,$H552-SUM($I552:AT552)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AV$5,$H552/$G552,$H552-SUM($I552:AU552)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AW$5,$H552/$G552,$H552-SUM($I552:AV552)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AX$5,$H552/$G552,$H552-SUM($I552:AW552)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AY$5,$H552/$G552,$H552-SUM($I552:AX552)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>AZ$5,$H552/$G552,$H552-SUM($I552:AY552)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BA$5,$H552/$G552,$H552-SUM($I552:AZ552)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BB$5,$H552/$G552,$H552-SUM($I552:BA552)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BC$5,$H552/$G552,$H552-SUM($I552:BB552)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BD$5,$H552/$G552,$H552-SUM($I552:BC552)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BE$5,$H552/$G552,$H552-SUM($I552:BD552)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BF$5,$H552/$G552,$H552-SUM($I552:BE552)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BG$5,$H552/$G552,$H552-SUM($I552:BF552)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BH$5,$H552/$G552,$H552-SUM($I552:BG552)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BI$5,$H552/$G552,$H552-SUM($I552:BH552)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BJ$5,$H552/$G552,$H552-SUM($I552:BI552)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BK$5,$H552/$G552,$H552-SUM($I552:BJ552)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BL$5,$H552/$G552,$H552-SUM($I552:BK552)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BM$5,$H552/$G552,$H552-SUM($I552:BL552)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BN$5,$H552/$G552,$H552-SUM($I552:BM552)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BO$5,$H552/$G552,$H552-SUM($I552:BN552)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BP$5,$H552/$G552,$H552-SUM($I552:BO552)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BQ$5,$H552/$G552,$H552-SUM($I552:BP552)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BR$5,$H552/$G552,$H552-SUM($I552:BQ552)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BS$5,$H552/$G552,$H552-SUM($I552:BR552)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BT$5,$H552/$G552,$H552-SUM($I552:BS552)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BU$5,$H552/$G552,$H552-SUM($I552:BT552)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BV$5,$H552/$G552,$H552-SUM($I552:BU552)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BW$5,$H552/$G552,$H552-SUM($I552:BV552)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BX$5,$H552/$G552,$H552-SUM($I552:BW552)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BY$5,$H552/$G552,$H552-SUM($I552:BX552)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>BZ$5,$H552/$G552,$H552-SUM($I552:BY552)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>CA$5,$H552/$G552,$H552-SUM($I552:BZ552)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>CB$5,$H552/$G552,$H552-SUM($I552:CA552)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D552,$G552=\"n/a\"),0,IF(SUM($D552,$G552+0.5)>CC$5,$H552/$G552,$H552-SUM($I552:CB552)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>J$5,$H553/$G553,$H553-SUM($I553:I553)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>K$5,$H553/$G553,$H553-SUM($I553:J553)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>L$5,$H553/$G553,$H553-SUM($I553:K553)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>M$5,$H553/$G553,$H553-SUM($I553:L553)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>N$5,$H553/$G553,$H553-SUM($I553:M553)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>O$5,$H553/$G553,$H553-SUM($I553:N553)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>P$5,$H553/$G553,$H553-SUM($I553:O553)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>Q$5,$H553/$G553,$H553-SUM($I553:P553)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>R$5,$H553/$G553,$H553-SUM($I553:Q553)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>S$5,$H553/$G553,$H553-SUM($I553:R553)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>T$5,$H553/$G553,$H553-SUM($I553:S553)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>U$5,$H553/$G553,$H553-SUM($I553:T553)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>V$5,$H553/$G553,$H553-SUM($I553:U553)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>W$5,$H553/$G553,$H553-SUM($I553:V553)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>X$5,$H553/$G553,$H553-SUM($I553:W553)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>Y$5,$H553/$G553,$H553-SUM($I553:X553)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>Z$5,$H553/$G553,$H553-SUM($I553:Y553)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AA$5,$H553/$G553,$H553-SUM($I553:Z553)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AB$5,$H553/$G553,$H553-SUM($I553:AA553)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AC$5,$H553/$G553,$H553-SUM($I553:AB553)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AD$5,$H553/$G553,$H553-SUM($I553:AC553)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AE$5,$H553/$G553,$H553-SUM($I553:AD553)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AF$5,$H553/$G553,$H553-SUM($I553:AE553)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AG$5,$H553/$G553,$H553-SUM($I553:AF553)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AH$5,$H553/$G553,$H553-SUM($I553:AG553)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AI$5,$H553/$G553,$H553-SUM($I553:AH553)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AJ$5,$H553/$G553,$H553-SUM($I553:AI553)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AK$5,$H553/$G553,$H553-SUM($I553:AJ553)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AL$5,$H553/$G553,$H553-SUM($I553:AK553)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AM$5,$H553/$G553,$H553-SUM($I553:AL553)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AN$5,$H553/$G553,$H553-SUM($I553:AM553)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AO$5,$H553/$G553,$H553-SUM($I553:AN553)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AP$5,$H553/$G553,$H553-SUM($I553:AO553)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AQ$5,$H553/$G553,$H553-SUM($I553:AP553)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AR$5,$H553/$G553,$H553-SUM($I553:AQ553)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AS$5,$H553/$G553,$H553-SUM($I553:AR553)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AT$5,$H553/$G553,$H553-SUM($I553:AS553)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AU$5,$H553/$G553,$H553-SUM($I553:AT553)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AV$5,$H553/$G553,$H553-SUM($I553:AU553)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AW$5,$H553/$G553,$H553-SUM($I553:AV553)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AX$5,$H553/$G553,$H553-SUM($I553:AW553)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AY$5,$H553/$G553,$H553-SUM($I553:AX553)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>AZ$5,$H553/$G553,$H553-SUM($I553:AY553)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BA$5,$H553/$G553,$H553-SUM($I553:AZ553)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BB$5,$H553/$G553,$H553-SUM($I553:BA553)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BC$5,$H553/$G553,$H553-SUM($I553:BB553)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BD$5,$H553/$G553,$H553-SUM($I553:BC553)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BE$5,$H553/$G553,$H553-SUM($I553:BD553)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BF$5,$H553/$G553,$H553-SUM($I553:BE553)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BG$5,$H553/$G553,$H553-SUM($I553:BF553)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BH$5,$H553/$G553,$H553-SUM($I553:BG553)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BI$5,$H553/$G553,$H553-SUM($I553:BH553)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BJ$5,$H553/$G553,$H553-SUM($I553:BI553)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BK$5,$H553/$G553,$H553-SUM($I553:BJ553)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BL$5,$H553/$G553,$H553-SUM($I553:BK553)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BM$5,$H553/$G553,$H553-SUM($I553:BL553)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BN$5,$H553/$G553,$H553-SUM($I553:BM553)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BO$5,$H553/$G553,$H553-SUM($I553:BN553)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BP$5,$H553/$G553,$H553-SUM($I553:BO553)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BQ$5,$H553/$G553,$H553-SUM($I553:BP553)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BR$5,$H553/$G553,$H553-SUM($I553:BQ553)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BS$5,$H553/$G553,$H553-SUM($I553:BR553)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BT$5,$H553/$G553,$H553-SUM($I553:BS553)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BU$5,$H553/$G553,$H553-SUM($I553:BT553)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BV$5,$H553/$G553,$H553-SUM($I553:BU553)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BW$5,$H553/$G553,$H553-SUM($I553:BV553)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BX$5,$H553/$G553,$H553-SUM($I553:BW553)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BY$5,$H553/$G553,$H553-SUM($I553:BX553)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>BZ$5,$H553/$G553,$H553-SUM($I553:BY553)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>CA$5,$H553/$G553,$H553-SUM($I553:BZ553)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>CB$5,$H553/$G553,$H553-SUM($I553:CA553)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D553,$G553=\"n/a\"),0,IF(SUM($D553,$G553+0.5)>CC$5,$H553/$G553,$H553-SUM($I553:CB553)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>J$5,$H554/$G554,$H554-SUM($I554:I554)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>K$5,$H554/$G554,$H554-SUM($I554:J554)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>L$5,$H554/$G554,$H554-SUM($I554:K554)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>M$5,$H554/$G554,$H554-SUM($I554:L554)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>N$5,$H554/$G554,$H554-SUM($I554:M554)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>O$5,$H554/$G554,$H554-SUM($I554:N554)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>P$5,$H554/$G554,$H554-SUM($I554:O554)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>Q$5,$H554/$G554,$H554-SUM($I554:P554)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>R$5,$H554/$G554,$H554-SUM($I554:Q554)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>S$5,$H554/$G554,$H554-SUM($I554:R554)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>T$5,$H554/$G554,$H554-SUM($I554:S554)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>U$5,$H554/$G554,$H554-SUM($I554:T554)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>V$5,$H554/$G554,$H554-SUM($I554:U554)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>W$5,$H554/$G554,$H554-SUM($I554:V554)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>X$5,$H554/$G554,$H554-SUM($I554:W554)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>Y$5,$H554/$G554,$H554-SUM($I554:X554)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>Z$5,$H554/$G554,$H554-SUM($I554:Y554)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AA$5,$H554/$G554,$H554-SUM($I554:Z554)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AB$5,$H554/$G554,$H554-SUM($I554:AA554)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AC$5,$H554/$G554,$H554-SUM($I554:AB554)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AD$5,$H554/$G554,$H554-SUM($I554:AC554)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AE$5,$H554/$G554,$H554-SUM($I554:AD554)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AF$5,$H554/$G554,$H554-SUM($I554:AE554)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AG$5,$H554/$G554,$H554-SUM($I554:AF554)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AH$5,$H554/$G554,$H554-SUM($I554:AG554)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AI$5,$H554/$G554,$H554-SUM($I554:AH554)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AJ$5,$H554/$G554,$H554-SUM($I554:AI554)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AK$5,$H554/$G554,$H554-SUM($I554:AJ554)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AL$5,$H554/$G554,$H554-SUM($I554:AK554)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AM$5,$H554/$G554,$H554-SUM($I554:AL554)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AN$5,$H554/$G554,$H554-SUM($I554:AM554)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AO$5,$H554/$G554,$H554-SUM($I554:AN554)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AP$5,$H554/$G554,$H554-SUM($I554:AO554)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AQ$5,$H554/$G554,$H554-SUM($I554:AP554)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AR$5,$H554/$G554,$H554-SUM($I554:AQ554)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AS$5,$H554/$G554,$H554-SUM($I554:AR554)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AT$5,$H554/$G554,$H554-SUM($I554:AS554)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AU$5,$H554/$G554,$H554-SUM($I554:AT554)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AV$5,$H554/$G554,$H554-SUM($I554:AU554)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AW$5,$H554/$G554,$H554-SUM($I554:AV554)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AX$5,$H554/$G554,$H554-SUM($I554:AW554)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AY$5,$H554/$G554,$H554-SUM($I554:AX554)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>AZ$5,$H554/$G554,$H554-SUM($I554:AY554)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BA$5,$H554/$G554,$H554-SUM($I554:AZ554)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BB$5,$H554/$G554,$H554-SUM($I554:BA554)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BC$5,$H554/$G554,$H554-SUM($I554:BB554)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BD$5,$H554/$G554,$H554-SUM($I554:BC554)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BE$5,$H554/$G554,$H554-SUM($I554:BD554)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BF$5,$H554/$G554,$H554-SUM($I554:BE554)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BG$5,$H554/$G554,$H554-SUM($I554:BF554)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BH$5,$H554/$G554,$H554-SUM($I554:BG554)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BI$5,$H554/$G554,$H554-SUM($I554:BH554)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BJ$5,$H554/$G554,$H554-SUM($I554:BI554)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BK$5,$H554/$G554,$H554-SUM($I554:BJ554)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BL$5,$H554/$G554,$H554-SUM($I554:BK554)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BM$5,$H554/$G554,$H554-SUM($I554:BL554)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BN$5,$H554/$G554,$H554-SUM($I554:BM554)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BO$5,$H554/$G554,$H554-SUM($I554:BN554)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BP$5,$H554/$G554,$H554-SUM($I554:BO554)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BQ$5,$H554/$G554,$H554-SUM($I554:BP554)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BR$5,$H554/$G554,$H554-SUM($I554:BQ554)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BS$5,$H554/$G554,$H554-SUM($I554:BR554)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BT$5,$H554/$G554,$H554-SUM($I554:BS554)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BU$5,$H554/$G554,$H554-SUM($I554:BT554)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BV$5,$H554/$G554,$H554-SUM($I554:BU554)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BW$5,$H554/$G554,$H554-SUM($I554:BV554)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BX$5,$H554/$G554,$H554-SUM($I554:BW554)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BY$5,$H554/$G554,$H554-SUM($I554:BX554)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>BZ$5,$H554/$G554,$H554-SUM($I554:BY554)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>CA$5,$H554/$G554,$H554-SUM($I554:BZ554)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>CB$5,$H554/$G554,$H554-SUM($I554:CA554)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D554,$G554=\"n/a\"),0,IF(SUM($D554,$G554+0.5)>CC$5,$H554/$G554,$H554-SUM($I554:CB554)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>J$5,$H555/$G555,$H555-SUM($I555:I555)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>K$5,$H555/$G555,$H555-SUM($I555:J555)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>L$5,$H555/$G555,$H555-SUM($I555:K555)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>M$5,$H555/$G555,$H555-SUM($I555:L555)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>N$5,$H555/$G555,$H555-SUM($I555:M555)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>O$5,$H555/$G555,$H555-SUM($I555:N555)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>P$5,$H555/$G555,$H555-SUM($I555:O555)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>Q$5,$H555/$G555,$H555-SUM($I555:P555)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>R$5,$H555/$G555,$H555-SUM($I555:Q555)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>S$5,$H555/$G555,$H555-SUM($I555:R555)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>T$5,$H555/$G555,$H555-SUM($I555:S555)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>U$5,$H555/$G555,$H555-SUM($I555:T555)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>V$5,$H555/$G555,$H555-SUM($I555:U555)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>W$5,$H555/$G555,$H555-SUM($I555:V555)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>X$5,$H555/$G555,$H555-SUM($I555:W555)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>Y$5,$H555/$G555,$H555-SUM($I555:X555)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>Z$5,$H555/$G555,$H555-SUM($I555:Y555)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AA$5,$H555/$G555,$H555-SUM($I555:Z555)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AB$5,$H555/$G555,$H555-SUM($I555:AA555)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AC$5,$H555/$G555,$H555-SUM($I555:AB555)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AD$5,$H555/$G555,$H555-SUM($I555:AC555)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AE$5,$H555/$G555,$H555-SUM($I555:AD555)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AF$5,$H555/$G555,$H555-SUM($I555:AE555)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AG$5,$H555/$G555,$H555-SUM($I555:AF555)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AH$5,$H555/$G555,$H555-SUM($I555:AG555)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AI$5,$H555/$G555,$H555-SUM($I555:AH555)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AJ$5,$H555/$G555,$H555-SUM($I555:AI555)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AK$5,$H555/$G555,$H555-SUM($I555:AJ555)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AL$5,$H555/$G555,$H555-SUM($I555:AK555)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AM$5,$H555/$G555,$H555-SUM($I555:AL555)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AN$5,$H555/$G555,$H555-SUM($I555:AM555)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AO$5,$H555/$G555,$H555-SUM($I555:AN555)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AP$5,$H555/$G555,$H555-SUM($I555:AO555)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AQ$5,$H555/$G555,$H555-SUM($I555:AP555)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AR$5,$H555/$G555,$H555-SUM($I555:AQ555)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AS$5,$H555/$G555,$H555-SUM($I555:AR555)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AT$5,$H555/$G555,$H555-SUM($I555:AS555)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AU$5,$H555/$G555,$H555-SUM($I555:AT555)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AV$5,$H555/$G555,$H555-SUM($I555:AU555)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AW$5,$H555/$G555,$H555-SUM($I555:AV555)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AX$5,$H555/$G555,$H555-SUM($I555:AW555)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AY$5,$H555/$G555,$H555-SUM($I555:AX555)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>AZ$5,$H555/$G555,$H555-SUM($I555:AY555)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BA$5,$H555/$G555,$H555-SUM($I555:AZ555)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BB$5,$H555/$G555,$H555-SUM($I555:BA555)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BC$5,$H555/$G555,$H555-SUM($I555:BB555)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BD$5,$H555/$G555,$H555-SUM($I555:BC555)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BE$5,$H555/$G555,$H555-SUM($I555:BD555)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BF$5,$H555/$G555,$H555-SUM($I555:BE555)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BG$5,$H555/$G555,$H555-SUM($I555:BF555)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BH$5,$H555/$G555,$H555-SUM($I555:BG555)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BI$5,$H555/$G555,$H555-SUM($I555:BH555)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BJ$5,$H555/$G555,$H555-SUM($I555:BI555)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BK$5,$H555/$G555,$H555-SUM($I555:BJ555)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BL$5,$H555/$G555,$H555-SUM($I555:BK555)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BM$5,$H555/$G555,$H555-SUM($I555:BL555)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BN$5,$H555/$G555,$H555-SUM($I555:BM555)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BO$5,$H555/$G555,$H555-SUM($I555:BN555)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BP$5,$H555/$G555,$H555-SUM($I555:BO555)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BQ$5,$H555/$G555,$H555-SUM($I555:BP555)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BR$5,$H555/$G555,$H555-SUM($I555:BQ555)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BS$5,$H555/$G555,$H555-SUM($I555:BR555)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BT$5,$H555/$G555,$H555-SUM($I555:BS555)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BU$5,$H555/$G555,$H555-SUM($I555:BT555)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BV$5,$H555/$G555,$H555-SUM($I555:BU555)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BW$5,$H555/$G555,$H555-SUM($I555:BV555)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BX$5,$H555/$G555,$H555-SUM($I555:BW555)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BY$5,$H555/$G555,$H555-SUM($I555:BX555)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>BZ$5,$H555/$G555,$H555-SUM($I555:BY555)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>CA$5,$H555/$G555,$H555-SUM($I555:BZ555)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>CB$5,$H555/$G555,$H555-SUM($I555:CA555)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D555,$G555=\"n/a\"),0,IF(SUM($D555,$G555+0.5)>CC$5,$H555/$G555,$H555-SUM($I555:CB555)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>J$5,$H556/$G556,$H556-SUM($I556:I556)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>K$5,$H556/$G556,$H556-SUM($I556:J556)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>L$5,$H556/$G556,$H556-SUM($I556:K556)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>M$5,$H556/$G556,$H556-SUM($I556:L556)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>N$5,$H556/$G556,$H556-SUM($I556:M556)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>O$5,$H556/$G556,$H556-SUM($I556:N556)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>P$5,$H556/$G556,$H556-SUM($I556:O556)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>Q$5,$H556/$G556,$H556-SUM($I556:P556)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>R$5,$H556/$G556,$H556-SUM($I556:Q556)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>S$5,$H556/$G556,$H556-SUM($I556:R556)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>T$5,$H556/$G556,$H556-SUM($I556:S556)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>U$5,$H556/$G556,$H556-SUM($I556:T556)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>V$5,$H556/$G556,$H556-SUM($I556:U556)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>W$5,$H556/$G556,$H556-SUM($I556:V556)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>X$5,$H556/$G556,$H556-SUM($I556:W556)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>Y$5,$H556/$G556,$H556-SUM($I556:X556)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>Z$5,$H556/$G556,$H556-SUM($I556:Y556)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AA$5,$H556/$G556,$H556-SUM($I556:Z556)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AB$5,$H556/$G556,$H556-SUM($I556:AA556)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AC$5,$H556/$G556,$H556-SUM($I556:AB556)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AD$5,$H556/$G556,$H556-SUM($I556:AC556)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AE$5,$H556/$G556,$H556-SUM($I556:AD556)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AF$5,$H556/$G556,$H556-SUM($I556:AE556)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AG$5,$H556/$G556,$H556-SUM($I556:AF556)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AH$5,$H556/$G556,$H556-SUM($I556:AG556)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AI$5,$H556/$G556,$H556-SUM($I556:AH556)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AJ$5,$H556/$G556,$H556-SUM($I556:AI556)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AK$5,$H556/$G556,$H556-SUM($I556:AJ556)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AL$5,$H556/$G556,$H556-SUM($I556:AK556)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AM$5,$H556/$G556,$H556-SUM($I556:AL556)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AN$5,$H556/$G556,$H556-SUM($I556:AM556)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AO$5,$H556/$G556,$H556-SUM($I556:AN556)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AP$5,$H556/$G556,$H556-SUM($I556:AO556)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AQ$5,$H556/$G556,$H556-SUM($I556:AP556)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AR$5,$H556/$G556,$H556-SUM($I556:AQ556)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AS$5,$H556/$G556,$H556-SUM($I556:AR556)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AT$5,$H556/$G556,$H556-SUM($I556:AS556)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AU$5,$H556/$G556,$H556-SUM($I556:AT556)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AV$5,$H556/$G556,$H556-SUM($I556:AU556)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AW$5,$H556/$G556,$H556-SUM($I556:AV556)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AX$5,$H556/$G556,$H556-SUM($I556:AW556)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AY$5,$H556/$G556,$H556-SUM($I556:AX556)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>AZ$5,$H556/$G556,$H556-SUM($I556:AY556)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BA$5,$H556/$G556,$H556-SUM($I556:AZ556)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BB$5,$H556/$G556,$H556-SUM($I556:BA556)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BC$5,$H556/$G556,$H556-SUM($I556:BB556)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BD$5,$H556/$G556,$H556-SUM($I556:BC556)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BE$5,$H556/$G556,$H556-SUM($I556:BD556)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BF$5,$H556/$G556,$H556-SUM($I556:BE556)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BG$5,$H556/$G556,$H556-SUM($I556:BF556)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BH$5,$H556/$G556,$H556-SUM($I556:BG556)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BI$5,$H556/$G556,$H556-SUM($I556:BH556)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BJ$5,$H556/$G556,$H556-SUM($I556:BI556)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BK$5,$H556/$G556,$H556-SUM($I556:BJ556)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BL$5,$H556/$G556,$H556-SUM($I556:BK556)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BM$5,$H556/$G556,$H556-SUM($I556:BL556)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BN$5,$H556/$G556,$H556-SUM($I556:BM556)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BO$5,$H556/$G556,$H556-SUM($I556:BN556)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BP$5,$H556/$G556,$H556-SUM($I556:BO556)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BQ$5,$H556/$G556,$H556-SUM($I556:BP556)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BR$5,$H556/$G556,$H556-SUM($I556:BQ556)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BS$5,$H556/$G556,$H556-SUM($I556:BR556)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BT$5,$H556/$G556,$H556-SUM($I556:BS556)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BU$5,$H556/$G556,$H556-SUM($I556:BT556)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BV$5,$H556/$G556,$H556-SUM($I556:BU556)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BW$5,$H556/$G556,$H556-SUM($I556:BV556)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BX$5,$H556/$G556,$H556-SUM($I556:BW556)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BY$5,$H556/$G556,$H556-SUM($I556:BX556)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>BZ$5,$H556/$G556,$H556-SUM($I556:BY556)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>CA$5,$H556/$G556,$H556-SUM($I556:BZ556)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>CB$5,$H556/$G556,$H556-SUM($I556:CA556)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D556,$G556=\"n/a\"),0,IF(SUM($D556,$G556+0.5)>CC$5,$H556/$G556,$H556-SUM($I556:CB556)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>J$5,$H557/$G557,$H557-SUM($I557:I557)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>K$5,$H557/$G557,$H557-SUM($I557:J557)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>L$5,$H557/$G557,$H557-SUM($I557:K557)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>M$5,$H557/$G557,$H557-SUM($I557:L557)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>N$5,$H557/$G557,$H557-SUM($I557:M557)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>O$5,$H557/$G557,$H557-SUM($I557:N557)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>P$5,$H557/$G557,$H557-SUM($I557:O557)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>Q$5,$H557/$G557,$H557-SUM($I557:P557)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>R$5,$H557/$G557,$H557-SUM($I557:Q557)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>S$5,$H557/$G557,$H557-SUM($I557:R557)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>T$5,$H557/$G557,$H557-SUM($I557:S557)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>U$5,$H557/$G557,$H557-SUM($I557:T557)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>V$5,$H557/$G557,$H557-SUM($I557:U557)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>W$5,$H557/$G557,$H557-SUM($I557:V557)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>X$5,$H557/$G557,$H557-SUM($I557:W557)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>Y$5,$H557/$G557,$H557-SUM($I557:X557)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>Z$5,$H557/$G557,$H557-SUM($I557:Y557)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AA$5,$H557/$G557,$H557-SUM($I557:Z557)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AB$5,$H557/$G557,$H557-SUM($I557:AA557)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AC$5,$H557/$G557,$H557-SUM($I557:AB557)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AD$5,$H557/$G557,$H557-SUM($I557:AC557)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AE$5,$H557/$G557,$H557-SUM($I557:AD557)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AF$5,$H557/$G557,$H557-SUM($I557:AE557)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AG$5,$H557/$G557,$H557-SUM($I557:AF557)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AH$5,$H557/$G557,$H557-SUM($I557:AG557)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AI$5,$H557/$G557,$H557-SUM($I557:AH557)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AJ$5,$H557/$G557,$H557-SUM($I557:AI557)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AK$5,$H557/$G557,$H557-SUM($I557:AJ557)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AL$5,$H557/$G557,$H557-SUM($I557:AK557)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AM$5,$H557/$G557,$H557-SUM($I557:AL557)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AN$5,$H557/$G557,$H557-SUM($I557:AM557)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AO$5,$H557/$G557,$H557-SUM($I557:AN557)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AP$5,$H557/$G557,$H557-SUM($I557:AO557)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AQ$5,$H557/$G557,$H557-SUM($I557:AP557)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AR$5,$H557/$G557,$H557-SUM($I557:AQ557)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AS$5,$H557/$G557,$H557-SUM($I557:AR557)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AT$5,$H557/$G557,$H557-SUM($I557:AS557)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AU$5,$H557/$G557,$H557-SUM($I557:AT557)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AV$5,$H557/$G557,$H557-SUM($I557:AU557)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AW$5,$H557/$G557,$H557-SUM($I557:AV557)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AX$5,$H557/$G557,$H557-SUM($I557:AW557)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AY$5,$H557/$G557,$H557-SUM($I557:AX557)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>AZ$5,$H557/$G557,$H557-SUM($I557:AY557)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BA$5,$H557/$G557,$H557-SUM($I557:AZ557)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BB$5,$H557/$G557,$H557-SUM($I557:BA557)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BC$5,$H557/$G557,$H557-SUM($I557:BB557)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BD$5,$H557/$G557,$H557-SUM($I557:BC557)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BE$5,$H557/$G557,$H557-SUM($I557:BD557)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BF$5,$H557/$G557,$H557-SUM($I557:BE557)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BG$5,$H557/$G557,$H557-SUM($I557:BF557)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BH$5,$H557/$G557,$H557-SUM($I557:BG557)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BI$5,$H557/$G557,$H557-SUM($I557:BH557)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BJ$5,$H557/$G557,$H557-SUM($I557:BI557)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BK$5,$H557/$G557,$H557-SUM($I557:BJ557)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BL$5,$H557/$G557,$H557-SUM($I557:BK557)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BM$5,$H557/$G557,$H557-SUM($I557:BL557)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BN$5,$H557/$G557,$H557-SUM($I557:BM557)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BO$5,$H557/$G557,$H557-SUM($I557:BN557)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BP$5,$H557/$G557,$H557-SUM($I557:BO557)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BQ$5,$H557/$G557,$H557-SUM($I557:BP557)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BR$5,$H557/$G557,$H557-SUM($I557:BQ557)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BS$5,$H557/$G557,$H557-SUM($I557:BR557)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BT$5,$H557/$G557,$H557-SUM($I557:BS557)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BU$5,$H557/$G557,$H557-SUM($I557:BT557)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BV$5,$H557/$G557,$H557-SUM($I557:BU557)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BW$5,$H557/$G557,$H557-SUM($I557:BV557)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BX$5,$H557/$G557,$H557-SUM($I557:BW557)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BY$5,$H557/$G557,$H557-SUM($I557:BX557)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>BZ$5,$H557/$G557,$H557-SUM($I557:BY557)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>CA$5,$H557/$G557,$H557-SUM($I557:BZ557)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>CB$5,$H557/$G557,$H557-SUM($I557:CA557)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D557,$G557=\"n/a\"),0,IF(SUM($D557,$G557+0.5)>CC$5,$H557/$G557,$H557-SUM($I557:CB557)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>J$5,$H558/$G558,$H558-SUM($I558:I558)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>K$5,$H558/$G558,$H558-SUM($I558:J558)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>L$5,$H558/$G558,$H558-SUM($I558:K558)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>M$5,$H558/$G558,$H558-SUM($I558:L558)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>N$5,$H558/$G558,$H558-SUM($I558:M558)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>O$5,$H558/$G558,$H558-SUM($I558:N558)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>P$5,$H558/$G558,$H558-SUM($I558:O558)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>Q$5,$H558/$G558,$H558-SUM($I558:P558)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>R$5,$H558/$G558,$H558-SUM($I558:Q558)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>S$5,$H558/$G558,$H558-SUM($I558:R558)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>T$5,$H558/$G558,$H558-SUM($I558:S558)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>U$5,$H558/$G558,$H558-SUM($I558:T558)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>V$5,$H558/$G558,$H558-SUM($I558:U558)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>W$5,$H558/$G558,$H558-SUM($I558:V558)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>X$5,$H558/$G558,$H558-SUM($I558:W558)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>Y$5,$H558/$G558,$H558-SUM($I558:X558)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>Z$5,$H558/$G558,$H558-SUM($I558:Y558)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AA$5,$H558/$G558,$H558-SUM($I558:Z558)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AB$5,$H558/$G558,$H558-SUM($I558:AA558)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AC$5,$H558/$G558,$H558-SUM($I558:AB558)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AD$5,$H558/$G558,$H558-SUM($I558:AC558)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AE$5,$H558/$G558,$H558-SUM($I558:AD558)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AF$5,$H558/$G558,$H558-SUM($I558:AE558)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AG$5,$H558/$G558,$H558-SUM($I558:AF558)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AH$5,$H558/$G558,$H558-SUM($I558:AG558)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AI$5,$H558/$G558,$H558-SUM($I558:AH558)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AJ$5,$H558/$G558,$H558-SUM($I558:AI558)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AK$5,$H558/$G558,$H558-SUM($I558:AJ558)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AL$5,$H558/$G558,$H558-SUM($I558:AK558)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AM$5,$H558/$G558,$H558-SUM($I558:AL558)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AN$5,$H558/$G558,$H558-SUM($I558:AM558)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AO$5,$H558/$G558,$H558-SUM($I558:AN558)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AP$5,$H558/$G558,$H558-SUM($I558:AO558)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AQ$5,$H558/$G558,$H558-SUM($I558:AP558)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AR$5,$H558/$G558,$H558-SUM($I558:AQ558)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AS$5,$H558/$G558,$H558-SUM($I558:AR558)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AT$5,$H558/$G558,$H558-SUM($I558:AS558)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AU$5,$H558/$G558,$H558-SUM($I558:AT558)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AV$5,$H558/$G558,$H558-SUM($I558:AU558)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AW$5,$H558/$G558,$H558-SUM($I558:AV558)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AX$5,$H558/$G558,$H558-SUM($I558:AW558)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AY$5,$H558/$G558,$H558-SUM($I558:AX558)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>AZ$5,$H558/$G558,$H558-SUM($I558:AY558)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BA$5,$H558/$G558,$H558-SUM($I558:AZ558)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BB$5,$H558/$G558,$H558-SUM($I558:BA558)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BC$5,$H558/$G558,$H558-SUM($I558:BB558)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BD$5,$H558/$G558,$H558-SUM($I558:BC558)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BE$5,$H558/$G558,$H558-SUM($I558:BD558)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BF$5,$H558/$G558,$H558-SUM($I558:BE558)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BG$5,$H558/$G558,$H558-SUM($I558:BF558)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BH$5,$H558/$G558,$H558-SUM($I558:BG558)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BI$5,$H558/$G558,$H558-SUM($I558:BH558)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BJ$5,$H558/$G558,$H558-SUM($I558:BI558)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BK$5,$H558/$G558,$H558-SUM($I558:BJ558)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BL$5,$H558/$G558,$H558-SUM($I558:BK558)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BM$5,$H558/$G558,$H558-SUM($I558:BL558)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BN$5,$H558/$G558,$H558-SUM($I558:BM558)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BO$5,$H558/$G558,$H558-SUM($I558:BN558)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BP$5,$H558/$G558,$H558-SUM($I558:BO558)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BQ$5,$H558/$G558,$H558-SUM($I558:BP558)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BR$5,$H558/$G558,$H558-SUM($I558:BQ558)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BS$5,$H558/$G558,$H558-SUM($I558:BR558)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BT$5,$H558/$G558,$H558-SUM($I558:BS558)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BU$5,$H558/$G558,$H558-SUM($I558:BT558)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BV$5,$H558/$G558,$H558-SUM($I558:BU558)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BW$5,$H558/$G558,$H558-SUM($I558:BV558)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BX$5,$H558/$G558,$H558-SUM($I558:BW558)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BY$5,$H558/$G558,$H558-SUM($I558:BX558)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>BZ$5,$H558/$G558,$H558-SUM($I558:BY558)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>CA$5,$H558/$G558,$H558-SUM($I558:BZ558)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>CB$5,$H558/$G558,$H558-SUM($I558:CA558)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D558,$G558=\"n/a\"),0,IF(SUM($D558,$G558+0.5)>CC$5,$H558/$G558,$H558-SUM($I558:CB558)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>J$5,$H559/$G559,$H559-SUM($I559:I559)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>K$5,$H559/$G559,$H559-SUM($I559:J559)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>L$5,$H559/$G559,$H559-SUM($I559:K559)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>M$5,$H559/$G559,$H559-SUM($I559:L559)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>N$5,$H559/$G559,$H559-SUM($I559:M559)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>O$5,$H559/$G559,$H559-SUM($I559:N559)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>P$5,$H559/$G559,$H559-SUM($I559:O559)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>Q$5,$H559/$G559,$H559-SUM($I559:P559)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>R$5,$H559/$G559,$H559-SUM($I559:Q559)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>S$5,$H559/$G559,$H559-SUM($I559:R559)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>T$5,$H559/$G559,$H559-SUM($I559:S559)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>U$5,$H559/$G559,$H559-SUM($I559:T559)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>V$5,$H559/$G559,$H559-SUM($I559:U559)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>W$5,$H559/$G559,$H559-SUM($I559:V559)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>X$5,$H559/$G559,$H559-SUM($I559:W559)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>Y$5,$H559/$G559,$H559-SUM($I559:X559)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>Z$5,$H559/$G559,$H559-SUM($I559:Y559)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AA$5,$H559/$G559,$H559-SUM($I559:Z559)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AB$5,$H559/$G559,$H559-SUM($I559:AA559)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AC$5,$H559/$G559,$H559-SUM($I559:AB559)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AD$5,$H559/$G559,$H559-SUM($I559:AC559)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AE$5,$H559/$G559,$H559-SUM($I559:AD559)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AF$5,$H559/$G559,$H559-SUM($I559:AE559)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AG$5,$H559/$G559,$H559-SUM($I559:AF559)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AH$5,$H559/$G559,$H559-SUM($I559:AG559)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AI$5,$H559/$G559,$H559-SUM($I559:AH559)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AJ$5,$H559/$G559,$H559-SUM($I559:AI559)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AK$5,$H559/$G559,$H559-SUM($I559:AJ559)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AL$5,$H559/$G559,$H559-SUM($I559:AK559)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AM$5,$H559/$G559,$H559-SUM($I559:AL559)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AN$5,$H559/$G559,$H559-SUM($I559:AM559)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AO$5,$H559/$G559,$H559-SUM($I559:AN559)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AP$5,$H559/$G559,$H559-SUM($I559:AO559)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AQ$5,$H559/$G559,$H559-SUM($I559:AP559)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AR$5,$H559/$G559,$H559-SUM($I559:AQ559)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AS$5,$H559/$G559,$H559-SUM($I559:AR559)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AT$5,$H559/$G559,$H559-SUM($I559:AS559)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AU$5,$H559/$G559,$H559-SUM($I559:AT559)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AV$5,$H559/$G559,$H559-SUM($I559:AU559)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AW$5,$H559/$G559,$H559-SUM($I559:AV559)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AX$5,$H559/$G559,$H559-SUM($I559:AW559)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AY$5,$H559/$G559,$H559-SUM($I559:AX559)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>AZ$5,$H559/$G559,$H559-SUM($I559:AY559)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BA$5,$H559/$G559,$H559-SUM($I559:AZ559)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BB$5,$H559/$G559,$H559-SUM($I559:BA559)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BC$5,$H559/$G559,$H559-SUM($I559:BB559)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BD$5,$H559/$G559,$H559-SUM($I559:BC559)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BE$5,$H559/$G559,$H559-SUM($I559:BD559)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BF$5,$H559/$G559,$H559-SUM($I559:BE559)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BG$5,$H559/$G559,$H559-SUM($I559:BF559)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BH$5,$H559/$G559,$H559-SUM($I559:BG559)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BI$5,$H559/$G559,$H559-SUM($I559:BH559)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BJ$5,$H559/$G559,$H559-SUM($I559:BI559)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BK$5,$H559/$G559,$H559-SUM($I559:BJ559)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BL$5,$H559/$G559,$H559-SUM($I559:BK559)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BM$5,$H559/$G559,$H559-SUM($I559:BL559)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BN$5,$H559/$G559,$H559-SUM($I559:BM559)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BO$5,$H559/$G559,$H559-SUM($I559:BN559)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BP$5,$H559/$G559,$H559-SUM($I559:BO559)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BQ$5,$H559/$G559,$H559-SUM($I559:BP559)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BR$5,$H559/$G559,$H559-SUM($I559:BQ559)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BS$5,$H559/$G559,$H559-SUM($I559:BR559)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BT$5,$H559/$G559,$H559-SUM($I559:BS559)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BU$5,$H559/$G559,$H559-SUM($I559:BT559)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BV$5,$H559/$G559,$H559-SUM($I559:BU559)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BW$5,$H559/$G559,$H559-SUM($I559:BV559)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BX$5,$H559/$G559,$H559-SUM($I559:BW559)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BY$5,$H559/$G559,$H559-SUM($I559:BX559)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>BZ$5,$H559/$G559,$H559-SUM($I559:BY559)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>CA$5,$H559/$G559,$H559-SUM($I559:BZ559)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>CB$5,$H559/$G559,$H559-SUM($I559:CA559)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D559,$G559=\"n/a\"),0,IF(SUM($D559,$G559+0.5)>CC$5,$H559/$G559,$H559-SUM($I559:CB559)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>J$5,$H560/$G560,$H560-SUM($I560:I560)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>K$5,$H560/$G560,$H560-SUM($I560:J560)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>L$5,$H560/$G560,$H560-SUM($I560:K560)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>M$5,$H560/$G560,$H560-SUM($I560:L560)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>N$5,$H560/$G560,$H560-SUM($I560:M560)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>O$5,$H560/$G560,$H560-SUM($I560:N560)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>P$5,$H560/$G560,$H560-SUM($I560:O560)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>Q$5,$H560/$G560,$H560-SUM($I560:P560)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>R$5,$H560/$G560,$H560-SUM($I560:Q560)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>S$5,$H560/$G560,$H560-SUM($I560:R560)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>T$5,$H560/$G560,$H560-SUM($I560:S560)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>U$5,$H560/$G560,$H560-SUM($I560:T560)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>V$5,$H560/$G560,$H560-SUM($I560:U560)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>W$5,$H560/$G560,$H560-SUM($I560:V560)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>X$5,$H560/$G560,$H560-SUM($I560:W560)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>Y$5,$H560/$G560,$H560-SUM($I560:X560)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>Z$5,$H560/$G560,$H560-SUM($I560:Y560)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AA$5,$H560/$G560,$H560-SUM($I560:Z560)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AB$5,$H560/$G560,$H560-SUM($I560:AA560)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AC$5,$H560/$G560,$H560-SUM($I560:AB560)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AD$5,$H560/$G560,$H560-SUM($I560:AC560)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AE$5,$H560/$G560,$H560-SUM($I560:AD560)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AF$5,$H560/$G560,$H560-SUM($I560:AE560)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AG$5,$H560/$G560,$H560-SUM($I560:AF560)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AH$5,$H560/$G560,$H560-SUM($I560:AG560)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AI$5,$H560/$G560,$H560-SUM($I560:AH560)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AJ$5,$H560/$G560,$H560-SUM($I560:AI560)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AK$5,$H560/$G560,$H560-SUM($I560:AJ560)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AL$5,$H560/$G560,$H560-SUM($I560:AK560)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AM$5,$H560/$G560,$H560-SUM($I560:AL560)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AN$5,$H560/$G560,$H560-SUM($I560:AM560)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AO$5,$H560/$G560,$H560-SUM($I560:AN560)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AP$5,$H560/$G560,$H560-SUM($I560:AO560)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AQ$5,$H560/$G560,$H560-SUM($I560:AP560)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AR$5,$H560/$G560,$H560-SUM($I560:AQ560)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AS$5,$H560/$G560,$H560-SUM($I560:AR560)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AT$5,$H560/$G560,$H560-SUM($I560:AS560)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AU$5,$H560/$G560,$H560-SUM($I560:AT560)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AV$5,$H560/$G560,$H560-SUM($I560:AU560)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AW$5,$H560/$G560,$H560-SUM($I560:AV560)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AX$5,$H560/$G560,$H560-SUM($I560:AW560)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AY$5,$H560/$G560,$H560-SUM($I560:AX560)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>AZ$5,$H560/$G560,$H560-SUM($I560:AY560)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BA$5,$H560/$G560,$H560-SUM($I560:AZ560)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BB$5,$H560/$G560,$H560-SUM($I560:BA560)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BC$5,$H560/$G560,$H560-SUM($I560:BB560)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BD$5,$H560/$G560,$H560-SUM($I560:BC560)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BE$5,$H560/$G560,$H560-SUM($I560:BD560)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BF$5,$H560/$G560,$H560-SUM($I560:BE560)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BG$5,$H560/$G560,$H560-SUM($I560:BF560)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BH$5,$H560/$G560,$H560-SUM($I560:BG560)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BI$5,$H560/$G560,$H560-SUM($I560:BH560)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BJ$5,$H560/$G560,$H560-SUM($I560:BI560)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BK$5,$H560/$G560,$H560-SUM($I560:BJ560)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BL$5,$H560/$G560,$H560-SUM($I560:BK560)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BM$5,$H560/$G560,$H560-SUM($I560:BL560)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BN$5,$H560/$G560,$H560-SUM($I560:BM560)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BO$5,$H560/$G560,$H560-SUM($I560:BN560)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BP$5,$H560/$G560,$H560-SUM($I560:BO560)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BQ$5,$H560/$G560,$H560-SUM($I560:BP560)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BR$5,$H560/$G560,$H560-SUM($I560:BQ560)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BS$5,$H560/$G560,$H560-SUM($I560:BR560)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BT$5,$H560/$G560,$H560-SUM($I560:BS560)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BU$5,$H560/$G560,$H560-SUM($I560:BT560)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BV$5,$H560/$G560,$H560-SUM($I560:BU560)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BW$5,$H560/$G560,$H560-SUM($I560:BV560)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BX$5,$H560/$G560,$H560-SUM($I560:BW560)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BY$5,$H560/$G560,$H560-SUM($I560:BX560)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>BZ$5,$H560/$G560,$H560-SUM($I560:BY560)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>CA$5,$H560/$G560,$H560-SUM($I560:BZ560)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>CB$5,$H560/$G560,$H560-SUM($I560:CA560)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D560,$G560=\"n/a\"),0,IF(SUM($D560,$G560+0.5)>CC$5,$H560/$G560,$H560-SUM($I560:CB560)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>J$5,$H561/$G561,$H561-SUM($I561:I561)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>K$5,$H561/$G561,$H561-SUM($I561:J561)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>L$5,$H561/$G561,$H561-SUM($I561:K561)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>M$5,$H561/$G561,$H561-SUM($I561:L561)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>N$5,$H561/$G561,$H561-SUM($I561:M561)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>O$5,$H561/$G561,$H561-SUM($I561:N561)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>P$5,$H561/$G561,$H561-SUM($I561:O561)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>Q$5,$H561/$G561,$H561-SUM($I561:P561)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>R$5,$H561/$G561,$H561-SUM($I561:Q561)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>S$5,$H561/$G561,$H561-SUM($I561:R561)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>T$5,$H561/$G561,$H561-SUM($I561:S561)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>U$5,$H561/$G561,$H561-SUM($I561:T561)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>V$5,$H561/$G561,$H561-SUM($I561:U561)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>W$5,$H561/$G561,$H561-SUM($I561:V561)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>X$5,$H561/$G561,$H561-SUM($I561:W561)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>Y$5,$H561/$G561,$H561-SUM($I561:X561)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>Z$5,$H561/$G561,$H561-SUM($I561:Y561)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AA$5,$H561/$G561,$H561-SUM($I561:Z561)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AB$5,$H561/$G561,$H561-SUM($I561:AA561)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AC$5,$H561/$G561,$H561-SUM($I561:AB561)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AD$5,$H561/$G561,$H561-SUM($I561:AC561)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AE$5,$H561/$G561,$H561-SUM($I561:AD561)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AF$5,$H561/$G561,$H561-SUM($I561:AE561)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AG$5,$H561/$G561,$H561-SUM($I561:AF561)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AH$5,$H561/$G561,$H561-SUM($I561:AG561)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AI$5,$H561/$G561,$H561-SUM($I561:AH561)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AJ$5,$H561/$G561,$H561-SUM($I561:AI561)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AK$5,$H561/$G561,$H561-SUM($I561:AJ561)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AL$5,$H561/$G561,$H561-SUM($I561:AK561)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AM$5,$H561/$G561,$H561-SUM($I561:AL561)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AN$5,$H561/$G561,$H561-SUM($I561:AM561)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AO$5,$H561/$G561,$H561-SUM($I561:AN561)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AP$5,$H561/$G561,$H561-SUM($I561:AO561)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AQ$5,$H561/$G561,$H561-SUM($I561:AP561)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AR$5,$H561/$G561,$H561-SUM($I561:AQ561)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AS$5,$H561/$G561,$H561-SUM($I561:AR561)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AT$5,$H561/$G561,$H561-SUM($I561:AS561)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AU$5,$H561/$G561,$H561-SUM($I561:AT561)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AV$5,$H561/$G561,$H561-SUM($I561:AU561)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AW$5,$H561/$G561,$H561-SUM($I561:AV561)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AX$5,$H561/$G561,$H561-SUM($I561:AW561)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AY$5,$H561/$G561,$H561-SUM($I561:AX561)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>AZ$5,$H561/$G561,$H561-SUM($I561:AY561)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BA$5,$H561/$G561,$H561-SUM($I561:AZ561)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BB$5,$H561/$G561,$H561-SUM($I561:BA561)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BC$5,$H561/$G561,$H561-SUM($I561:BB561)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BD$5,$H561/$G561,$H561-SUM($I561:BC561)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BE$5,$H561/$G561,$H561-SUM($I561:BD561)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BF$5,$H561/$G561,$H561-SUM($I561:BE561)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BG$5,$H561/$G561,$H561-SUM($I561:BF561)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BH$5,$H561/$G561,$H561-SUM($I561:BG561)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BI$5,$H561/$G561,$H561-SUM($I561:BH561)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BJ$5,$H561/$G561,$H561-SUM($I561:BI561)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BK$5,$H561/$G561,$H561-SUM($I561:BJ561)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BL$5,$H561/$G561,$H561-SUM($I561:BK561)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BM$5,$H561/$G561,$H561-SUM($I561:BL561)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BN$5,$H561/$G561,$H561-SUM($I561:BM561)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BO$5,$H561/$G561,$H561-SUM($I561:BN561)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BP$5,$H561/$G561,$H561-SUM($I561:BO561)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BQ$5,$H561/$G561,$H561-SUM($I561:BP561)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BR$5,$H561/$G561,$H561-SUM($I561:BQ561)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BS$5,$H561/$G561,$H561-SUM($I561:BR561)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BT$5,$H561/$G561,$H561-SUM($I561:BS561)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BU$5,$H561/$G561,$H561-SUM($I561:BT561)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BV$5,$H561/$G561,$H561-SUM($I561:BU561)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BW$5,$H561/$G561,$H561-SUM($I561:BV561)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BX$5,$H561/$G561,$H561-SUM($I561:BW561)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BY$5,$H561/$G561,$H561-SUM($I561:BX561)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>BZ$5,$H561/$G561,$H561-SUM($I561:BY561)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>CA$5,$H561/$G561,$H561-SUM($I561:BZ561)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>CB$5,$H561/$G561,$H561-SUM($I561:CA561)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D561,$G561=\"n/a\"),0,IF(SUM($D561,$G561+0.5)>CC$5,$H561/$G561,$H561-SUM($I561:CB561)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>J$5,$H562/$G562,$H562-SUM($I562:I562)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>K$5,$H562/$G562,$H562-SUM($I562:J562)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>L$5,$H562/$G562,$H562-SUM($I562:K562)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>M$5,$H562/$G562,$H562-SUM($I562:L562)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>N$5,$H562/$G562,$H562-SUM($I562:M562)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>O$5,$H562/$G562,$H562-SUM($I562:N562)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>P$5,$H562/$G562,$H562-SUM($I562:O562)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>Q$5,$H562/$G562,$H562-SUM($I562:P562)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>R$5,$H562/$G562,$H562-SUM($I562:Q562)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>S$5,$H562/$G562,$H562-SUM($I562:R562)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>T$5,$H562/$G562,$H562-SUM($I562:S562)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>U$5,$H562/$G562,$H562-SUM($I562:T562)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>V$5,$H562/$G562,$H562-SUM($I562:U562)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>W$5,$H562/$G562,$H562-SUM($I562:V562)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>X$5,$H562/$G562,$H562-SUM($I562:W562)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>Y$5,$H562/$G562,$H562-SUM($I562:X562)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>Z$5,$H562/$G562,$H562-SUM($I562:Y562)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AA$5,$H562/$G562,$H562-SUM($I562:Z562)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AB$5,$H562/$G562,$H562-SUM($I562:AA562)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AC$5,$H562/$G562,$H562-SUM($I562:AB562)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AD$5,$H562/$G562,$H562-SUM($I562:AC562)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AE$5,$H562/$G562,$H562-SUM($I562:AD562)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AF$5,$H562/$G562,$H562-SUM($I562:AE562)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AG$5,$H562/$G562,$H562-SUM($I562:AF562)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AH$5,$H562/$G562,$H562-SUM($I562:AG562)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AI$5,$H562/$G562,$H562-SUM($I562:AH562)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AJ$5,$H562/$G562,$H562-SUM($I562:AI562)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AK$5,$H562/$G562,$H562-SUM($I562:AJ562)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AL$5,$H562/$G562,$H562-SUM($I562:AK562)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AM$5,$H562/$G562,$H562-SUM($I562:AL562)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AN$5,$H562/$G562,$H562-SUM($I562:AM562)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AO$5,$H562/$G562,$H562-SUM($I562:AN562)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AP$5,$H562/$G562,$H562-SUM($I562:AO562)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AQ$5,$H562/$G562,$H562-SUM($I562:AP562)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AR$5,$H562/$G562,$H562-SUM($I562:AQ562)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AS$5,$H562/$G562,$H562-SUM($I562:AR562)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AT$5,$H562/$G562,$H562-SUM($I562:AS562)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AU$5,$H562/$G562,$H562-SUM($I562:AT562)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AV$5,$H562/$G562,$H562-SUM($I562:AU562)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AW$5,$H562/$G562,$H562-SUM($I562:AV562)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AX$5,$H562/$G562,$H562-SUM($I562:AW562)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AY$5,$H562/$G562,$H562-SUM($I562:AX562)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>AZ$5,$H562/$G562,$H562-SUM($I562:AY562)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BA$5,$H562/$G562,$H562-SUM($I562:AZ562)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BB$5,$H562/$G562,$H562-SUM($I562:BA562)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BC$5,$H562/$G562,$H562-SUM($I562:BB562)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BD$5,$H562/$G562,$H562-SUM($I562:BC562)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BE$5,$H562/$G562,$H562-SUM($I562:BD562)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BF$5,$H562/$G562,$H562-SUM($I562:BE562)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BG$5,$H562/$G562,$H562-SUM($I562:BF562)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BH$5,$H562/$G562,$H562-SUM($I562:BG562)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BI$5,$H562/$G562,$H562-SUM($I562:BH562)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BJ$5,$H562/$G562,$H562-SUM($I562:BI562)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BK$5,$H562/$G562,$H562-SUM($I562:BJ562)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BL$5,$H562/$G562,$H562-SUM($I562:BK562)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BM$5,$H562/$G562,$H562-SUM($I562:BL562)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BN$5,$H562/$G562,$H562-SUM($I562:BM562)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BO$5,$H562/$G562,$H562-SUM($I562:BN562)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BP$5,$H562/$G562,$H562-SUM($I562:BO562)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BQ$5,$H562/$G562,$H562-SUM($I562:BP562)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BR$5,$H562/$G562,$H562-SUM($I562:BQ562)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BS$5,$H562/$G562,$H562-SUM($I562:BR562)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BT$5,$H562/$G562,$H562-SUM($I562:BS562)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BU$5,$H562/$G562,$H562-SUM($I562:BT562)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BV$5,$H562/$G562,$H562-SUM($I562:BU562)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BW$5,$H562/$G562,$H562-SUM($I562:BV562)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BX$5,$H562/$G562,$H562-SUM($I562:BW562)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BY$5,$H562/$G562,$H562-SUM($I562:BX562)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>BZ$5,$H562/$G562,$H562-SUM($I562:BY562)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>CA$5,$H562/$G562,$H562-SUM($I562:BZ562)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>CB$5,$H562/$G562,$H562-SUM($I562:CA562)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D562,$G562=\"n/a\"),0,IF(SUM($D562,$G562+0.5)>CC$5,$H562/$G562,$H562-SUM($I562:CB562)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>J$5,$H563/$G563,$H563-SUM($I563:I563)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>K$5,$H563/$G563,$H563-SUM($I563:J563)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>L$5,$H563/$G563,$H563-SUM($I563:K563)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>M$5,$H563/$G563,$H563-SUM($I563:L563)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>N$5,$H563/$G563,$H563-SUM($I563:M563)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>O$5,$H563/$G563,$H563-SUM($I563:N563)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>P$5,$H563/$G563,$H563-SUM($I563:O563)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>Q$5,$H563/$G563,$H563-SUM($I563:P563)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>R$5,$H563/$G563,$H563-SUM($I563:Q563)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>S$5,$H563/$G563,$H563-SUM($I563:R563)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>T$5,$H563/$G563,$H563-SUM($I563:S563)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>U$5,$H563/$G563,$H563-SUM($I563:T563)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>V$5,$H563/$G563,$H563-SUM($I563:U563)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>W$5,$H563/$G563,$H563-SUM($I563:V563)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>X$5,$H563/$G563,$H563-SUM($I563:W563)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>Y$5,$H563/$G563,$H563-SUM($I563:X563)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>Z$5,$H563/$G563,$H563-SUM($I563:Y563)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AA$5,$H563/$G563,$H563-SUM($I563:Z563)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AB$5,$H563/$G563,$H563-SUM($I563:AA563)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AC$5,$H563/$G563,$H563-SUM($I563:AB563)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AD$5,$H563/$G563,$H563-SUM($I563:AC563)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AE$5,$H563/$G563,$H563-SUM($I563:AD563)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AF$5,$H563/$G563,$H563-SUM($I563:AE563)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AG$5,$H563/$G563,$H563-SUM($I563:AF563)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AH$5,$H563/$G563,$H563-SUM($I563:AG563)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AI$5,$H563/$G563,$H563-SUM($I563:AH563)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AJ$5,$H563/$G563,$H563-SUM($I563:AI563)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AK$5,$H563/$G563,$H563-SUM($I563:AJ563)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AL$5,$H563/$G563,$H563-SUM($I563:AK563)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AM$5,$H563/$G563,$H563-SUM($I563:AL563)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AN$5,$H563/$G563,$H563-SUM($I563:AM563)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AO$5,$H563/$G563,$H563-SUM($I563:AN563)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AP$5,$H563/$G563,$H563-SUM($I563:AO563)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AQ$5,$H563/$G563,$H563-SUM($I563:AP563)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AR$5,$H563/$G563,$H563-SUM($I563:AQ563)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AS$5,$H563/$G563,$H563-SUM($I563:AR563)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AT$5,$H563/$G563,$H563-SUM($I563:AS563)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AU$5,$H563/$G563,$H563-SUM($I563:AT563)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AV$5,$H563/$G563,$H563-SUM($I563:AU563)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AW$5,$H563/$G563,$H563-SUM($I563:AV563)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AX$5,$H563/$G563,$H563-SUM($I563:AW563)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AY$5,$H563/$G563,$H563-SUM($I563:AX563)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>AZ$5,$H563/$G563,$H563-SUM($I563:AY563)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BA$5,$H563/$G563,$H563-SUM($I563:AZ563)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BB$5,$H563/$G563,$H563-SUM($I563:BA563)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BC$5,$H563/$G563,$H563-SUM($I563:BB563)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BD$5,$H563/$G563,$H563-SUM($I563:BC563)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BE$5,$H563/$G563,$H563-SUM($I563:BD563)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BF$5,$H563/$G563,$H563-SUM($I563:BE563)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BG$5,$H563/$G563,$H563-SUM($I563:BF563)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BH$5,$H563/$G563,$H563-SUM($I563:BG563)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BI$5,$H563/$G563,$H563-SUM($I563:BH563)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BJ$5,$H563/$G563,$H563-SUM($I563:BI563)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BK$5,$H563/$G563,$H563-SUM($I563:BJ563)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BL$5,$H563/$G563,$H563-SUM($I563:BK563)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BM$5,$H563/$G563,$H563-SUM($I563:BL563)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BN$5,$H563/$G563,$H563-SUM($I563:BM563)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BO$5,$H563/$G563,$H563-SUM($I563:BN563)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BP$5,$H563/$G563,$H563-SUM($I563:BO563)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BQ$5,$H563/$G563,$H563-SUM($I563:BP563)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BR$5,$H563/$G563,$H563-SUM($I563:BQ563)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BS$5,$H563/$G563,$H563-SUM($I563:BR563)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BT$5,$H563/$G563,$H563-SUM($I563:BS563)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BU$5,$H563/$G563,$H563-SUM($I563:BT563)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BV$5,$H563/$G563,$H563-SUM($I563:BU563)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BW$5,$H563/$G563,$H563-SUM($I563:BV563)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BX$5,$H563/$G563,$H563-SUM($I563:BW563)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BY$5,$H563/$G563,$H563-SUM($I563:BX563)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>BZ$5,$H563/$G563,$H563-SUM($I563:BY563)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>CA$5,$H563/$G563,$H563-SUM($I563:BZ563)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>CB$5,$H563/$G563,$H563-SUM($I563:CA563)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D563,$G563=\"n/a\"),0,IF(SUM($D563,$G563+0.5)>CC$5,$H563/$G563,$H563-SUM($I563:CB563)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>J$5,$H564/$G564,$H564-SUM($I564:I564)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>K$5,$H564/$G564,$H564-SUM($I564:J564)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>L$5,$H564/$G564,$H564-SUM($I564:K564)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>M$5,$H564/$G564,$H564-SUM($I564:L564)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>N$5,$H564/$G564,$H564-SUM($I564:M564)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>O$5,$H564/$G564,$H564-SUM($I564:N564)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>P$5,$H564/$G564,$H564-SUM($I564:O564)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>Q$5,$H564/$G564,$H564-SUM($I564:P564)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>R$5,$H564/$G564,$H564-SUM($I564:Q564)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>S$5,$H564/$G564,$H564-SUM($I564:R564)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>T$5,$H564/$G564,$H564-SUM($I564:S564)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>U$5,$H564/$G564,$H564-SUM($I564:T564)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>V$5,$H564/$G564,$H564-SUM($I564:U564)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>W$5,$H564/$G564,$H564-SUM($I564:V564)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>X$5,$H564/$G564,$H564-SUM($I564:W564)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>Y$5,$H564/$G564,$H564-SUM($I564:X564)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>Z$5,$H564/$G564,$H564-SUM($I564:Y564)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AA$5,$H564/$G564,$H564-SUM($I564:Z564)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AB$5,$H564/$G564,$H564-SUM($I564:AA564)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AC$5,$H564/$G564,$H564-SUM($I564:AB564)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AD$5,$H564/$G564,$H564-SUM($I564:AC564)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AE$5,$H564/$G564,$H564-SUM($I564:AD564)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AF$5,$H564/$G564,$H564-SUM($I564:AE564)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AG$5,$H564/$G564,$H564-SUM($I564:AF564)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AH$5,$H564/$G564,$H564-SUM($I564:AG564)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AI$5,$H564/$G564,$H564-SUM($I564:AH564)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AJ$5,$H564/$G564,$H564-SUM($I564:AI564)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AK$5,$H564/$G564,$H564-SUM($I564:AJ564)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AL$5,$H564/$G564,$H564-SUM($I564:AK564)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AM$5,$H564/$G564,$H564-SUM($I564:AL564)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AN$5,$H564/$G564,$H564-SUM($I564:AM564)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AO$5,$H564/$G564,$H564-SUM($I564:AN564)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AP$5,$H564/$G564,$H564-SUM($I564:AO564)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AQ$5,$H564/$G564,$H564-SUM($I564:AP564)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AR$5,$H564/$G564,$H564-SUM($I564:AQ564)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AS$5,$H564/$G564,$H564-SUM($I564:AR564)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AT$5,$H564/$G564,$H564-SUM($I564:AS564)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AU$5,$H564/$G564,$H564-SUM($I564:AT564)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AV$5,$H564/$G564,$H564-SUM($I564:AU564)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AW$5,$H564/$G564,$H564-SUM($I564:AV564)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AX$5,$H564/$G564,$H564-SUM($I564:AW564)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AY$5,$H564/$G564,$H564-SUM($I564:AX564)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>AZ$5,$H564/$G564,$H564-SUM($I564:AY564)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BA$5,$H564/$G564,$H564-SUM($I564:AZ564)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BB$5,$H564/$G564,$H564-SUM($I564:BA564)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BC$5,$H564/$G564,$H564-SUM($I564:BB564)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BD$5,$H564/$G564,$H564-SUM($I564:BC564)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BE$5,$H564/$G564,$H564-SUM($I564:BD564)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BF$5,$H564/$G564,$H564-SUM($I564:BE564)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BG$5,$H564/$G564,$H564-SUM($I564:BF564)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BH$5,$H564/$G564,$H564-SUM($I564:BG564)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BI$5,$H564/$G564,$H564-SUM($I564:BH564)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BJ$5,$H564/$G564,$H564-SUM($I564:BI564)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BK$5,$H564/$G564,$H564-SUM($I564:BJ564)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BL$5,$H564/$G564,$H564-SUM($I564:BK564)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BM$5,$H564/$G564,$H564-SUM($I564:BL564)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BN$5,$H564/$G564,$H564-SUM($I564:BM564)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BO$5,$H564/$G564,$H564-SUM($I564:BN564)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BP$5,$H564/$G564,$H564-SUM($I564:BO564)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BQ$5,$H564/$G564,$H564-SUM($I564:BP564)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BR$5,$H564/$G564,$H564-SUM($I564:BQ564)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BS$5,$H564/$G564,$H564-SUM($I564:BR564)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BT$5,$H564/$G564,$H564-SUM($I564:BS564)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BU$5,$H564/$G564,$H564-SUM($I564:BT564)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BV$5,$H564/$G564,$H564-SUM($I564:BU564)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BW$5,$H564/$G564,$H564-SUM($I564:BV564)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BX$5,$H564/$G564,$H564-SUM($I564:BW564)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BY$5,$H564/$G564,$H564-SUM($I564:BX564)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>BZ$5,$H564/$G564,$H564-SUM($I564:BY564)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>CA$5,$H564/$G564,$H564-SUM($I564:BZ564)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>CB$5,$H564/$G564,$H564-SUM($I564:CA564)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D564,$G564=\"n/a\"),0,IF(SUM($D564,$G564+0.5)>CC$5,$H564/$G564,$H564-SUM($I564:CB564)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>J$5,$H565/$G565,$H565-SUM($I565:I565)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>K$5,$H565/$G565,$H565-SUM($I565:J565)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>L$5,$H565/$G565,$H565-SUM($I565:K565)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>M$5,$H565/$G565,$H565-SUM($I565:L565)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>N$5,$H565/$G565,$H565-SUM($I565:M565)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>O$5,$H565/$G565,$H565-SUM($I565:N565)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>P$5,$H565/$G565,$H565-SUM($I565:O565)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>Q$5,$H565/$G565,$H565-SUM($I565:P565)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>R$5,$H565/$G565,$H565-SUM($I565:Q565)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>S$5,$H565/$G565,$H565-SUM($I565:R565)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>T$5,$H565/$G565,$H565-SUM($I565:S565)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>U$5,$H565/$G565,$H565-SUM($I565:T565)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>V$5,$H565/$G565,$H565-SUM($I565:U565)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>W$5,$H565/$G565,$H565-SUM($I565:V565)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>X$5,$H565/$G565,$H565-SUM($I565:W565)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>Y$5,$H565/$G565,$H565-SUM($I565:X565)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>Z$5,$H565/$G565,$H565-SUM($I565:Y565)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AA$5,$H565/$G565,$H565-SUM($I565:Z565)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AB$5,$H565/$G565,$H565-SUM($I565:AA565)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AC$5,$H565/$G565,$H565-SUM($I565:AB565)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AD$5,$H565/$G565,$H565-SUM($I565:AC565)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AE$5,$H565/$G565,$H565-SUM($I565:AD565)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AF$5,$H565/$G565,$H565-SUM($I565:AE565)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AG$5,$H565/$G565,$H565-SUM($I565:AF565)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AH$5,$H565/$G565,$H565-SUM($I565:AG565)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AI$5,$H565/$G565,$H565-SUM($I565:AH565)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AJ$5,$H565/$G565,$H565-SUM($I565:AI565)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AK$5,$H565/$G565,$H565-SUM($I565:AJ565)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AL$5,$H565/$G565,$H565-SUM($I565:AK565)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AM$5,$H565/$G565,$H565-SUM($I565:AL565)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AN$5,$H565/$G565,$H565-SUM($I565:AM565)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AO$5,$H565/$G565,$H565-SUM($I565:AN565)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AP$5,$H565/$G565,$H565-SUM($I565:AO565)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AQ$5,$H565/$G565,$H565-SUM($I565:AP565)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AR$5,$H565/$G565,$H565-SUM($I565:AQ565)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AS$5,$H565/$G565,$H565-SUM($I565:AR565)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AT$5,$H565/$G565,$H565-SUM($I565:AS565)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AU$5,$H565/$G565,$H565-SUM($I565:AT565)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AV$5,$H565/$G565,$H565-SUM($I565:AU565)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AW$5,$H565/$G565,$H565-SUM($I565:AV565)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AX$5,$H565/$G565,$H565-SUM($I565:AW565)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AY$5,$H565/$G565,$H565-SUM($I565:AX565)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>AZ$5,$H565/$G565,$H565-SUM($I565:AY565)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BA$5,$H565/$G565,$H565-SUM($I565:AZ565)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BB$5,$H565/$G565,$H565-SUM($I565:BA565)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BC$5,$H565/$G565,$H565-SUM($I565:BB565)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BD$5,$H565/$G565,$H565-SUM($I565:BC565)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BE$5,$H565/$G565,$H565-SUM($I565:BD565)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BF$5,$H565/$G565,$H565-SUM($I565:BE565)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BG$5,$H565/$G565,$H565-SUM($I565:BF565)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BH$5,$H565/$G565,$H565-SUM($I565:BG565)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BI$5,$H565/$G565,$H565-SUM($I565:BH565)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BJ$5,$H565/$G565,$H565-SUM($I565:BI565)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BK$5,$H565/$G565,$H565-SUM($I565:BJ565)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BL$5,$H565/$G565,$H565-SUM($I565:BK565)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BM$5,$H565/$G565,$H565-SUM($I565:BL565)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BN$5,$H565/$G565,$H565-SUM($I565:BM565)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BO$5,$H565/$G565,$H565-SUM($I565:BN565)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BP$5,$H565/$G565,$H565-SUM($I565:BO565)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BQ$5,$H565/$G565,$H565-SUM($I565:BP565)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BR$5,$H565/$G565,$H565-SUM($I565:BQ565)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BS$5,$H565/$G565,$H565-SUM($I565:BR565)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BT$5,$H565/$G565,$H565-SUM($I565:BS565)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BU$5,$H565/$G565,$H565-SUM($I565:BT565)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BV$5,$H565/$G565,$H565-SUM($I565:BU565)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BW$5,$H565/$G565,$H565-SUM($I565:BV565)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BX$5,$H565/$G565,$H565-SUM($I565:BW565)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BY$5,$H565/$G565,$H565-SUM($I565:BX565)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>BZ$5,$H565/$G565,$H565-SUM($I565:BY565)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>CA$5,$H565/$G565,$H565-SUM($I565:BZ565)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>CB$5,$H565/$G565,$H565-SUM($I565:CA565)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D565,$G565=\"n/a\"),0,IF(SUM($D565,$G565+0.5)>CC$5,$H565/$G565,$H565-SUM($I565:CB565)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>J$5,$H566/$G566,$H566-SUM($I566:I566)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>K$5,$H566/$G566,$H566-SUM($I566:J566)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>L$5,$H566/$G566,$H566-SUM($I566:K566)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>M$5,$H566/$G566,$H566-SUM($I566:L566)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>N$5,$H566/$G566,$H566-SUM($I566:M566)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>O$5,$H566/$G566,$H566-SUM($I566:N566)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>P$5,$H566/$G566,$H566-SUM($I566:O566)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>Q$5,$H566/$G566,$H566-SUM($I566:P566)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>R$5,$H566/$G566,$H566-SUM($I566:Q566)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>S$5,$H566/$G566,$H566-SUM($I566:R566)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>T$5,$H566/$G566,$H566-SUM($I566:S566)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>U$5,$H566/$G566,$H566-SUM($I566:T566)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>V$5,$H566/$G566,$H566-SUM($I566:U566)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>W$5,$H566/$G566,$H566-SUM($I566:V566)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>X$5,$H566/$G566,$H566-SUM($I566:W566)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>Y$5,$H566/$G566,$H566-SUM($I566:X566)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>Z$5,$H566/$G566,$H566-SUM($I566:Y566)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AA$5,$H566/$G566,$H566-SUM($I566:Z566)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AB$5,$H566/$G566,$H566-SUM($I566:AA566)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AC$5,$H566/$G566,$H566-SUM($I566:AB566)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AD$5,$H566/$G566,$H566-SUM($I566:AC566)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AE$5,$H566/$G566,$H566-SUM($I566:AD566)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AF$5,$H566/$G566,$H566-SUM($I566:AE566)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AG$5,$H566/$G566,$H566-SUM($I566:AF566)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AH$5,$H566/$G566,$H566-SUM($I566:AG566)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AI$5,$H566/$G566,$H566-SUM($I566:AH566)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AJ$5,$H566/$G566,$H566-SUM($I566:AI566)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AK$5,$H566/$G566,$H566-SUM($I566:AJ566)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AL$5,$H566/$G566,$H566-SUM($I566:AK566)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AM$5,$H566/$G566,$H566-SUM($I566:AL566)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AN$5,$H566/$G566,$H566-SUM($I566:AM566)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AO$5,$H566/$G566,$H566-SUM($I566:AN566)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AP$5,$H566/$G566,$H566-SUM($I566:AO566)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AQ$5,$H566/$G566,$H566-SUM($I566:AP566)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AR$5,$H566/$G566,$H566-SUM($I566:AQ566)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AS$5,$H566/$G566,$H566-SUM($I566:AR566)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AT$5,$H566/$G566,$H566-SUM($I566:AS566)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AU$5,$H566/$G566,$H566-SUM($I566:AT566)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AV$5,$H566/$G566,$H566-SUM($I566:AU566)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AW$5,$H566/$G566,$H566-SUM($I566:AV566)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AX$5,$H566/$G566,$H566-SUM($I566:AW566)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AY$5,$H566/$G566,$H566-SUM($I566:AX566)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>AZ$5,$H566/$G566,$H566-SUM($I566:AY566)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BA$5,$H566/$G566,$H566-SUM($I566:AZ566)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BB$5,$H566/$G566,$H566-SUM($I566:BA566)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BC$5,$H566/$G566,$H566-SUM($I566:BB566)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BD$5,$H566/$G566,$H566-SUM($I566:BC566)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BE$5,$H566/$G566,$H566-SUM($I566:BD566)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BF$5,$H566/$G566,$H566-SUM($I566:BE566)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BG$5,$H566/$G566,$H566-SUM($I566:BF566)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BH$5,$H566/$G566,$H566-SUM($I566:BG566)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BI$5,$H566/$G566,$H566-SUM($I566:BH566)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BJ$5,$H566/$G566,$H566-SUM($I566:BI566)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BK$5,$H566/$G566,$H566-SUM($I566:BJ566)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BL$5,$H566/$G566,$H566-SUM($I566:BK566)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BM$5,$H566/$G566,$H566-SUM($I566:BL566)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BN$5,$H566/$G566,$H566-SUM($I566:BM566)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BO$5,$H566/$G566,$H566-SUM($I566:BN566)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BP$5,$H566/$G566,$H566-SUM($I566:BO566)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BQ$5,$H566/$G566,$H566-SUM($I566:BP566)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BR$5,$H566/$G566,$H566-SUM($I566:BQ566)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BS$5,$H566/$G566,$H566-SUM($I566:BR566)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BT$5,$H566/$G566,$H566-SUM($I566:BS566)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BU$5,$H566/$G566,$H566-SUM($I566:BT566)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BV$5,$H566/$G566,$H566-SUM($I566:BU566)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BW$5,$H566/$G566,$H566-SUM($I566:BV566)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BX$5,$H566/$G566,$H566-SUM($I566:BW566)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BY$5,$H566/$G566,$H566-SUM($I566:BX566)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>BZ$5,$H566/$G566,$H566-SUM($I566:BY566)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>CA$5,$H566/$G566,$H566-SUM($I566:BZ566)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>CB$5,$H566/$G566,$H566-SUM($I566:CA566)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D566,$G566=\"n/a\"),0,IF(SUM($D566,$G566+0.5)>CC$5,$H566/$G566,$H566-SUM($I566:CB566)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>J$5,$H567/$G567,$H567-SUM($I567:I567)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>K$5,$H567/$G567,$H567-SUM($I567:J567)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>L$5,$H567/$G567,$H567-SUM($I567:K567)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>M$5,$H567/$G567,$H567-SUM($I567:L567)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>N$5,$H567/$G567,$H567-SUM($I567:M567)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>O$5,$H567/$G567,$H567-SUM($I567:N567)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>P$5,$H567/$G567,$H567-SUM($I567:O567)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>Q$5,$H567/$G567,$H567-SUM($I567:P567)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>R$5,$H567/$G567,$H567-SUM($I567:Q567)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>S$5,$H567/$G567,$H567-SUM($I567:R567)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>T$5,$H567/$G567,$H567-SUM($I567:S567)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>U$5,$H567/$G567,$H567-SUM($I567:T567)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>V$5,$H567/$G567,$H567-SUM($I567:U567)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>W$5,$H567/$G567,$H567-SUM($I567:V567)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>X$5,$H567/$G567,$H567-SUM($I567:W567)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>Y$5,$H567/$G567,$H567-SUM($I567:X567)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>Z$5,$H567/$G567,$H567-SUM($I567:Y567)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AA$5,$H567/$G567,$H567-SUM($I567:Z567)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AB$5,$H567/$G567,$H567-SUM($I567:AA567)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AC$5,$H567/$G567,$H567-SUM($I567:AB567)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AD$5,$H567/$G567,$H567-SUM($I567:AC567)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AE$5,$H567/$G567,$H567-SUM($I567:AD567)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AF$5,$H567/$G567,$H567-SUM($I567:AE567)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AG$5,$H567/$G567,$H567-SUM($I567:AF567)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AH$5,$H567/$G567,$H567-SUM($I567:AG567)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AI$5,$H567/$G567,$H567-SUM($I567:AH567)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AJ$5,$H567/$G567,$H567-SUM($I567:AI567)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AK$5,$H567/$G567,$H567-SUM($I567:AJ567)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AL$5,$H567/$G567,$H567-SUM($I567:AK567)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AM$5,$H567/$G567,$H567-SUM($I567:AL567)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AN$5,$H567/$G567,$H567-SUM($I567:AM567)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AO$5,$H567/$G567,$H567-SUM($I567:AN567)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AP$5,$H567/$G567,$H567-SUM($I567:AO567)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AQ$5,$H567/$G567,$H567-SUM($I567:AP567)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AR$5,$H567/$G567,$H567-SUM($I567:AQ567)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AS$5,$H567/$G567,$H567-SUM($I567:AR567)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AT$5,$H567/$G567,$H567-SUM($I567:AS567)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AU$5,$H567/$G567,$H567-SUM($I567:AT567)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AV$5,$H567/$G567,$H567-SUM($I567:AU567)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AW$5,$H567/$G567,$H567-SUM($I567:AV567)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AX$5,$H567/$G567,$H567-SUM($I567:AW567)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AY$5,$H567/$G567,$H567-SUM($I567:AX567)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>AZ$5,$H567/$G567,$H567-SUM($I567:AY567)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BA$5,$H567/$G567,$H567-SUM($I567:AZ567)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BB$5,$H567/$G567,$H567-SUM($I567:BA567)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BC$5,$H567/$G567,$H567-SUM($I567:BB567)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BD$5,$H567/$G567,$H567-SUM($I567:BC567)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BE$5,$H567/$G567,$H567-SUM($I567:BD567)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BF$5,$H567/$G567,$H567-SUM($I567:BE567)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BG$5,$H567/$G567,$H567-SUM($I567:BF567)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BH$5,$H567/$G567,$H567-SUM($I567:BG567)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BI$5,$H567/$G567,$H567-SUM($I567:BH567)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BJ$5,$H567/$G567,$H567-SUM($I567:BI567)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BK$5,$H567/$G567,$H567-SUM($I567:BJ567)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BL$5,$H567/$G567,$H567-SUM($I567:BK567)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BM$5,$H567/$G567,$H567-SUM($I567:BL567)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BN$5,$H567/$G567,$H567-SUM($I567:BM567)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BO$5,$H567/$G567,$H567-SUM($I567:BN567)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BP$5,$H567/$G567,$H567-SUM($I567:BO567)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BQ$5,$H567/$G567,$H567-SUM($I567:BP567)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BR$5,$H567/$G567,$H567-SUM($I567:BQ567)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BS$5,$H567/$G567,$H567-SUM($I567:BR567)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BT$5,$H567/$G567,$H567-SUM($I567:BS567)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BU$5,$H567/$G567,$H567-SUM($I567:BT567)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BV$5,$H567/$G567,$H567-SUM($I567:BU567)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BW$5,$H567/$G567,$H567-SUM($I567:BV567)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BX$5,$H567/$G567,$H567-SUM($I567:BW567)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BY$5,$H567/$G567,$H567-SUM($I567:BX567)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>BZ$5,$H567/$G567,$H567-SUM($I567:BY567)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>CA$5,$H567/$G567,$H567-SUM($I567:BZ567)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>CB$5,$H567/$G567,$H567-SUM($I567:CA567)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D567,$G567=\"n/a\"),0,IF(SUM($D567,$G567+0.5)>CC$5,$H567/$G567,$H567-SUM($I567:CB567)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>J$5,$H568/$G568,$H568-SUM($I568:I568)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>K$5,$H568/$G568,$H568-SUM($I568:J568)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>L$5,$H568/$G568,$H568-SUM($I568:K568)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>M$5,$H568/$G568,$H568-SUM($I568:L568)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>N$5,$H568/$G568,$H568-SUM($I568:M568)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>O$5,$H568/$G568,$H568-SUM($I568:N568)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>P$5,$H568/$G568,$H568-SUM($I568:O568)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>Q$5,$H568/$G568,$H568-SUM($I568:P568)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>R$5,$H568/$G568,$H568-SUM($I568:Q568)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>S$5,$H568/$G568,$H568-SUM($I568:R568)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>T$5,$H568/$G568,$H568-SUM($I568:S568)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>U$5,$H568/$G568,$H568-SUM($I568:T568)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>V$5,$H568/$G568,$H568-SUM($I568:U568)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>W$5,$H568/$G568,$H568-SUM($I568:V568)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>X$5,$H568/$G568,$H568-SUM($I568:W568)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>Y$5,$H568/$G568,$H568-SUM($I568:X568)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>Z$5,$H568/$G568,$H568-SUM($I568:Y568)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AA$5,$H568/$G568,$H568-SUM($I568:Z568)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AB$5,$H568/$G568,$H568-SUM($I568:AA568)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AC$5,$H568/$G568,$H568-SUM($I568:AB568)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AD$5,$H568/$G568,$H568-SUM($I568:AC568)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AE$5,$H568/$G568,$H568-SUM($I568:AD568)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AF$5,$H568/$G568,$H568-SUM($I568:AE568)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AG$5,$H568/$G568,$H568-SUM($I568:AF568)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AH$5,$H568/$G568,$H568-SUM($I568:AG568)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AI$5,$H568/$G568,$H568-SUM($I568:AH568)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AJ$5,$H568/$G568,$H568-SUM($I568:AI568)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AK$5,$H568/$G568,$H568-SUM($I568:AJ568)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AL$5,$H568/$G568,$H568-SUM($I568:AK568)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AM$5,$H568/$G568,$H568-SUM($I568:AL568)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AN$5,$H568/$G568,$H568-SUM($I568:AM568)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AO$5,$H568/$G568,$H568-SUM($I568:AN568)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AP$5,$H568/$G568,$H568-SUM($I568:AO568)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AQ$5,$H568/$G568,$H568-SUM($I568:AP568)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AR$5,$H568/$G568,$H568-SUM($I568:AQ568)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AS$5,$H568/$G568,$H568-SUM($I568:AR568)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AT$5,$H568/$G568,$H568-SUM($I568:AS568)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AU$5,$H568/$G568,$H568-SUM($I568:AT568)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AV$5,$H568/$G568,$H568-SUM($I568:AU568)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AW$5,$H568/$G568,$H568-SUM($I568:AV568)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AX$5,$H568/$G568,$H568-SUM($I568:AW568)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AY$5,$H568/$G568,$H568-SUM($I568:AX568)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>AZ$5,$H568/$G568,$H568-SUM($I568:AY568)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BA$5,$H568/$G568,$H568-SUM($I568:AZ568)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BB$5,$H568/$G568,$H568-SUM($I568:BA568)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BC$5,$H568/$G568,$H568-SUM($I568:BB568)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BD$5,$H568/$G568,$H568-SUM($I568:BC568)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BE$5,$H568/$G568,$H568-SUM($I568:BD568)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BF$5,$H568/$G568,$H568-SUM($I568:BE568)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BG$5,$H568/$G568,$H568-SUM($I568:BF568)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BH$5,$H568/$G568,$H568-SUM($I568:BG568)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BI$5,$H568/$G568,$H568-SUM($I568:BH568)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BJ$5,$H568/$G568,$H568-SUM($I568:BI568)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BK$5,$H568/$G568,$H568-SUM($I568:BJ568)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BL$5,$H568/$G568,$H568-SUM($I568:BK568)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BM$5,$H568/$G568,$H568-SUM($I568:BL568)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BN$5,$H568/$G568,$H568-SUM($I568:BM568)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BO$5,$H568/$G568,$H568-SUM($I568:BN568)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BP$5,$H568/$G568,$H568-SUM($I568:BO568)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BQ$5,$H568/$G568,$H568-SUM($I568:BP568)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BR$5,$H568/$G568,$H568-SUM($I568:BQ568)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BS$5,$H568/$G568,$H568-SUM($I568:BR568)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BT$5,$H568/$G568,$H568-SUM($I568:BS568)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BU$5,$H568/$G568,$H568-SUM($I568:BT568)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BV$5,$H568/$G568,$H568-SUM($I568:BU568)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BW$5,$H568/$G568,$H568-SUM($I568:BV568)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BX$5,$H568/$G568,$H568-SUM($I568:BW568)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BY$5,$H568/$G568,$H568-SUM($I568:BX568)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>BZ$5,$H568/$G568,$H568-SUM($I568:BY568)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>CA$5,$H568/$G568,$H568-SUM($I568:BZ568)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>CB$5,$H568/$G568,$H568-SUM($I568:CA568)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D568,$G568=\"n/a\"),0,IF(SUM($D568,$G568+0.5)>CC$5,$H568/$G568,$H568-SUM($I568:CB568)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>J$5,$H569/$G569,$H569-SUM($I569:I569)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>K$5,$H569/$G569,$H569-SUM($I569:J569)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>L$5,$H569/$G569,$H569-SUM($I569:K569)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>M$5,$H569/$G569,$H569-SUM($I569:L569)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>N$5,$H569/$G569,$H569-SUM($I569:M569)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>O$5,$H569/$G569,$H569-SUM($I569:N569)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>P$5,$H569/$G569,$H569-SUM($I569:O569)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>Q$5,$H569/$G569,$H569-SUM($I569:P569)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>R$5,$H569/$G569,$H569-SUM($I569:Q569)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>S$5,$H569/$G569,$H569-SUM($I569:R569)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>T$5,$H569/$G569,$H569-SUM($I569:S569)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>U$5,$H569/$G569,$H569-SUM($I569:T569)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>V$5,$H569/$G569,$H569-SUM($I569:U569)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>W$5,$H569/$G569,$H569-SUM($I569:V569)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>X$5,$H569/$G569,$H569-SUM($I569:W569)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>Y$5,$H569/$G569,$H569-SUM($I569:X569)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>Z$5,$H569/$G569,$H569-SUM($I569:Y569)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AA$5,$H569/$G569,$H569-SUM($I569:Z569)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AB$5,$H569/$G569,$H569-SUM($I569:AA569)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AC$5,$H569/$G569,$H569-SUM($I569:AB569)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AD$5,$H569/$G569,$H569-SUM($I569:AC569)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AE$5,$H569/$G569,$H569-SUM($I569:AD569)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AF$5,$H569/$G569,$H569-SUM($I569:AE569)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AG$5,$H569/$G569,$H569-SUM($I569:AF569)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AH$5,$H569/$G569,$H569-SUM($I569:AG569)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AI$5,$H569/$G569,$H569-SUM($I569:AH569)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AJ$5,$H569/$G569,$H569-SUM($I569:AI569)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AK$5,$H569/$G569,$H569-SUM($I569:AJ569)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AL$5,$H569/$G569,$H569-SUM($I569:AK569)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AM$5,$H569/$G569,$H569-SUM($I569:AL569)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AN$5,$H569/$G569,$H569-SUM($I569:AM569)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AO$5,$H569/$G569,$H569-SUM($I569:AN569)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AP$5,$H569/$G569,$H569-SUM($I569:AO569)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AQ$5,$H569/$G569,$H569-SUM($I569:AP569)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AR$5,$H569/$G569,$H569-SUM($I569:AQ569)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AS$5,$H569/$G569,$H569-SUM($I569:AR569)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AT$5,$H569/$G569,$H569-SUM($I569:AS569)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AU$5,$H569/$G569,$H569-SUM($I569:AT569)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AV$5,$H569/$G569,$H569-SUM($I569:AU569)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AW$5,$H569/$G569,$H569-SUM($I569:AV569)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AX$5,$H569/$G569,$H569-SUM($I569:AW569)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AY$5,$H569/$G569,$H569-SUM($I569:AX569)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>AZ$5,$H569/$G569,$H569-SUM($I569:AY569)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BA$5,$H569/$G569,$H569-SUM($I569:AZ569)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BB$5,$H569/$G569,$H569-SUM($I569:BA569)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BC$5,$H569/$G569,$H569-SUM($I569:BB569)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BD$5,$H569/$G569,$H569-SUM($I569:BC569)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BE$5,$H569/$G569,$H569-SUM($I569:BD569)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BF$5,$H569/$G569,$H569-SUM($I569:BE569)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BG$5,$H569/$G569,$H569-SUM($I569:BF569)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BH$5,$H569/$G569,$H569-SUM($I569:BG569)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BI$5,$H569/$G569,$H569-SUM($I569:BH569)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BJ$5,$H569/$G569,$H569-SUM($I569:BI569)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BK$5,$H569/$G569,$H569-SUM($I569:BJ569)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BL$5,$H569/$G569,$H569-SUM($I569:BK569)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BM$5,$H569/$G569,$H569-SUM($I569:BL569)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BN$5,$H569/$G569,$H569-SUM($I569:BM569)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BO$5,$H569/$G569,$H569-SUM($I569:BN569)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BP$5,$H569/$G569,$H569-SUM($I569:BO569)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BQ$5,$H569/$G569,$H569-SUM($I569:BP569)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BR$5,$H569/$G569,$H569-SUM($I569:BQ569)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BS$5,$H569/$G569,$H569-SUM($I569:BR569)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BT$5,$H569/$G569,$H569-SUM($I569:BS569)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BU$5,$H569/$G569,$H569-SUM($I569:BT569)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BV$5,$H569/$G569,$H569-SUM($I569:BU569)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BW$5,$H569/$G569,$H569-SUM($I569:BV569)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BX$5,$H569/$G569,$H569-SUM($I569:BW569)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BY$5,$H569/$G569,$H569-SUM($I569:BX569)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>BZ$5,$H569/$G569,$H569-SUM($I569:BY569)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>CA$5,$H569/$G569,$H569-SUM($I569:BZ569)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>CB$5,$H569/$G569,$H569-SUM($I569:CA569)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D569,$G569=\"n/a\"),0,IF(SUM($D569,$G569+0.5)>CC$5,$H569/$G569,$H569-SUM($I569:CB569)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>J$5,$H570/$G570,$H570-SUM($I570:I570)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>K$5,$H570/$G570,$H570-SUM($I570:J570)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>L$5,$H570/$G570,$H570-SUM($I570:K570)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>M$5,$H570/$G570,$H570-SUM($I570:L570)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>N$5,$H570/$G570,$H570-SUM($I570:M570)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>O$5,$H570/$G570,$H570-SUM($I570:N570)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>P$5,$H570/$G570,$H570-SUM($I570:O570)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>Q$5,$H570/$G570,$H570-SUM($I570:P570)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>R$5,$H570/$G570,$H570-SUM($I570:Q570)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>S$5,$H570/$G570,$H570-SUM($I570:R570)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>T$5,$H570/$G570,$H570-SUM($I570:S570)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>U$5,$H570/$G570,$H570-SUM($I570:T570)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>V$5,$H570/$G570,$H570-SUM($I570:U570)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>W$5,$H570/$G570,$H570-SUM($I570:V570)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>X$5,$H570/$G570,$H570-SUM($I570:W570)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>Y$5,$H570/$G570,$H570-SUM($I570:X570)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>Z$5,$H570/$G570,$H570-SUM($I570:Y570)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AA$5,$H570/$G570,$H570-SUM($I570:Z570)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AB$5,$H570/$G570,$H570-SUM($I570:AA570)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AC$5,$H570/$G570,$H570-SUM($I570:AB570)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AD$5,$H570/$G570,$H570-SUM($I570:AC570)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AE$5,$H570/$G570,$H570-SUM($I570:AD570)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AF$5,$H570/$G570,$H570-SUM($I570:AE570)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AG$5,$H570/$G570,$H570-SUM($I570:AF570)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AH$5,$H570/$G570,$H570-SUM($I570:AG570)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AI$5,$H570/$G570,$H570-SUM($I570:AH570)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AJ$5,$H570/$G570,$H570-SUM($I570:AI570)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AK$5,$H570/$G570,$H570-SUM($I570:AJ570)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AL$5,$H570/$G570,$H570-SUM($I570:AK570)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AM$5,$H570/$G570,$H570-SUM($I570:AL570)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AN$5,$H570/$G570,$H570-SUM($I570:AM570)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AO$5,$H570/$G570,$H570-SUM($I570:AN570)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AP$5,$H570/$G570,$H570-SUM($I570:AO570)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AQ$5,$H570/$G570,$H570-SUM($I570:AP570)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AR$5,$H570/$G570,$H570-SUM($I570:AQ570)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AS$5,$H570/$G570,$H570-SUM($I570:AR570)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AT$5,$H570/$G570,$H570-SUM($I570:AS570)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AU$5,$H570/$G570,$H570-SUM($I570:AT570)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AV$5,$H570/$G570,$H570-SUM($I570:AU570)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AW$5,$H570/$G570,$H570-SUM($I570:AV570)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AX$5,$H570/$G570,$H570-SUM($I570:AW570)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AY$5,$H570/$G570,$H570-SUM($I570:AX570)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>AZ$5,$H570/$G570,$H570-SUM($I570:AY570)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BA$5,$H570/$G570,$H570-SUM($I570:AZ570)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BB$5,$H570/$G570,$H570-SUM($I570:BA570)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BC$5,$H570/$G570,$H570-SUM($I570:BB570)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BD$5,$H570/$G570,$H570-SUM($I570:BC570)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BE$5,$H570/$G570,$H570-SUM($I570:BD570)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BF$5,$H570/$G570,$H570-SUM($I570:BE570)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BG$5,$H570/$G570,$H570-SUM($I570:BF570)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BH$5,$H570/$G570,$H570-SUM($I570:BG570)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BI$5,$H570/$G570,$H570-SUM($I570:BH570)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BJ$5,$H570/$G570,$H570-SUM($I570:BI570)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BK$5,$H570/$G570,$H570-SUM($I570:BJ570)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BL$5,$H570/$G570,$H570-SUM($I570:BK570)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BM$5,$H570/$G570,$H570-SUM($I570:BL570)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BN$5,$H570/$G570,$H570-SUM($I570:BM570)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BO$5,$H570/$G570,$H570-SUM($I570:BN570)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BP$5,$H570/$G570,$H570-SUM($I570:BO570)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BQ$5,$H570/$G570,$H570-SUM($I570:BP570)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BR$5,$H570/$G570,$H570-SUM($I570:BQ570)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BS$5,$H570/$G570,$H570-SUM($I570:BR570)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BT$5,$H570/$G570,$H570-SUM($I570:BS570)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BU$5,$H570/$G570,$H570-SUM($I570:BT570)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BV$5,$H570/$G570,$H570-SUM($I570:BU570)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BW$5,$H570/$G570,$H570-SUM($I570:BV570)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BX$5,$H570/$G570,$H570-SUM($I570:BW570)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BY$5,$H570/$G570,$H570-SUM($I570:BX570)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>BZ$5,$H570/$G570,$H570-SUM($I570:BY570)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>CA$5,$H570/$G570,$H570-SUM($I570:BZ570)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>CB$5,$H570/$G570,$H570-SUM($I570:CA570)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D570,$G570=\"n/a\"),0,IF(SUM($D570,$G570+0.5)>CC$5,$H570/$G570,$H570-SUM($I570:CB570)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>J$5,$H571/$G571,$H571-SUM($I571:I571)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>K$5,$H571/$G571,$H571-SUM($I571:J571)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>L$5,$H571/$G571,$H571-SUM($I571:K571)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>M$5,$H571/$G571,$H571-SUM($I571:L571)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>N$5,$H571/$G571,$H571-SUM($I571:M571)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>O$5,$H571/$G571,$H571-SUM($I571:N571)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>P$5,$H571/$G571,$H571-SUM($I571:O571)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>Q$5,$H571/$G571,$H571-SUM($I571:P571)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>R$5,$H571/$G571,$H571-SUM($I571:Q571)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>S$5,$H571/$G571,$H571-SUM($I571:R571)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>T$5,$H571/$G571,$H571-SUM($I571:S571)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>U$5,$H571/$G571,$H571-SUM($I571:T571)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>V$5,$H571/$G571,$H571-SUM($I571:U571)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>W$5,$H571/$G571,$H571-SUM($I571:V571)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>X$5,$H571/$G571,$H571-SUM($I571:W571)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>Y$5,$H571/$G571,$H571-SUM($I571:X571)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>Z$5,$H571/$G571,$H571-SUM($I571:Y571)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AA$5,$H571/$G571,$H571-SUM($I571:Z571)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AB$5,$H571/$G571,$H571-SUM($I571:AA571)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AC$5,$H571/$G571,$H571-SUM($I571:AB571)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AD$5,$H571/$G571,$H571-SUM($I571:AC571)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AE$5,$H571/$G571,$H571-SUM($I571:AD571)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AF$5,$H571/$G571,$H571-SUM($I571:AE571)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AG$5,$H571/$G571,$H571-SUM($I571:AF571)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AH$5,$H571/$G571,$H571-SUM($I571:AG571)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AI$5,$H571/$G571,$H571-SUM($I571:AH571)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AJ$5,$H571/$G571,$H571-SUM($I571:AI571)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AK$5,$H571/$G571,$H571-SUM($I571:AJ571)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AL$5,$H571/$G571,$H571-SUM($I571:AK571)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AM$5,$H571/$G571,$H571-SUM($I571:AL571)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AN$5,$H571/$G571,$H571-SUM($I571:AM571)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AO$5,$H571/$G571,$H571-SUM($I571:AN571)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AP$5,$H571/$G571,$H571-SUM($I571:AO571)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AQ$5,$H571/$G571,$H571-SUM($I571:AP571)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AR$5,$H571/$G571,$H571-SUM($I571:AQ571)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AS$5,$H571/$G571,$H571-SUM($I571:AR571)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AT$5,$H571/$G571,$H571-SUM($I571:AS571)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AU$5,$H571/$G571,$H571-SUM($I571:AT571)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AV$5,$H571/$G571,$H571-SUM($I571:AU571)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AW$5,$H571/$G571,$H571-SUM($I571:AV571)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AX$5,$H571/$G571,$H571-SUM($I571:AW571)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AY$5,$H571/$G571,$H571-SUM($I571:AX571)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>AZ$5,$H571/$G571,$H571-SUM($I571:AY571)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BA$5,$H571/$G571,$H571-SUM($I571:AZ571)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BB$5,$H571/$G571,$H571-SUM($I571:BA571)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BC$5,$H571/$G571,$H571-SUM($I571:BB571)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BD$5,$H571/$G571,$H571-SUM($I571:BC571)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BE$5,$H571/$G571,$H571-SUM($I571:BD571)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BF$5,$H571/$G571,$H571-SUM($I571:BE571)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BG$5,$H571/$G571,$H571-SUM($I571:BF571)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BH$5,$H571/$G571,$H571-SUM($I571:BG571)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BI$5,$H571/$G571,$H571-SUM($I571:BH571)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BJ$5,$H571/$G571,$H571-SUM($I571:BI571)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BK$5,$H571/$G571,$H571-SUM($I571:BJ571)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BL$5,$H571/$G571,$H571-SUM($I571:BK571)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BM$5,$H571/$G571,$H571-SUM($I571:BL571)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BN$5,$H571/$G571,$H571-SUM($I571:BM571)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BO$5,$H571/$G571,$H571-SUM($I571:BN571)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BP$5,$H571/$G571,$H571-SUM($I571:BO571)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BQ$5,$H571/$G571,$H571-SUM($I571:BP571)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BR$5,$H571/$G571,$H571-SUM($I571:BQ571)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BS$5,$H571/$G571,$H571-SUM($I571:BR571)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BT$5,$H571/$G571,$H571-SUM($I571:BS571)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BU$5,$H571/$G571,$H571-SUM($I571:BT571)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BV$5,$H571/$G571,$H571-SUM($I571:BU571)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BW$5,$H571/$G571,$H571-SUM($I571:BV571)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BX$5,$H571/$G571,$H571-SUM($I571:BW571)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BY$5,$H571/$G571,$H571-SUM($I571:BX571)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>BZ$5,$H571/$G571,$H571-SUM($I571:BY571)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>CA$5,$H571/$G571,$H571-SUM($I571:BZ571)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>CB$5,$H571/$G571,$H571-SUM($I571:CA571)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D571,$G571=\"n/a\"),0,IF(SUM($D571,$G571+0.5)>CC$5,$H571/$G571,$H571-SUM($I571:CB571)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>J$5,$H572/$G572,$H572-SUM($I572:I572)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>K$5,$H572/$G572,$H572-SUM($I572:J572)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>L$5,$H572/$G572,$H572-SUM($I572:K572)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>M$5,$H572/$G572,$H572-SUM($I572:L572)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>N$5,$H572/$G572,$H572-SUM($I572:M572)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>O$5,$H572/$G572,$H572-SUM($I572:N572)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>P$5,$H572/$G572,$H572-SUM($I572:O572)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>Q$5,$H572/$G572,$H572-SUM($I572:P572)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>R$5,$H572/$G572,$H572-SUM($I572:Q572)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>S$5,$H572/$G572,$H572-SUM($I572:R572)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>T$5,$H572/$G572,$H572-SUM($I572:S572)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>U$5,$H572/$G572,$H572-SUM($I572:T572)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>V$5,$H572/$G572,$H572-SUM($I572:U572)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>W$5,$H572/$G572,$H572-SUM($I572:V572)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>X$5,$H572/$G572,$H572-SUM($I572:W572)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>Y$5,$H572/$G572,$H572-SUM($I572:X572)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>Z$5,$H572/$G572,$H572-SUM($I572:Y572)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AA$5,$H572/$G572,$H572-SUM($I572:Z572)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AB$5,$H572/$G572,$H572-SUM($I572:AA572)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AC$5,$H572/$G572,$H572-SUM($I572:AB572)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AD$5,$H572/$G572,$H572-SUM($I572:AC572)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AE$5,$H572/$G572,$H572-SUM($I572:AD572)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AF$5,$H572/$G572,$H572-SUM($I572:AE572)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AG$5,$H572/$G572,$H572-SUM($I572:AF572)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AH$5,$H572/$G572,$H572-SUM($I572:AG572)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AI$5,$H572/$G572,$H572-SUM($I572:AH572)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AJ$5,$H572/$G572,$H572-SUM($I572:AI572)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AK$5,$H572/$G572,$H572-SUM($I572:AJ572)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AL$5,$H572/$G572,$H572-SUM($I572:AK572)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AM$5,$H572/$G572,$H572-SUM($I572:AL572)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AN$5,$H572/$G572,$H572-SUM($I572:AM572)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AO$5,$H572/$G572,$H572-SUM($I572:AN572)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AP$5,$H572/$G572,$H572-SUM($I572:AO572)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AQ$5,$H572/$G572,$H572-SUM($I572:AP572)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AR$5,$H572/$G572,$H572-SUM($I572:AQ572)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AS$5,$H572/$G572,$H572-SUM($I572:AR572)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AT$5,$H572/$G572,$H572-SUM($I572:AS572)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AU$5,$H572/$G572,$H572-SUM($I572:AT572)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AV$5,$H572/$G572,$H572-SUM($I572:AU572)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AW$5,$H572/$G572,$H572-SUM($I572:AV572)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AX$5,$H572/$G572,$H572-SUM($I572:AW572)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AY$5,$H572/$G572,$H572-SUM($I572:AX572)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>AZ$5,$H572/$G572,$H572-SUM($I572:AY572)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BA$5,$H572/$G572,$H572-SUM($I572:AZ572)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BB$5,$H572/$G572,$H572-SUM($I572:BA572)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BC$5,$H572/$G572,$H572-SUM($I572:BB572)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BD$5,$H572/$G572,$H572-SUM($I572:BC572)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BE$5,$H572/$G572,$H572-SUM($I572:BD572)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BF$5,$H572/$G572,$H572-SUM($I572:BE572)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BG$5,$H572/$G572,$H572-SUM($I572:BF572)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BH$5,$H572/$G572,$H572-SUM($I572:BG572)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BI$5,$H572/$G572,$H572-SUM($I572:BH572)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BJ$5,$H572/$G572,$H572-SUM($I572:BI572)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BK$5,$H572/$G572,$H572-SUM($I572:BJ572)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BL$5,$H572/$G572,$H572-SUM($I572:BK572)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BM$5,$H572/$G572,$H572-SUM($I572:BL572)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BN$5,$H572/$G572,$H572-SUM($I572:BM572)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BO$5,$H572/$G572,$H572-SUM($I572:BN572)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BP$5,$H572/$G572,$H572-SUM($I572:BO572)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BQ$5,$H572/$G572,$H572-SUM($I572:BP572)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BR$5,$H572/$G572,$H572-SUM($I572:BQ572)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BS$5,$H572/$G572,$H572-SUM($I572:BR572)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BT$5,$H572/$G572,$H572-SUM($I572:BS572)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BU$5,$H572/$G572,$H572-SUM($I572:BT572)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BV$5,$H572/$G572,$H572-SUM($I572:BU572)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BW$5,$H572/$G572,$H572-SUM($I572:BV572)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BX$5,$H572/$G572,$H572-SUM($I572:BW572)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BY$5,$H572/$G572,$H572-SUM($I572:BX572)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>BZ$5,$H572/$G572,$H572-SUM($I572:BY572)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>CA$5,$H572/$G572,$H572-SUM($I572:BZ572)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>CB$5,$H572/$G572,$H572-SUM($I572:CA572)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D572,$G572=\"n/a\"),0,IF(SUM($D572,$G572+0.5)>CC$5,$H572/$G572,$H572-SUM($I572:CB572)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B516&\"Depn\"","v":"LandDepn"},null,null,null,{"$f":"SUM(J519,J525:J526,J530:J531,J534:J535,J543:J572)","v":0},{"$f":"SUM(K519,K525:K526,K530:K531,K534:K535,K543:K572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW519,BW525:BW526,BW530:BW531,BW534:BW535,BW543:BW572)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J540-SUM(J543:J572)+I575","v":0},0,0,0,0,0.75143038793701489,11.199574626813746,18.901525269220805,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,{"$f":"BV540-SUM(BV543:BV572)+BU575","v":19.736490185910615},19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B516","v":"Total Closing RAB - Land"},"$m Real 2010",null,null,null,null,{"$f":"J520+J523+J528+J536+J575","v":0},0,0,0,0,0.75143038793701489,11.199574626813746,18.901525269220805,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,{"$f":"BV520+BV523+BV528+BV536+BV575","v":19.736490185910615},19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615,19.736490185910615]
[]
[{"$f":"MATCH(B578,DepnInputs!$C$34:$C$54,0)","v":10},{"$f":"'2011_15'!$C$28","v":"Supervisory cables"},null,null,null,null,null," ",2010,{"$f":"I578+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU578+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A578)","v":6},{"$f":"INDEX('2011_15'!$H$19:$H$39, A578)","v":0},null,{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:I581))),(MAX($H581/$G581,$H581-SUM($I581:I581)))))*J$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:J581))),(MAX($H581/$G581,$H581-SUM($I581:J581)))))*K$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:K581))),(MAX($H581/$G581,$H581-SUM($I581:K581)))))*L$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:L581))),(MAX($H581/$G581,$H581-SUM($I581:L581)))))*M$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:M581))),(MAX($H581/$G581,$H581-SUM($I581:M581)))))*N$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:N581))),(MAX($H581/$G581,$H581-SUM($I581:N581)))))*O$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:O581))),(MAX($H581/$G581,$H581-SUM($I581:O581)))))*P$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:P581))),(MAX($H581/$G581,$H581-SUM($I581:P581)))))*Q$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:Q581))),(MAX($H581/$G581,$H581-SUM($I581:Q581)))))*R$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:R581))),(MAX($H581/$G581,$H581-SUM($I581:R581)))))*S$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:S581))),(MAX($H581/$G581,$H581-SUM($I581:S581)))))*T$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:T581))),(MAX($H581/$G581,$H581-SUM($I581:T581)))))*U$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:U581))),(MAX($H581/$G581,$H581-SUM($I581:U581)))))*V$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:V581))),(MAX($H581/$G581,$H581-SUM($I581:V581)))))*W$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:W581))),(MAX($H581/$G581,$H581-SUM($I581:W581)))))*X$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:X581))),(MAX($H581/$G581,$H581-SUM($I581:X581)))))*Y$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:Y581))),(MAX($H581/$G581,$H581-SUM($I581:Y581)))))*Z$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:Z581))),(MAX($H581/$G581,$H581-SUM($I581:Z581)))))*AA$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AA581))),(MAX($H581/$G581,$H581-SUM($I581:AA581)))))*AB$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AB581))),(MAX($H581/$G581,$H581-SUM($I581:AB581)))))*AC$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AC581))),(MAX($H581/$G581,$H581-SUM($I581:AC581)))))*AD$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AD581))),(MAX($H581/$G581,$H581-SUM($I581:AD581)))))*AE$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AE581))),(MAX($H581/$G581,$H581-SUM($I581:AE581)))))*AF$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AF581))),(MAX($H581/$G581,$H581-SUM($I581:AF581)))))*AG$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AG581))),(MAX($H581/$G581,$H581-SUM($I581:AG581)))))*AH$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AH581))),(MAX($H581/$G581,$H581-SUM($I581:AH581)))))*AI$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AI581))),(MAX($H581/$G581,$H581-SUM($I581:AI581)))))*AJ$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AJ581))),(MAX($H581/$G581,$H581-SUM($I581:AJ581)))))*AK$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AK581))),(MAX($H581/$G581,$H581-SUM($I581:AK581)))))*AL$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AL581))),(MAX($H581/$G581,$H581-SUM($I581:AL581)))))*AM$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AM581))),(MAX($H581/$G581,$H581-SUM($I581:AM581)))))*AN$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AN581))),(MAX($H581/$G581,$H581-SUM($I581:AN581)))))*AO$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AO581))),(MAX($H581/$G581,$H581-SUM($I581:AO581)))))*AP$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AP581))),(MAX($H581/$G581,$H581-SUM($I581:AP581)))))*AQ$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AQ581))),(MAX($H581/$G581,$H581-SUM($I581:AQ581)))))*AR$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AR581))),(MAX($H581/$G581,$H581-SUM($I581:AR581)))))*AS$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AS581))),(MAX($H581/$G581,$H581-SUM($I581:AS581)))))*AT$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AT581))),(MAX($H581/$G581,$H581-SUM($I581:AT581)))))*AU$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AU581))),(MAX($H581/$G581,$H581-SUM($I581:AU581)))))*AV$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AV581))),(MAX($H581/$G581,$H581-SUM($I581:AV581)))))*AW$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AW581))),(MAX($H581/$G581,$H581-SUM($I581:AW581)))))*AX$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AX581))),(MAX($H581/$G581,$H581-SUM($I581:AX581)))))*AY$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AY581))),(MAX($H581/$G581,$H581-SUM($I581:AY581)))))*AZ$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:AZ581))),(MAX($H581/$G581,$H581-SUM($I581:AZ581)))))*BA$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BA581))),(MAX($H581/$G581,$H581-SUM($I581:BA581)))))*BB$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BB581))),(MAX($H581/$G581,$H581-SUM($I581:BB581)))))*BC$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BC581))),(MAX($H581/$G581,$H581-SUM($I581:BC581)))))*BD$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BD581))),(MAX($H581/$G581,$H581-SUM($I581:BD581)))))*BE$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BE581))),(MAX($H581/$G581,$H581-SUM($I581:BE581)))))*BF$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BF581))),(MAX($H581/$G581,$H581-SUM($I581:BF581)))))*BG$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BG581))),(MAX($H581/$G581,$H581-SUM($I581:BG581)))))*BH$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BH581))),(MAX($H581/$G581,$H581-SUM($I581:BH581)))))*BI$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BI581))),(MAX($H581/$G581,$H581-SUM($I581:BI581)))))*BJ$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BJ581))),(MAX($H581/$G581,$H581-SUM($I581:BJ581)))))*BK$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BK581))),(MAX($H581/$G581,$H581-SUM($I581:BK581)))))*BL$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BL581))),(MAX($H581/$G581,$H581-SUM($I581:BL581)))))*BM$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BM581))),(MAX($H581/$G581,$H581-SUM($I581:BM581)))))*BN$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BN581))),(MAX($H581/$G581,$H581-SUM($I581:BN581)))))*BO$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BO581))),(MAX($H581/$G581,$H581-SUM($I581:BO581)))))*BP$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BP581))),(MAX($H581/$G581,$H581-SUM($I581:BP581)))))*BQ$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BQ581))),(MAX($H581/$G581,$H581-SUM($I581:BQ581)))))*BR$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BR581))),(MAX($H581/$G581,$H581-SUM($I581:BR581)))))*BS$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BS581))),(MAX($H581/$G581,$H581-SUM($I581:BS581)))))*BT$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BT581))),(MAX($H581/$G581,$H581-SUM($I581:BT581)))))*BU$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BU581))),(MAX($H581/$G581,$H581-SUM($I581:BU581)))))*BV$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BV581))),(MAX($H581/$G581,$H581-SUM($I581:BV581)))))*BW$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BW581))),(MAX($H581/$G581,$H581-SUM($I581:BW581)))))*BX$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BX581))),(MAX($H581/$G581,$H581-SUM($I581:BX581)))))*BY$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BY581))),(MAX($H581/$G581,$H581-SUM($I581:BY581)))))*BZ$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:BZ581))),(MAX($H581/$G581,$H581-SUM($I581:BZ581)))))*CA$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:CA581))),(MAX($H581/$G581,$H581-SUM($I581:CA581)))))*CB$14","v":0},{"$f":"IF(OR($G581=0,$G581=\"n/a\"),0,IF($H581>0,(MIN($H581/$G581,$H581-SUM($I581:CB581))),(MAX($H581/$G581,$H581-SUM($I581:CB581)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H581-SUM($J581:$CC581),2)=0,G581=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H581,I582)-J581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H581,AO582)-AP581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H581,BU582)-BV581","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B578,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B578=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A578)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A578)))","v":6},{"$f":"INDEX($J585:$CC585, MATCH(VALUE(LEFT(D587,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((J$5-$D587)>($G587),$H587-SUM(I587:$J587),$H587/($G587-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((K$5-$D587)>($G587),$H587-SUM(J587:$J587),$H587/($G587-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((L$5-$D587)>($G587),$H587-SUM($J587:K587),$H587/($G587-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((M$5-$D587)>($G587),$H587-SUM($J587:L587),$H587/($G587-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((N$5-$D587)>($G587),$H587-SUM($J587:M587),$H587/($G587-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((O$5-$D587)>($G587),$H587-SUM($J587:N587),$H587/($G587-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((P$5-$D587)>($G587),$H587-SUM($J587:O587),$H587/($G587-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((Q$5-$D587)>($G587),$H587-SUM($J587:P587),$H587/($G587-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((R$5-$D587)>($G587),$H587-SUM($J587:Q587),$H587/($G587-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((S$5-$D587)>($G587),$H587-SUM($J587:R587),$H587/($G587-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((T$5-$D587)>($G587),$H587-SUM($J587:S587),$H587/($G587-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((U$5-$D587)>($G587),$H587-SUM($J587:T587),$H587/($G587-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((V$5-$D587)>($G587),$H587-SUM($J587:U587),$H587/($G587-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((W$5-$D587)>($G587),$H587-SUM($J587:V587),$H587/($G587-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((X$5-$D587)>($G587),$H587-SUM($J587:W587),$H587/($G587-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((Y$5-$D587)>($G587),$H587-SUM($J587:X587),$H587/($G587-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((Z$5-$D587)>($G587),$H587-SUM($J587:Y587),$H587/($G587-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AA$5-$D587)>($G587),$H587-SUM($J587:Z587),$H587/($G587-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AB$5-$D587)>($G587),$H587-SUM($J587:AA587),$H587/($G587-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AC$5-$D587)>($G587),$H587-SUM($J587:AB587),$H587/($G587-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AD$5-$D587)>($G587),$H587-SUM($J587:AC587),$H587/($G587-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AE$5-$D587)>($G587),$H587-SUM($J587:AD587),$H587/($G587-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AF$5-$D587)>($G587),$H587-SUM($J587:AE587),$H587/($G587-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AG$5-$D587)>($G587),$H587-SUM($J587:AF587),$H587/($G587-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AH$5-$D587)>($G587),$H587-SUM($J587:AG587),$H587/($G587-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AI$5-$D587)>($G587),$H587-SUM($J587:AH587),$H587/($G587-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AJ$5-$D587)>($G587),$H587-SUM($J587:AI587),$H587/($G587-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AK$5-$D587)>($G587),$H587-SUM($J587:AJ587),$H587/($G587-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AL$5-$D587)>($G587),$H587-SUM($J587:AK587),$H587/($G587-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AM$5-$D587)>($G587),$H587-SUM($J587:AL587),$H587/($G587-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AN$5-$D587)>($G587),$H587-SUM($J587:AM587),$H587/($G587-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AO$5-$D587)>($G587),$H587-SUM($J587:AN587),$H587/($G587-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AP$5-$D587)>($G587),$H587-SUM($J587:AO587),$H587/($G587-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AQ$5-$D587)>($G587),$H587-SUM($J587:AP587),$H587/($G587-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AR$5-$D587)>($G587),$H587-SUM($J587:AQ587),$H587/($G587-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AS$5-$D587)>($G587),$H587-SUM($J587:AR587),$H587/($G587-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AT$5-$D587)>($G587),$H587-SUM($J587:AS587),$H587/($G587-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AU$5-$D587)>($G587),$H587-SUM($J587:AT587),$H587/($G587-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AV$5-$D587)>($G587),$H587-SUM($J587:AU587),$H587/($G587-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AW$5-$D587)>($G587),$H587-SUM($J587:AV587),$H587/($G587-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AX$5-$D587)>($G587),$H587-SUM($J587:AW587),$H587/($G587-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AY$5-$D587)>($G587),$H587-SUM($J587:AX587),$H587/($G587-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((AZ$5-$D587)>($G587),$H587-SUM($J587:AY587),$H587/($G587-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BA$5-$D587)>($G587),$H587-SUM($J587:AZ587),$H587/($G587-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BB$5-$D587)>($G587),$H587-SUM($J587:BA587),$H587/($G587-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BC$5-$D587)>($G587),$H587-SUM($J587:BB587),$H587/($G587-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BD$5-$D587)>($G587),$H587-SUM($J587:BC587),$H587/($G587-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BE$5-$D587)>($G587),$H587-SUM($J587:BD587),$H587/($G587-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BF$5-$D587)>($G587),$H587-SUM($J587:BE587),$H587/($G587-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BG$5-$D587)>($G587),$H587-SUM($J587:BF587),$H587/($G587-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BH$5-$D587)>($G587),$H587-SUM($J587:BG587),$H587/($G587-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BI$5-$D587)>($G587),$H587-SUM($J587:BH587),$H587/($G587-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BJ$5-$D587)>($G587),$H587-SUM($J587:BI587),$H587/($G587-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BK$5-$D587)>($G587),$H587-SUM($J587:BJ587),$H587/($G587-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BL$5-$D587)>($G587),$H587-SUM($J587:BK587),$H587/($G587-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BM$5-$D587)>($G587),$H587-SUM($J587:BL587),$H587/($G587-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BN$5-$D587)>($G587),$H587-SUM($J587:BM587),$H587/($G587-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BO$5-$D587)>($G587),$H587-SUM($J587:BN587),$H587/($G587-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BP$5-$D587)>($G587),$H587-SUM($J587:BO587),$H587/($G587-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BQ$5-$D587)>($G587),$H587-SUM($J587:BP587),$H587/($G587-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BR$5-$D587)>($G587),$H587-SUM($J587:BQ587),$H587/($G587-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BS$5-$D587)>($G587),$H587-SUM($J587:BR587),$H587/($G587-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BT$5-$D587)>($G587),$H587-SUM($J587:BS587),$H587/($G587-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BU$5-$D587)>($G587),$H587-SUM($J587:BT587),$H587/($G587-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BV$5-$D587)>($G587),$H587-SUM($J587:BU587),$H587/($G587-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BW$5-$D587)>($G587),$H587-SUM($J587:BV587),$H587/($G587-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BX$5-$D587)>($G587),$H587-SUM($J587:BW587),$H587/($G587-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BY$5-$D587)>($G587),$H587-SUM($J587:BX587),$H587/($G587-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((BZ$5-$D587)>($G587),$H587-SUM($J587:BY587),$H587/($G587-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((CA$5-$D587)>($G587),$H587-SUM($J587:BZ587),$H587/($G587-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((CB$5-$D587)>($G587),$H587-SUM($J587:CA587),$H587/($G587-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D587+reg_period_length),$G587=\"n/a\"),0,IF((CC$5-$D587)>($G587),$H587-SUM($J587:CB587),$H587/($G587-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H587-SUM($J587:$CC587),2)=0,G587=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G587","v":6},{"$f":"INDEX($J585:$CC585, MATCH(VALUE(LEFT(D588,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((J$5-$D588)>($G588),$H588-SUM(I588:$J588),$H588/($G588-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((K$5-$D588)>($G588),$H588-SUM(J588:$J588),$H588/($G588-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((L$5-$D588)>($G588),$H588-SUM($J588:K588),$H588/($G588-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((M$5-$D588)>($G588),$H588-SUM($J588:L588),$H588/($G588-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((N$5-$D588)>($G588),$H588-SUM($J588:M588),$H588/($G588-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((O$5-$D588)>($G588),$H588-SUM($J588:N588),$H588/($G588-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((P$5-$D588)>($G588),$H588-SUM($J588:O588),$H588/($G588-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((Q$5-$D588)>($G588),$H588-SUM($J588:P588),$H588/($G588-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((R$5-$D588)>($G588),$H588-SUM($J588:Q588),$H588/($G588-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((S$5-$D588)>($G588),$H588-SUM($J588:R588),$H588/($G588-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D588+reg_period_length+0.5),$G588=\"n/a\"),0,IF((T$5-$D588)>($G588),$H588-SUM($J588:S588),$H588/($G588-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((U$5-$D588)>($G588),$H588-SUM($J588:T588),$H588/($G588-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((V$5-$D588)>($G588),$H588-SUM($J588:U588),$H588/($G588-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((W$5-$D588)>($G588),$H588-SUM($J588:V588),$H588/($G588-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((X$5-$D588)>($G588),$H588-SUM($J588:W588),$H588/($G588-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((Y$5-$D588)>($G588),$H588-SUM($J588:X588),$H588/($G588-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((Z$5-$D588)>($G588),$H588-SUM($J588:Y588),$H588/($G588-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AA$5-$D588)>($G588),$H588-SUM($J588:Z588),$H588/($G588-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AB$5-$D588)>($G588),$H588-SUM($J588:AA588),$H588/($G588-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AC$5-$D588)>($G588),$H588-SUM($J588:AB588),$H588/($G588-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AD$5-$D588)>($G588),$H588-SUM($J588:AC588),$H588/($G588-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AE$5-$D588)>($G588),$H588-SUM($J588:AD588),$H588/($G588-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AF$5-$D588)>($G588),$H588-SUM($J588:AE588),$H588/($G588-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AG$5-$D588)>($G588),$H588-SUM($J588:AF588),$H588/($G588-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AH$5-$D588)>($G588),$H588-SUM($J588:AG588),$H588/($G588-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AI$5-$D588)>($G588),$H588-SUM($J588:AH588),$H588/($G588-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AJ$5-$D588)>($G588),$H588-SUM($J588:AI588),$H588/($G588-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AK$5-$D588)>($G588),$H588-SUM($J588:AJ588),$H588/($G588-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AL$5-$D588)>($G588),$H588-SUM($J588:AK588),$H588/($G588-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AM$5-$D588)>($G588),$H588-SUM($J588:AL588),$H588/($G588-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AN$5-$D588)>($G588),$H588-SUM($J588:AM588),$H588/($G588-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AO$5-$D588)>($G588),$H588-SUM($J588:AN588),$H588/($G588-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AP$5-$D588)>($G588),$H588-SUM($J588:AO588),$H588/($G588-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AQ$5-$D588)>($G588),$H588-SUM($J588:AP588),$H588/($G588-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AR$5-$D588)>($G588),$H588-SUM($J588:AQ588),$H588/($G588-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AS$5-$D588)>($G588),$H588-SUM($J588:AR588),$H588/($G588-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AT$5-$D588)>($G588),$H588-SUM($J588:AS588),$H588/($G588-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AU$5-$D588)>($G588),$H588-SUM($J588:AT588),$H588/($G588-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AV$5-$D588)>($G588),$H588-SUM($J588:AU588),$H588/($G588-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AW$5-$D588)>($G588),$H588-SUM($J588:AV588),$H588/($G588-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AX$5-$D588)>($G588),$H588-SUM($J588:AW588),$H588/($G588-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AY$5-$D588)>($G588),$H588-SUM($J588:AX588),$H588/($G588-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((AZ$5-$D588)>($G588),$H588-SUM($J588:AY588),$H588/($G588-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BA$5-$D588)>($G588),$H588-SUM($J588:AZ588),$H588/($G588-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BB$5-$D588)>($G588),$H588-SUM($J588:BA588),$H588/($G588-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BC$5-$D588)>($G588),$H588-SUM($J588:BB588),$H588/($G588-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BD$5-$D588)>($G588),$H588-SUM($J588:BC588),$H588/($G588-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BE$5-$D588)>($G588),$H588-SUM($J588:BD588),$H588/($G588-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BF$5-$D588)>($G588),$H588-SUM($J588:BE588),$H588/($G588-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BG$5-$D588)>($G588),$H588-SUM($J588:BF588),$H588/($G588-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BH$5-$D588)>($G588),$H588-SUM($J588:BG588),$H588/($G588-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BI$5-$D588)>($G588),$H588-SUM($J588:BH588),$H588/($G588-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BJ$5-$D588)>($G588),$H588-SUM($J588:BI588),$H588/($G588-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BK$5-$D588)>($G588),$H588-SUM($J588:BJ588),$H588/($G588-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BL$5-$D588)>($G588),$H588-SUM($J588:BK588),$H588/($G588-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BM$5-$D588)>($G588),$H588-SUM($J588:BL588),$H588/($G588-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BN$5-$D588)>($G588),$H588-SUM($J588:BM588),$H588/($G588-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BO$5-$D588)>($G588),$H588-SUM($J588:BN588),$H588/($G588-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BP$5-$D588)>($G588),$H588-SUM($J588:BO588),$H588/($G588-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BQ$5-$D588)>($G588),$H588-SUM($J588:BP588),$H588/($G588-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BR$5-$D588)>($G588),$H588-SUM($J588:BQ588),$H588/($G588-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BS$5-$D588)>($G588),$H588-SUM($J588:BR588),$H588/($G588-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BT$5-$D588)>($G588),$H588-SUM($J588:BS588),$H588/($G588-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BU$5-$D588)>($G588),$H588-SUM($J588:BT588),$H588/($G588-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BV$5-$D588)>($G588),$H588-SUM($J588:BU588),$H588/($G588-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BW$5-$D588)>($G588),$H588-SUM($J588:BV588),$H588/($G588-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BX$5-$D588)>($G588),$H588-SUM($J588:BW588),$H588/($G588-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BY$5-$D588)>($G588),$H588-SUM($J588:BX588),$H588/($G588-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((BZ$5-$D588)>($G588),$H588-SUM($J588:BY588),$H588/($G588-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((CA$5-$D588)>($G588),$H588-SUM($J588:BZ588),$H588/($G588-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((CB$5-$D588)>($G588),$H588-SUM($J588:CA588),$H588/($G588-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D588+reg_period_length),$G588=\"n/a\"),0,IF((CC$5-$D588)>($G588),$H588-SUM($J588:CB588),$H588/($G588-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H588-SUM($J588:$CC588),2)=0,G588=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":2.9439543013559439},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B578,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G580","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G581","v":6},{"$f":"INDEX($J590:$CC590, MATCH(VALUE(LEFT(D592,4))+5, $J$5:$CC$5,0))","v":2.9439543013559439},null,{"$f":"IF(OR(J$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((J$5-$D592)>($G592),$H592-SUM(I592:$J592),$H592/($G592-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((K$5-$D592)>($G592),$H592-SUM(J592:$J592),$H592/($G592-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((L$5-$D592)>($G592),$H592-SUM($J592:K592),$H592/($G592-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((M$5-$D592)>($G592),$H592-SUM($J592:L592),$H592/($G592-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((N$5-$D592)>($G592),$H592-SUM($J592:M592),$H592/($G592-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((O$5-$D592)>($G592),$H592-SUM($J592:N592),$H592/($G592-reg_period_length)))*O$14","v":2.9439543013559439},{"$f":"IF(OR(P$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((P$5-$D592)>($G592),$H592-SUM($J592:O592),$H592/($G592-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((Q$5-$D592)>($G592),$H592-SUM($J592:P592),$H592/($G592-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((R$5-$D592)>($G592),$H592-SUM($J592:Q592),$H592/($G592-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((S$5-$D592)>($G592),$H592-SUM($J592:R592),$H592/($G592-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((T$5-$D592)>($G592),$H592-SUM($J592:S592),$H592/($G592-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((U$5-$D592)>($G592),$H592-SUM($J592:T592),$H592/($G592-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((V$5-$D592)>($G592),$H592-SUM($J592:U592),$H592/($G592-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((W$5-$D592)>($G592),$H592-SUM($J592:V592),$H592/($G592-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((X$5-$D592)>($G592),$H592-SUM($J592:W592),$H592/($G592-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((Y$5-$D592)>($G592),$H592-SUM($J592:X592),$H592/($G592-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((Z$5-$D592)>($G592),$H592-SUM($J592:Y592),$H592/($G592-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AA$5-$D592)>($G592),$H592-SUM($J592:Z592),$H592/($G592-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AB$5-$D592)>($G592),$H592-SUM($J592:AA592),$H592/($G592-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AC$5-$D592)>($G592),$H592-SUM($J592:AB592),$H592/($G592-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AD$5-$D592)>($G592),$H592-SUM($J592:AC592),$H592/($G592-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AE$5-$D592)>($G592),$H592-SUM($J592:AD592),$H592/($G592-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AF$5-$D592)>($G592),$H592-SUM($J592:AE592),$H592/($G592-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AG$5-$D592)>($G592),$H592-SUM($J592:AF592),$H592/($G592-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AH$5-$D592)>($G592),$H592-SUM($J592:AG592),$H592/($G592-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AI$5-$D592)>($G592),$H592-SUM($J592:AH592),$H592/($G592-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AJ$5-$D592)>($G592),$H592-SUM($J592:AI592),$H592/($G592-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AK$5-$D592)>($G592),$H592-SUM($J592:AJ592),$H592/($G592-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AL$5-$D592)>($G592),$H592-SUM($J592:AK592),$H592/($G592-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AM$5-$D592)>($G592),$H592-SUM($J592:AL592),$H592/($G592-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AN$5-$D592)>($G592),$H592-SUM($J592:AM592),$H592/($G592-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AO$5-$D592)>($G592),$H592-SUM($J592:AN592),$H592/($G592-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AP$5-$D592)>($G592),$H592-SUM($J592:AO592),$H592/($G592-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AQ$5-$D592)>($G592),$H592-SUM($J592:AP592),$H592/($G592-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AR$5-$D592)>($G592),$H592-SUM($J592:AQ592),$H592/($G592-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AS$5-$D592)>($G592),$H592-SUM($J592:AR592),$H592/($G592-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AT$5-$D592)>($G592),$H592-SUM($J592:AS592),$H592/($G592-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AU$5-$D592)>($G592),$H592-SUM($J592:AT592),$H592/($G592-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AV$5-$D592)>($G592),$H592-SUM($J592:AU592),$H592/($G592-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AW$5-$D592)>($G592),$H592-SUM($J592:AV592),$H592/($G592-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AX$5-$D592)>($G592),$H592-SUM($J592:AW592),$H592/($G592-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AY$5-$D592)>($G592),$H592-SUM($J592:AX592),$H592/($G592-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((AZ$5-$D592)>($G592),$H592-SUM($J592:AY592),$H592/($G592-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BA$5-$D592)>($G592),$H592-SUM($J592:AZ592),$H592/($G592-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BB$5-$D592)>($G592),$H592-SUM($J592:BA592),$H592/($G592-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BC$5-$D592)>($G592),$H592-SUM($J592:BB592),$H592/($G592-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BD$5-$D592)>($G592),$H592-SUM($J592:BC592),$H592/($G592-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BE$5-$D592)>($G592),$H592-SUM($J592:BD592),$H592/($G592-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BF$5-$D592)>($G592),$H592-SUM($J592:BE592),$H592/($G592-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BG$5-$D592)>($G592),$H592-SUM($J592:BF592),$H592/($G592-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BH$5-$D592)>($G592),$H592-SUM($J592:BG592),$H592/($G592-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BI$5-$D592)>($G592),$H592-SUM($J592:BH592),$H592/($G592-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BJ$5-$D592)>($G592),$H592-SUM($J592:BI592),$H592/($G592-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BK$5-$D592)>($G592),$H592-SUM($J592:BJ592),$H592/($G592-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BL$5-$D592)>($G592),$H592-SUM($J592:BK592),$H592/($G592-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BM$5-$D592)>($G592),$H592-SUM($J592:BL592),$H592/($G592-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BN$5-$D592)>($G592),$H592-SUM($J592:BM592),$H592/($G592-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BO$5-$D592)>($G592),$H592-SUM($J592:BN592),$H592/($G592-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BP$5-$D592)>($G592),$H592-SUM($J592:BO592),$H592/($G592-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BQ$5-$D592)>($G592),$H592-SUM($J592:BP592),$H592/($G592-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BR$5-$D592)>($G592),$H592-SUM($J592:BQ592),$H592/($G592-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BS$5-$D592)>($G592),$H592-SUM($J592:BR592),$H592/($G592-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BT$5-$D592)>($G592),$H592-SUM($J592:BS592),$H592/($G592-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BU$5-$D592)>($G592),$H592-SUM($J592:BT592),$H592/($G592-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BV$5-$D592)>($G592),$H592-SUM($J592:BU592),$H592/($G592-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BW$5-$D592)>($G592),$H592-SUM($J592:BV592),$H592/($G592-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BX$5-$D592)>($G592),$H592-SUM($J592:BW592),$H592/($G592-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BY$5-$D592)>($G592),$H592-SUM($J592:BX592),$H592/($G592-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((BZ$5-$D592)>($G592),$H592-SUM($J592:BY592),$H592/($G592-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((CA$5-$D592)>($G592),$H592-SUM($J592:BZ592),$H592/($G592-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((CB$5-$D592)>($G592),$H592-SUM($J592:CA592),$H592/($G592-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D592+reg_period_length),$G592=\"n/a\"),0,IF((CC$5-$D592)>($G592),$H592-SUM($J592:CB592),$H592/($G592-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H592-SUM($J592:$CC592),2)=0,G592=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G592=\"n/a\",\"n/a\",MAX(G592-5,1))","v":1},{"$f":"INDEX($J590:$CC590, MATCH(VALUE(LEFT(D593,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((J$5-$D593)>($G593),$H593-SUM(I593:$J593),$H593/($G593-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((K$5-$D593)>($G593),$H593-SUM(J593:$J593),$H593/($G593-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((L$5-$D593)>($G593),$H593-SUM($J593:K593),$H593/($G593-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((M$5-$D593)>($G593),$H593-SUM($J593:L593),$H593/($G593-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((N$5-$D593)>($G593),$H593-SUM($J593:M593),$H593/($G593-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((O$5-$D593)>($G593),$H593-SUM($J593:N593),$H593/($G593-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((P$5-$D593)>($G593),$H593-SUM($J593:O593),$H593/($G593-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((Q$5-$D593)>($G593),$H593-SUM($J593:P593),$H593/($G593-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((R$5-$D593)>($G593),$H593-SUM($J593:Q593),$H593/($G593-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((S$5-$D593)>($G593),$H593-SUM($J593:R593),$H593/($G593-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((T$5-$D593)>($G593),$H593-SUM($J593:S593),$H593/($G593-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((U$5-$D593)>($G593),$H593-SUM($J593:T593),$H593/($G593-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((V$5-$D593)>($G593),$H593-SUM($J593:U593),$H593/($G593-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((W$5-$D593)>($G593),$H593-SUM($J593:V593),$H593/($G593-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((X$5-$D593)>($G593),$H593-SUM($J593:W593),$H593/($G593-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((Y$5-$D593)>($G593),$H593-SUM($J593:X593),$H593/($G593-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((Z$5-$D593)>($G593),$H593-SUM($J593:Y593),$H593/($G593-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AA$5-$D593)>($G593),$H593-SUM($J593:Z593),$H593/($G593-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AB$5-$D593)>($G593),$H593-SUM($J593:AA593),$H593/($G593-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AC$5-$D593)>($G593),$H593-SUM($J593:AB593),$H593/($G593-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AD$5-$D593)>($G593),$H593-SUM($J593:AC593),$H593/($G593-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AE$5-$D593)>($G593),$H593-SUM($J593:AD593),$H593/($G593-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AF$5-$D593)>($G593),$H593-SUM($J593:AE593),$H593/($G593-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AG$5-$D593)>($G593),$H593-SUM($J593:AF593),$H593/($G593-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AH$5-$D593)>($G593),$H593-SUM($J593:AG593),$H593/($G593-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AI$5-$D593)>($G593),$H593-SUM($J593:AH593),$H593/($G593-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AJ$5-$D593)>($G593),$H593-SUM($J593:AI593),$H593/($G593-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AK$5-$D593)>($G593),$H593-SUM($J593:AJ593),$H593/($G593-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AL$5-$D593)>($G593),$H593-SUM($J593:AK593),$H593/($G593-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AM$5-$D593)>($G593),$H593-SUM($J593:AL593),$H593/($G593-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AN$5-$D593)>($G593),$H593-SUM($J593:AM593),$H593/($G593-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AO$5-$D593)>($G593),$H593-SUM($J593:AN593),$H593/($G593-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AP$5-$D593)>($G593),$H593-SUM($J593:AO593),$H593/($G593-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AQ$5-$D593)>($G593),$H593-SUM($J593:AP593),$H593/($G593-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AR$5-$D593)>($G593),$H593-SUM($J593:AQ593),$H593/($G593-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AS$5-$D593)>($G593),$H593-SUM($J593:AR593),$H593/($G593-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AT$5-$D593)>($G593),$H593-SUM($J593:AS593),$H593/($G593-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AU$5-$D593)>($G593),$H593-SUM($J593:AT593),$H593/($G593-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AV$5-$D593)>($G593),$H593-SUM($J593:AU593),$H593/($G593-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AW$5-$D593)>($G593),$H593-SUM($J593:AV593),$H593/($G593-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AX$5-$D593)>($G593),$H593-SUM($J593:AW593),$H593/($G593-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AY$5-$D593)>($G593),$H593-SUM($J593:AX593),$H593/($G593-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((AZ$5-$D593)>($G593),$H593-SUM($J593:AY593),$H593/($G593-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BA$5-$D593)>($G593),$H593-SUM($J593:AZ593),$H593/($G593-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BB$5-$D593)>($G593),$H593-SUM($J593:BA593),$H593/($G593-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BC$5-$D593)>($G593),$H593-SUM($J593:BB593),$H593/($G593-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BD$5-$D593)>($G593),$H593-SUM($J593:BC593),$H593/($G593-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BE$5-$D593)>($G593),$H593-SUM($J593:BD593),$H593/($G593-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BF$5-$D593)>($G593),$H593-SUM($J593:BE593),$H593/($G593-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BG$5-$D593)>($G593),$H593-SUM($J593:BF593),$H593/($G593-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BH$5-$D593)>($G593),$H593-SUM($J593:BG593),$H593/($G593-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BI$5-$D593)>($G593),$H593-SUM($J593:BH593),$H593/($G593-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BJ$5-$D593)>($G593),$H593-SUM($J593:BI593),$H593/($G593-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BK$5-$D593)>($G593),$H593-SUM($J593:BJ593),$H593/($G593-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BL$5-$D593)>($G593),$H593-SUM($J593:BK593),$H593/($G593-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BM$5-$D593)>($G593),$H593-SUM($J593:BL593),$H593/($G593-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BN$5-$D593)>($G593),$H593-SUM($J593:BM593),$H593/($G593-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BO$5-$D593)>($G593),$H593-SUM($J593:BN593),$H593/($G593-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BP$5-$D593)>($G593),$H593-SUM($J593:BO593),$H593/($G593-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BQ$5-$D593)>($G593),$H593-SUM($J593:BP593),$H593/($G593-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BR$5-$D593)>($G593),$H593-SUM($J593:BQ593),$H593/($G593-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BS$5-$D593)>($G593),$H593-SUM($J593:BR593),$H593/($G593-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BT$5-$D593)>($G593),$H593-SUM($J593:BS593),$H593/($G593-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BU$5-$D593)>($G593),$H593-SUM($J593:BT593),$H593/($G593-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BV$5-$D593)>($G593),$H593-SUM($J593:BU593),$H593/($G593-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BW$5-$D593)>($G593),$H593-SUM($J593:BV593),$H593/($G593-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BX$5-$D593)>($G593),$H593-SUM($J593:BW593),$H593/($G593-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BY$5-$D593)>($G593),$H593-SUM($J593:BX593),$H593/($G593-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((BZ$5-$D593)>($G593),$H593-SUM($J593:BY593),$H593/($G593-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((CA$5-$D593)>($G593),$H593-SUM($J593:BZ593),$H593/($G593-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((CB$5-$D593)>($G593),$H593-SUM($J593:CA593),$H593/($G593-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D593+reg_period_length),$G593=\"n/a\"),0,IF((CC$5-$D593)>($G593),$H593-SUM($J593:CB593),$H593/($G593-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H593-SUM($J593:$CC593),2)=0,G593=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J597:CC597)-SUM(J598:CC598),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE605:$CE634)=COUNTIF($CE605:$CE634,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B578,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A578)","v":6},{"$f":"TRANSPOSE(J602:AM602)","v":0},null,{"$f":"IF(OR(J$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>J$5,$H605/$G605,$H605-SUM($I605:I605)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>K$5,$H605/$G605,$H605-SUM($I605:J605)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>L$5,$H605/$G605,$H605-SUM($I605:K605)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>M$5,$H605/$G605,$H605-SUM($I605:L605)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>N$5,$H605/$G605,$H605-SUM($I605:M605)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>O$5,$H605/$G605,$H605-SUM($I605:N605)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>P$5,$H605/$G605,$H605-SUM($I605:O605)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>Q$5,$H605/$G605,$H605-SUM($I605:P605)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>R$5,$H605/$G605,$H605-SUM($I605:Q605)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>S$5,$H605/$G605,$H605-SUM($I605:R605)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>T$5,$H605/$G605,$H605-SUM($I605:S605)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>U$5,$H605/$G605,$H605-SUM($I605:T605)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>V$5,$H605/$G605,$H605-SUM($I605:U605)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>W$5,$H605/$G605,$H605-SUM($I605:V605)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>X$5,$H605/$G605,$H605-SUM($I605:W605)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>Y$5,$H605/$G605,$H605-SUM($I605:X605)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>Z$5,$H605/$G605,$H605-SUM($I605:Y605)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AA$5,$H605/$G605,$H605-SUM($I605:Z605)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AB$5,$H605/$G605,$H605-SUM($I605:AA605)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AC$5,$H605/$G605,$H605-SUM($I605:AB605)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AD$5,$H605/$G605,$H605-SUM($I605:AC605)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AE$5,$H605/$G605,$H605-SUM($I605:AD605)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AF$5,$H605/$G605,$H605-SUM($I605:AE605)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AG$5,$H605/$G605,$H605-SUM($I605:AF605)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AH$5,$H605/$G605,$H605-SUM($I605:AG605)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AI$5,$H605/$G605,$H605-SUM($I605:AH605)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AJ$5,$H605/$G605,$H605-SUM($I605:AI605)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AK$5,$H605/$G605,$H605-SUM($I605:AJ605)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AL$5,$H605/$G605,$H605-SUM($I605:AK605)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AM$5,$H605/$G605,$H605-SUM($I605:AL605)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AN$5,$H605/$G605,$H605-SUM($I605:AM605)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AO$5,$H605/$G605,$H605-SUM($I605:AN605)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AP$5,$H605/$G605,$H605-SUM($I605:AO605)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AQ$5,$H605/$G605,$H605-SUM($I605:AP605)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AR$5,$H605/$G605,$H605-SUM($I605:AQ605)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AS$5,$H605/$G605,$H605-SUM($I605:AR605)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AT$5,$H605/$G605,$H605-SUM($I605:AS605)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AU$5,$H605/$G605,$H605-SUM($I605:AT605)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AV$5,$H605/$G605,$H605-SUM($I605:AU605)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AW$5,$H605/$G605,$H605-SUM($I605:AV605)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AX$5,$H605/$G605,$H605-SUM($I605:AW605)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AY$5,$H605/$G605,$H605-SUM($I605:AX605)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>AZ$5,$H605/$G605,$H605-SUM($I605:AY605)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BA$5,$H605/$G605,$H605-SUM($I605:AZ605)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BB$5,$H605/$G605,$H605-SUM($I605:BA605)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BC$5,$H605/$G605,$H605-SUM($I605:BB605)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BD$5,$H605/$G605,$H605-SUM($I605:BC605)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BE$5,$H605/$G605,$H605-SUM($I605:BD605)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BF$5,$H605/$G605,$H605-SUM($I605:BE605)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BG$5,$H605/$G605,$H605-SUM($I605:BF605)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BH$5,$H605/$G605,$H605-SUM($I605:BG605)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BI$5,$H605/$G605,$H605-SUM($I605:BH605)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BJ$5,$H605/$G605,$H605-SUM($I605:BI605)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BK$5,$H605/$G605,$H605-SUM($I605:BJ605)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BL$5,$H605/$G605,$H605-SUM($I605:BK605)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BM$5,$H605/$G605,$H605-SUM($I605:BL605)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BN$5,$H605/$G605,$H605-SUM($I605:BM605)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BO$5,$H605/$G605,$H605-SUM($I605:BN605)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BP$5,$H605/$G605,$H605-SUM($I605:BO605)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BQ$5,$H605/$G605,$H605-SUM($I605:BP605)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BR$5,$H605/$G605,$H605-SUM($I605:BQ605)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BS$5,$H605/$G605,$H605-SUM($I605:BR605)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BT$5,$H605/$G605,$H605-SUM($I605:BS605)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BU$5,$H605/$G605,$H605-SUM($I605:BT605)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BV$5,$H605/$G605,$H605-SUM($I605:BU605)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BW$5,$H605/$G605,$H605-SUM($I605:BV605)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BX$5,$H605/$G605,$H605-SUM($I605:BW605)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BY$5,$H605/$G605,$H605-SUM($I605:BX605)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>BZ$5,$H605/$G605,$H605-SUM($I605:BY605)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>CA$5,$H605/$G605,$H605-SUM($I605:BZ605)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>CB$5,$H605/$G605,$H605-SUM($I605:CA605)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D605,$G605=\"n/a\"),0,IF(SUM($D605,$G605+0.5)>CC$5,$H605/$G605,$H605-SUM($I605:CB605)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H605-SUM($J605:$CC605),2)=0,G605=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D605+1","v":2012},"$m Real 2010",null,{"$f":"G605","v":6},0,null,{"$f":"IF(OR(J$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>J$5,$H606/$G606,$H606-SUM($I606:I606)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>K$5,$H606/$G606,$H606-SUM($I606:J606)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>L$5,$H606/$G606,$H606-SUM($I606:K606)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>M$5,$H606/$G606,$H606-SUM($I606:L606)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>N$5,$H606/$G606,$H606-SUM($I606:M606)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>O$5,$H606/$G606,$H606-SUM($I606:N606)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>P$5,$H606/$G606,$H606-SUM($I606:O606)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>Q$5,$H606/$G606,$H606-SUM($I606:P606)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>R$5,$H606/$G606,$H606-SUM($I606:Q606)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>S$5,$H606/$G606,$H606-SUM($I606:R606)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>T$5,$H606/$G606,$H606-SUM($I606:S606)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>U$5,$H606/$G606,$H606-SUM($I606:T606)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>V$5,$H606/$G606,$H606-SUM($I606:U606)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>W$5,$H606/$G606,$H606-SUM($I606:V606)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>X$5,$H606/$G606,$H606-SUM($I606:W606)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>Y$5,$H606/$G606,$H606-SUM($I606:X606)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>Z$5,$H606/$G606,$H606-SUM($I606:Y606)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AA$5,$H606/$G606,$H606-SUM($I606:Z606)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AB$5,$H606/$G606,$H606-SUM($I606:AA606)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AC$5,$H606/$G606,$H606-SUM($I606:AB606)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AD$5,$H606/$G606,$H606-SUM($I606:AC606)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AE$5,$H606/$G606,$H606-SUM($I606:AD606)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AF$5,$H606/$G606,$H606-SUM($I606:AE606)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AG$5,$H606/$G606,$H606-SUM($I606:AF606)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AH$5,$H606/$G606,$H606-SUM($I606:AG606)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AI$5,$H606/$G606,$H606-SUM($I606:AH606)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AJ$5,$H606/$G606,$H606-SUM($I606:AI606)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AK$5,$H606/$G606,$H606-SUM($I606:AJ606)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AL$5,$H606/$G606,$H606-SUM($I606:AK606)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AM$5,$H606/$G606,$H606-SUM($I606:AL606)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AN$5,$H606/$G606,$H606-SUM($I606:AM606)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AO$5,$H606/$G606,$H606-SUM($I606:AN606)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AP$5,$H606/$G606,$H606-SUM($I606:AO606)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AQ$5,$H606/$G606,$H606-SUM($I606:AP606)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AR$5,$H606/$G606,$H606-SUM($I606:AQ606)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AS$5,$H606/$G606,$H606-SUM($I606:AR606)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AT$5,$H606/$G606,$H606-SUM($I606:AS606)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AU$5,$H606/$G606,$H606-SUM($I606:AT606)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AV$5,$H606/$G606,$H606-SUM($I606:AU606)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AW$5,$H606/$G606,$H606-SUM($I606:AV606)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AX$5,$H606/$G606,$H606-SUM($I606:AW606)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AY$5,$H606/$G606,$H606-SUM($I606:AX606)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>AZ$5,$H606/$G606,$H606-SUM($I606:AY606)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BA$5,$H606/$G606,$H606-SUM($I606:AZ606)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BB$5,$H606/$G606,$H606-SUM($I606:BA606)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BC$5,$H606/$G606,$H606-SUM($I606:BB606)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BD$5,$H606/$G606,$H606-SUM($I606:BC606)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BE$5,$H606/$G606,$H606-SUM($I606:BD606)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BF$5,$H606/$G606,$H606-SUM($I606:BE606)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BG$5,$H606/$G606,$H606-SUM($I606:BF606)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BH$5,$H606/$G606,$H606-SUM($I606:BG606)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BI$5,$H606/$G606,$H606-SUM($I606:BH606)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BJ$5,$H606/$G606,$H606-SUM($I606:BI606)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BK$5,$H606/$G606,$H606-SUM($I606:BJ606)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BL$5,$H606/$G606,$H606-SUM($I606:BK606)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BM$5,$H606/$G606,$H606-SUM($I606:BL606)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BN$5,$H606/$G606,$H606-SUM($I606:BM606)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BO$5,$H606/$G606,$H606-SUM($I606:BN606)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BP$5,$H606/$G606,$H606-SUM($I606:BO606)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BQ$5,$H606/$G606,$H606-SUM($I606:BP606)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BR$5,$H606/$G606,$H606-SUM($I606:BQ606)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BS$5,$H606/$G606,$H606-SUM($I606:BR606)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BT$5,$H606/$G606,$H606-SUM($I606:BS606)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BU$5,$H606/$G606,$H606-SUM($I606:BT606)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BV$5,$H606/$G606,$H606-SUM($I606:BU606)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BW$5,$H606/$G606,$H606-SUM($I606:BV606)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BX$5,$H606/$G606,$H606-SUM($I606:BW606)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BY$5,$H606/$G606,$H606-SUM($I606:BX606)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>BZ$5,$H606/$G606,$H606-SUM($I606:BY606)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>CA$5,$H606/$G606,$H606-SUM($I606:BZ606)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>CB$5,$H606/$G606,$H606-SUM($I606:CA606)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D606,$G606=\"n/a\"),0,IF(SUM($D606,$G606+0.5)>CC$5,$H606/$G606,$H606-SUM($I606:CB606)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D606+1","v":2013},"$m Real 2010",null,{"$f":"G606","v":6},0,null,{"$f":"IF(OR(J$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>J$5,$H607/$G607,$H607-SUM($I607:I607)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>K$5,$H607/$G607,$H607-SUM($I607:J607)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>L$5,$H607/$G607,$H607-SUM($I607:K607)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>M$5,$H607/$G607,$H607-SUM($I607:L607)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>N$5,$H607/$G607,$H607-SUM($I607:M607)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>O$5,$H607/$G607,$H607-SUM($I607:N607)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>P$5,$H607/$G607,$H607-SUM($I607:O607)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>Q$5,$H607/$G607,$H607-SUM($I607:P607)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>R$5,$H607/$G607,$H607-SUM($I607:Q607)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>S$5,$H607/$G607,$H607-SUM($I607:R607)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>T$5,$H607/$G607,$H607-SUM($I607:S607)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>U$5,$H607/$G607,$H607-SUM($I607:T607)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>V$5,$H607/$G607,$H607-SUM($I607:U607)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>W$5,$H607/$G607,$H607-SUM($I607:V607)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>X$5,$H607/$G607,$H607-SUM($I607:W607)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>Y$5,$H607/$G607,$H607-SUM($I607:X607)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>Z$5,$H607/$G607,$H607-SUM($I607:Y607)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AA$5,$H607/$G607,$H607-SUM($I607:Z607)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AB$5,$H607/$G607,$H607-SUM($I607:AA607)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AC$5,$H607/$G607,$H607-SUM($I607:AB607)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AD$5,$H607/$G607,$H607-SUM($I607:AC607)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AE$5,$H607/$G607,$H607-SUM($I607:AD607)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AF$5,$H607/$G607,$H607-SUM($I607:AE607)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AG$5,$H607/$G607,$H607-SUM($I607:AF607)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AH$5,$H607/$G607,$H607-SUM($I607:AG607)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AI$5,$H607/$G607,$H607-SUM($I607:AH607)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AJ$5,$H607/$G607,$H607-SUM($I607:AI607)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AK$5,$H607/$G607,$H607-SUM($I607:AJ607)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AL$5,$H607/$G607,$H607-SUM($I607:AK607)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AM$5,$H607/$G607,$H607-SUM($I607:AL607)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AN$5,$H607/$G607,$H607-SUM($I607:AM607)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AO$5,$H607/$G607,$H607-SUM($I607:AN607)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AP$5,$H607/$G607,$H607-SUM($I607:AO607)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AQ$5,$H607/$G607,$H607-SUM($I607:AP607)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AR$5,$H607/$G607,$H607-SUM($I607:AQ607)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AS$5,$H607/$G607,$H607-SUM($I607:AR607)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AT$5,$H607/$G607,$H607-SUM($I607:AS607)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AU$5,$H607/$G607,$H607-SUM($I607:AT607)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AV$5,$H607/$G607,$H607-SUM($I607:AU607)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AW$5,$H607/$G607,$H607-SUM($I607:AV607)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AX$5,$H607/$G607,$H607-SUM($I607:AW607)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AY$5,$H607/$G607,$H607-SUM($I607:AX607)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>AZ$5,$H607/$G607,$H607-SUM($I607:AY607)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BA$5,$H607/$G607,$H607-SUM($I607:AZ607)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BB$5,$H607/$G607,$H607-SUM($I607:BA607)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BC$5,$H607/$G607,$H607-SUM($I607:BB607)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BD$5,$H607/$G607,$H607-SUM($I607:BC607)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BE$5,$H607/$G607,$H607-SUM($I607:BD607)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BF$5,$H607/$G607,$H607-SUM($I607:BE607)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BG$5,$H607/$G607,$H607-SUM($I607:BF607)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BH$5,$H607/$G607,$H607-SUM($I607:BG607)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BI$5,$H607/$G607,$H607-SUM($I607:BH607)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BJ$5,$H607/$G607,$H607-SUM($I607:BI607)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BK$5,$H607/$G607,$H607-SUM($I607:BJ607)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BL$5,$H607/$G607,$H607-SUM($I607:BK607)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BM$5,$H607/$G607,$H607-SUM($I607:BL607)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BN$5,$H607/$G607,$H607-SUM($I607:BM607)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BO$5,$H607/$G607,$H607-SUM($I607:BN607)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BP$5,$H607/$G607,$H607-SUM($I607:BO607)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BQ$5,$H607/$G607,$H607-SUM($I607:BP607)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BR$5,$H607/$G607,$H607-SUM($I607:BQ607)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BS$5,$H607/$G607,$H607-SUM($I607:BR607)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BT$5,$H607/$G607,$H607-SUM($I607:BS607)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BU$5,$H607/$G607,$H607-SUM($I607:BT607)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BV$5,$H607/$G607,$H607-SUM($I607:BU607)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BW$5,$H607/$G607,$H607-SUM($I607:BV607)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BX$5,$H607/$G607,$H607-SUM($I607:BW607)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BY$5,$H607/$G607,$H607-SUM($I607:BX607)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>BZ$5,$H607/$G607,$H607-SUM($I607:BY607)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>CA$5,$H607/$G607,$H607-SUM($I607:BZ607)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>CB$5,$H607/$G607,$H607-SUM($I607:CA607)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D607,$G607=\"n/a\"),0,IF(SUM($D607,$G607+0.5)>CC$5,$H607/$G607,$H607-SUM($I607:CB607)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>J$5,$H608/$G608,$H608-SUM($I608:I608)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>K$5,$H608/$G608,$H608-SUM($I608:J608)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>L$5,$H608/$G608,$H608-SUM($I608:K608)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>M$5,$H608/$G608,$H608-SUM($I608:L608)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>N$5,$H608/$G608,$H608-SUM($I608:M608)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>O$5,$H608/$G608,$H608-SUM($I608:N608)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>P$5,$H608/$G608,$H608-SUM($I608:O608)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>Q$5,$H608/$G608,$H608-SUM($I608:P608)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>R$5,$H608/$G608,$H608-SUM($I608:Q608)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>S$5,$H608/$G608,$H608-SUM($I608:R608)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>T$5,$H608/$G608,$H608-SUM($I608:S608)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>U$5,$H608/$G608,$H608-SUM($I608:T608)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>V$5,$H608/$G608,$H608-SUM($I608:U608)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>W$5,$H608/$G608,$H608-SUM($I608:V608)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>X$5,$H608/$G608,$H608-SUM($I608:W608)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>Y$5,$H608/$G608,$H608-SUM($I608:X608)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>Z$5,$H608/$G608,$H608-SUM($I608:Y608)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AA$5,$H608/$G608,$H608-SUM($I608:Z608)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AB$5,$H608/$G608,$H608-SUM($I608:AA608)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AC$5,$H608/$G608,$H608-SUM($I608:AB608)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AD$5,$H608/$G608,$H608-SUM($I608:AC608)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AE$5,$H608/$G608,$H608-SUM($I608:AD608)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AF$5,$H608/$G608,$H608-SUM($I608:AE608)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AG$5,$H608/$G608,$H608-SUM($I608:AF608)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AH$5,$H608/$G608,$H608-SUM($I608:AG608)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AI$5,$H608/$G608,$H608-SUM($I608:AH608)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AJ$5,$H608/$G608,$H608-SUM($I608:AI608)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AK$5,$H608/$G608,$H608-SUM($I608:AJ608)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AL$5,$H608/$G608,$H608-SUM($I608:AK608)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AM$5,$H608/$G608,$H608-SUM($I608:AL608)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AN$5,$H608/$G608,$H608-SUM($I608:AM608)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AO$5,$H608/$G608,$H608-SUM($I608:AN608)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AP$5,$H608/$G608,$H608-SUM($I608:AO608)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AQ$5,$H608/$G608,$H608-SUM($I608:AP608)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AR$5,$H608/$G608,$H608-SUM($I608:AQ608)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AS$5,$H608/$G608,$H608-SUM($I608:AR608)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AT$5,$H608/$G608,$H608-SUM($I608:AS608)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AU$5,$H608/$G608,$H608-SUM($I608:AT608)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AV$5,$H608/$G608,$H608-SUM($I608:AU608)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AW$5,$H608/$G608,$H608-SUM($I608:AV608)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AX$5,$H608/$G608,$H608-SUM($I608:AW608)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AY$5,$H608/$G608,$H608-SUM($I608:AX608)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>AZ$5,$H608/$G608,$H608-SUM($I608:AY608)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BA$5,$H608/$G608,$H608-SUM($I608:AZ608)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BB$5,$H608/$G608,$H608-SUM($I608:BA608)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BC$5,$H608/$G608,$H608-SUM($I608:BB608)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BD$5,$H608/$G608,$H608-SUM($I608:BC608)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BE$5,$H608/$G608,$H608-SUM($I608:BD608)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BF$5,$H608/$G608,$H608-SUM($I608:BE608)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BG$5,$H608/$G608,$H608-SUM($I608:BF608)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BH$5,$H608/$G608,$H608-SUM($I608:BG608)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BI$5,$H608/$G608,$H608-SUM($I608:BH608)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BJ$5,$H608/$G608,$H608-SUM($I608:BI608)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BK$5,$H608/$G608,$H608-SUM($I608:BJ608)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BL$5,$H608/$G608,$H608-SUM($I608:BK608)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BM$5,$H608/$G608,$H608-SUM($I608:BL608)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BN$5,$H608/$G608,$H608-SUM($I608:BM608)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BO$5,$H608/$G608,$H608-SUM($I608:BN608)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BP$5,$H608/$G608,$H608-SUM($I608:BO608)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BQ$5,$H608/$G608,$H608-SUM($I608:BP608)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BR$5,$H608/$G608,$H608-SUM($I608:BQ608)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BS$5,$H608/$G608,$H608-SUM($I608:BR608)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BT$5,$H608/$G608,$H608-SUM($I608:BS608)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BU$5,$H608/$G608,$H608-SUM($I608:BT608)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BV$5,$H608/$G608,$H608-SUM($I608:BU608)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BW$5,$H608/$G608,$H608-SUM($I608:BV608)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BX$5,$H608/$G608,$H608-SUM($I608:BW608)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BY$5,$H608/$G608,$H608-SUM($I608:BX608)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>BZ$5,$H608/$G608,$H608-SUM($I608:BY608)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>CA$5,$H608/$G608,$H608-SUM($I608:BZ608)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>CB$5,$H608/$G608,$H608-SUM($I608:CA608)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D608,$G608=\"n/a\"),0,IF(SUM($D608,$G608+0.5)>CC$5,$H608/$G608,$H608-SUM($I608:CB608)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>J$5,$H609/$G609,$H609-SUM($I609:I609)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>K$5,$H609/$G609,$H609-SUM($I609:J609)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>L$5,$H609/$G609,$H609-SUM($I609:K609)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>M$5,$H609/$G609,$H609-SUM($I609:L609)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>N$5,$H609/$G609,$H609-SUM($I609:M609)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>O$5,$H609/$G609,$H609-SUM($I609:N609)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>P$5,$H609/$G609,$H609-SUM($I609:O609)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>Q$5,$H609/$G609,$H609-SUM($I609:P609)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>R$5,$H609/$G609,$H609-SUM($I609:Q609)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>S$5,$H609/$G609,$H609-SUM($I609:R609)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>T$5,$H609/$G609,$H609-SUM($I609:S609)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>U$5,$H609/$G609,$H609-SUM($I609:T609)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>V$5,$H609/$G609,$H609-SUM($I609:U609)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>W$5,$H609/$G609,$H609-SUM($I609:V609)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>X$5,$H609/$G609,$H609-SUM($I609:W609)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>Y$5,$H609/$G609,$H609-SUM($I609:X609)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>Z$5,$H609/$G609,$H609-SUM($I609:Y609)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AA$5,$H609/$G609,$H609-SUM($I609:Z609)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AB$5,$H609/$G609,$H609-SUM($I609:AA609)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AC$5,$H609/$G609,$H609-SUM($I609:AB609)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AD$5,$H609/$G609,$H609-SUM($I609:AC609)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AE$5,$H609/$G609,$H609-SUM($I609:AD609)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AF$5,$H609/$G609,$H609-SUM($I609:AE609)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AG$5,$H609/$G609,$H609-SUM($I609:AF609)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AH$5,$H609/$G609,$H609-SUM($I609:AG609)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AI$5,$H609/$G609,$H609-SUM($I609:AH609)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AJ$5,$H609/$G609,$H609-SUM($I609:AI609)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AK$5,$H609/$G609,$H609-SUM($I609:AJ609)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AL$5,$H609/$G609,$H609-SUM($I609:AK609)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AM$5,$H609/$G609,$H609-SUM($I609:AL609)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AN$5,$H609/$G609,$H609-SUM($I609:AM609)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AO$5,$H609/$G609,$H609-SUM($I609:AN609)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AP$5,$H609/$G609,$H609-SUM($I609:AO609)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AQ$5,$H609/$G609,$H609-SUM($I609:AP609)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AR$5,$H609/$G609,$H609-SUM($I609:AQ609)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AS$5,$H609/$G609,$H609-SUM($I609:AR609)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AT$5,$H609/$G609,$H609-SUM($I609:AS609)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AU$5,$H609/$G609,$H609-SUM($I609:AT609)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AV$5,$H609/$G609,$H609-SUM($I609:AU609)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AW$5,$H609/$G609,$H609-SUM($I609:AV609)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AX$5,$H609/$G609,$H609-SUM($I609:AW609)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AY$5,$H609/$G609,$H609-SUM($I609:AX609)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>AZ$5,$H609/$G609,$H609-SUM($I609:AY609)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BA$5,$H609/$G609,$H609-SUM($I609:AZ609)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BB$5,$H609/$G609,$H609-SUM($I609:BA609)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BC$5,$H609/$G609,$H609-SUM($I609:BB609)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BD$5,$H609/$G609,$H609-SUM($I609:BC609)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BE$5,$H609/$G609,$H609-SUM($I609:BD609)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BF$5,$H609/$G609,$H609-SUM($I609:BE609)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BG$5,$H609/$G609,$H609-SUM($I609:BF609)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BH$5,$H609/$G609,$H609-SUM($I609:BG609)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BI$5,$H609/$G609,$H609-SUM($I609:BH609)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BJ$5,$H609/$G609,$H609-SUM($I609:BI609)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BK$5,$H609/$G609,$H609-SUM($I609:BJ609)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BL$5,$H609/$G609,$H609-SUM($I609:BK609)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BM$5,$H609/$G609,$H609-SUM($I609:BL609)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BN$5,$H609/$G609,$H609-SUM($I609:BM609)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BO$5,$H609/$G609,$H609-SUM($I609:BN609)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BP$5,$H609/$G609,$H609-SUM($I609:BO609)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BQ$5,$H609/$G609,$H609-SUM($I609:BP609)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BR$5,$H609/$G609,$H609-SUM($I609:BQ609)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BS$5,$H609/$G609,$H609-SUM($I609:BR609)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BT$5,$H609/$G609,$H609-SUM($I609:BS609)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BU$5,$H609/$G609,$H609-SUM($I609:BT609)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BV$5,$H609/$G609,$H609-SUM($I609:BU609)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BW$5,$H609/$G609,$H609-SUM($I609:BV609)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BX$5,$H609/$G609,$H609-SUM($I609:BW609)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BY$5,$H609/$G609,$H609-SUM($I609:BX609)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>BZ$5,$H609/$G609,$H609-SUM($I609:BY609)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>CA$5,$H609/$G609,$H609-SUM($I609:BZ609)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>CB$5,$H609/$G609,$H609-SUM($I609:CA609)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D609,$G609=\"n/a\"),0,IF(SUM($D609,$G609+0.5)>CC$5,$H609/$G609,$H609-SUM($I609:CB609)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>J$5,$H610/$G610,$H610-SUM($I610:I610)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>K$5,$H610/$G610,$H610-SUM($I610:J610)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>L$5,$H610/$G610,$H610-SUM($I610:K610)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>M$5,$H610/$G610,$H610-SUM($I610:L610)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>N$5,$H610/$G610,$H610-SUM($I610:M610)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>O$5,$H610/$G610,$H610-SUM($I610:N610)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>P$5,$H610/$G610,$H610-SUM($I610:O610)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>Q$5,$H610/$G610,$H610-SUM($I610:P610)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>R$5,$H610/$G610,$H610-SUM($I610:Q610)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>S$5,$H610/$G610,$H610-SUM($I610:R610)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>T$5,$H610/$G610,$H610-SUM($I610:S610)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>U$5,$H610/$G610,$H610-SUM($I610:T610)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>V$5,$H610/$G610,$H610-SUM($I610:U610)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>W$5,$H610/$G610,$H610-SUM($I610:V610)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>X$5,$H610/$G610,$H610-SUM($I610:W610)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>Y$5,$H610/$G610,$H610-SUM($I610:X610)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>Z$5,$H610/$G610,$H610-SUM($I610:Y610)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AA$5,$H610/$G610,$H610-SUM($I610:Z610)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AB$5,$H610/$G610,$H610-SUM($I610:AA610)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AC$5,$H610/$G610,$H610-SUM($I610:AB610)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AD$5,$H610/$G610,$H610-SUM($I610:AC610)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AE$5,$H610/$G610,$H610-SUM($I610:AD610)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AF$5,$H610/$G610,$H610-SUM($I610:AE610)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AG$5,$H610/$G610,$H610-SUM($I610:AF610)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AH$5,$H610/$G610,$H610-SUM($I610:AG610)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AI$5,$H610/$G610,$H610-SUM($I610:AH610)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AJ$5,$H610/$G610,$H610-SUM($I610:AI610)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AK$5,$H610/$G610,$H610-SUM($I610:AJ610)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AL$5,$H610/$G610,$H610-SUM($I610:AK610)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AM$5,$H610/$G610,$H610-SUM($I610:AL610)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AN$5,$H610/$G610,$H610-SUM($I610:AM610)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AO$5,$H610/$G610,$H610-SUM($I610:AN610)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AP$5,$H610/$G610,$H610-SUM($I610:AO610)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AQ$5,$H610/$G610,$H610-SUM($I610:AP610)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AR$5,$H610/$G610,$H610-SUM($I610:AQ610)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AS$5,$H610/$G610,$H610-SUM($I610:AR610)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AT$5,$H610/$G610,$H610-SUM($I610:AS610)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AU$5,$H610/$G610,$H610-SUM($I610:AT610)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AV$5,$H610/$G610,$H610-SUM($I610:AU610)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AW$5,$H610/$G610,$H610-SUM($I610:AV610)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AX$5,$H610/$G610,$H610-SUM($I610:AW610)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AY$5,$H610/$G610,$H610-SUM($I610:AX610)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>AZ$5,$H610/$G610,$H610-SUM($I610:AY610)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BA$5,$H610/$G610,$H610-SUM($I610:AZ610)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BB$5,$H610/$G610,$H610-SUM($I610:BA610)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BC$5,$H610/$G610,$H610-SUM($I610:BB610)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BD$5,$H610/$G610,$H610-SUM($I610:BC610)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BE$5,$H610/$G610,$H610-SUM($I610:BD610)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BF$5,$H610/$G610,$H610-SUM($I610:BE610)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BG$5,$H610/$G610,$H610-SUM($I610:BF610)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BH$5,$H610/$G610,$H610-SUM($I610:BG610)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BI$5,$H610/$G610,$H610-SUM($I610:BH610)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BJ$5,$H610/$G610,$H610-SUM($I610:BI610)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BK$5,$H610/$G610,$H610-SUM($I610:BJ610)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BL$5,$H610/$G610,$H610-SUM($I610:BK610)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BM$5,$H610/$G610,$H610-SUM($I610:BL610)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BN$5,$H610/$G610,$H610-SUM($I610:BM610)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BO$5,$H610/$G610,$H610-SUM($I610:BN610)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BP$5,$H610/$G610,$H610-SUM($I610:BO610)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BQ$5,$H610/$G610,$H610-SUM($I610:BP610)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BR$5,$H610/$G610,$H610-SUM($I610:BQ610)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BS$5,$H610/$G610,$H610-SUM($I610:BR610)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BT$5,$H610/$G610,$H610-SUM($I610:BS610)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BU$5,$H610/$G610,$H610-SUM($I610:BT610)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BV$5,$H610/$G610,$H610-SUM($I610:BU610)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BW$5,$H610/$G610,$H610-SUM($I610:BV610)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BX$5,$H610/$G610,$H610-SUM($I610:BW610)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BY$5,$H610/$G610,$H610-SUM($I610:BX610)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>BZ$5,$H610/$G610,$H610-SUM($I610:BY610)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>CA$5,$H610/$G610,$H610-SUM($I610:BZ610)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>CB$5,$H610/$G610,$H610-SUM($I610:CA610)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D610,$G610=\"n/a\"),0,IF(SUM($D610,$G610+0.5)>CC$5,$H610/$G610,$H610-SUM($I610:CB610)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>J$5,$H611/$G611,$H611-SUM($I611:I611)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>K$5,$H611/$G611,$H611-SUM($I611:J611)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>L$5,$H611/$G611,$H611-SUM($I611:K611)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>M$5,$H611/$G611,$H611-SUM($I611:L611)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>N$5,$H611/$G611,$H611-SUM($I611:M611)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>O$5,$H611/$G611,$H611-SUM($I611:N611)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>P$5,$H611/$G611,$H611-SUM($I611:O611)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>Q$5,$H611/$G611,$H611-SUM($I611:P611)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>R$5,$H611/$G611,$H611-SUM($I611:Q611)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>S$5,$H611/$G611,$H611-SUM($I611:R611)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>T$5,$H611/$G611,$H611-SUM($I611:S611)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>U$5,$H611/$G611,$H611-SUM($I611:T611)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>V$5,$H611/$G611,$H611-SUM($I611:U611)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>W$5,$H611/$G611,$H611-SUM($I611:V611)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>X$5,$H611/$G611,$H611-SUM($I611:W611)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>Y$5,$H611/$G611,$H611-SUM($I611:X611)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>Z$5,$H611/$G611,$H611-SUM($I611:Y611)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AA$5,$H611/$G611,$H611-SUM($I611:Z611)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AB$5,$H611/$G611,$H611-SUM($I611:AA611)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AC$5,$H611/$G611,$H611-SUM($I611:AB611)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AD$5,$H611/$G611,$H611-SUM($I611:AC611)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AE$5,$H611/$G611,$H611-SUM($I611:AD611)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AF$5,$H611/$G611,$H611-SUM($I611:AE611)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AG$5,$H611/$G611,$H611-SUM($I611:AF611)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AH$5,$H611/$G611,$H611-SUM($I611:AG611)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AI$5,$H611/$G611,$H611-SUM($I611:AH611)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AJ$5,$H611/$G611,$H611-SUM($I611:AI611)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AK$5,$H611/$G611,$H611-SUM($I611:AJ611)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AL$5,$H611/$G611,$H611-SUM($I611:AK611)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AM$5,$H611/$G611,$H611-SUM($I611:AL611)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AN$5,$H611/$G611,$H611-SUM($I611:AM611)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AO$5,$H611/$G611,$H611-SUM($I611:AN611)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AP$5,$H611/$G611,$H611-SUM($I611:AO611)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AQ$5,$H611/$G611,$H611-SUM($I611:AP611)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AR$5,$H611/$G611,$H611-SUM($I611:AQ611)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AS$5,$H611/$G611,$H611-SUM($I611:AR611)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AT$5,$H611/$G611,$H611-SUM($I611:AS611)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AU$5,$H611/$G611,$H611-SUM($I611:AT611)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AV$5,$H611/$G611,$H611-SUM($I611:AU611)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AW$5,$H611/$G611,$H611-SUM($I611:AV611)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AX$5,$H611/$G611,$H611-SUM($I611:AW611)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AY$5,$H611/$G611,$H611-SUM($I611:AX611)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>AZ$5,$H611/$G611,$H611-SUM($I611:AY611)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BA$5,$H611/$G611,$H611-SUM($I611:AZ611)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BB$5,$H611/$G611,$H611-SUM($I611:BA611)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BC$5,$H611/$G611,$H611-SUM($I611:BB611)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BD$5,$H611/$G611,$H611-SUM($I611:BC611)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BE$5,$H611/$G611,$H611-SUM($I611:BD611)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BF$5,$H611/$G611,$H611-SUM($I611:BE611)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BG$5,$H611/$G611,$H611-SUM($I611:BF611)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BH$5,$H611/$G611,$H611-SUM($I611:BG611)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BI$5,$H611/$G611,$H611-SUM($I611:BH611)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BJ$5,$H611/$G611,$H611-SUM($I611:BI611)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BK$5,$H611/$G611,$H611-SUM($I611:BJ611)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BL$5,$H611/$G611,$H611-SUM($I611:BK611)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BM$5,$H611/$G611,$H611-SUM($I611:BL611)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BN$5,$H611/$G611,$H611-SUM($I611:BM611)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BO$5,$H611/$G611,$H611-SUM($I611:BN611)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BP$5,$H611/$G611,$H611-SUM($I611:BO611)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BQ$5,$H611/$G611,$H611-SUM($I611:BP611)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BR$5,$H611/$G611,$H611-SUM($I611:BQ611)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BS$5,$H611/$G611,$H611-SUM($I611:BR611)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BT$5,$H611/$G611,$H611-SUM($I611:BS611)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BU$5,$H611/$G611,$H611-SUM($I611:BT611)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BV$5,$H611/$G611,$H611-SUM($I611:BU611)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BW$5,$H611/$G611,$H611-SUM($I611:BV611)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BX$5,$H611/$G611,$H611-SUM($I611:BW611)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BY$5,$H611/$G611,$H611-SUM($I611:BX611)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>BZ$5,$H611/$G611,$H611-SUM($I611:BY611)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>CA$5,$H611/$G611,$H611-SUM($I611:BZ611)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>CB$5,$H611/$G611,$H611-SUM($I611:CA611)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D611,$G611=\"n/a\"),0,IF(SUM($D611,$G611+0.5)>CC$5,$H611/$G611,$H611-SUM($I611:CB611)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>J$5,$H612/$G612,$H612-SUM($I612:I612)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>K$5,$H612/$G612,$H612-SUM($I612:J612)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>L$5,$H612/$G612,$H612-SUM($I612:K612)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>M$5,$H612/$G612,$H612-SUM($I612:L612)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>N$5,$H612/$G612,$H612-SUM($I612:M612)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>O$5,$H612/$G612,$H612-SUM($I612:N612)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>P$5,$H612/$G612,$H612-SUM($I612:O612)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>Q$5,$H612/$G612,$H612-SUM($I612:P612)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>R$5,$H612/$G612,$H612-SUM($I612:Q612)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>S$5,$H612/$G612,$H612-SUM($I612:R612)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>T$5,$H612/$G612,$H612-SUM($I612:S612)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>U$5,$H612/$G612,$H612-SUM($I612:T612)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>V$5,$H612/$G612,$H612-SUM($I612:U612)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>W$5,$H612/$G612,$H612-SUM($I612:V612)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>X$5,$H612/$G612,$H612-SUM($I612:W612)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>Y$5,$H612/$G612,$H612-SUM($I612:X612)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>Z$5,$H612/$G612,$H612-SUM($I612:Y612)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AA$5,$H612/$G612,$H612-SUM($I612:Z612)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AB$5,$H612/$G612,$H612-SUM($I612:AA612)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AC$5,$H612/$G612,$H612-SUM($I612:AB612)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AD$5,$H612/$G612,$H612-SUM($I612:AC612)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AE$5,$H612/$G612,$H612-SUM($I612:AD612)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AF$5,$H612/$G612,$H612-SUM($I612:AE612)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AG$5,$H612/$G612,$H612-SUM($I612:AF612)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AH$5,$H612/$G612,$H612-SUM($I612:AG612)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AI$5,$H612/$G612,$H612-SUM($I612:AH612)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AJ$5,$H612/$G612,$H612-SUM($I612:AI612)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AK$5,$H612/$G612,$H612-SUM($I612:AJ612)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AL$5,$H612/$G612,$H612-SUM($I612:AK612)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AM$5,$H612/$G612,$H612-SUM($I612:AL612)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AN$5,$H612/$G612,$H612-SUM($I612:AM612)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AO$5,$H612/$G612,$H612-SUM($I612:AN612)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AP$5,$H612/$G612,$H612-SUM($I612:AO612)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AQ$5,$H612/$G612,$H612-SUM($I612:AP612)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AR$5,$H612/$G612,$H612-SUM($I612:AQ612)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AS$5,$H612/$G612,$H612-SUM($I612:AR612)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AT$5,$H612/$G612,$H612-SUM($I612:AS612)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AU$5,$H612/$G612,$H612-SUM($I612:AT612)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AV$5,$H612/$G612,$H612-SUM($I612:AU612)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AW$5,$H612/$G612,$H612-SUM($I612:AV612)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AX$5,$H612/$G612,$H612-SUM($I612:AW612)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AY$5,$H612/$G612,$H612-SUM($I612:AX612)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>AZ$5,$H612/$G612,$H612-SUM($I612:AY612)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BA$5,$H612/$G612,$H612-SUM($I612:AZ612)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BB$5,$H612/$G612,$H612-SUM($I612:BA612)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BC$5,$H612/$G612,$H612-SUM($I612:BB612)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BD$5,$H612/$G612,$H612-SUM($I612:BC612)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BE$5,$H612/$G612,$H612-SUM($I612:BD612)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BF$5,$H612/$G612,$H612-SUM($I612:BE612)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BG$5,$H612/$G612,$H612-SUM($I612:BF612)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BH$5,$H612/$G612,$H612-SUM($I612:BG612)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BI$5,$H612/$G612,$H612-SUM($I612:BH612)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BJ$5,$H612/$G612,$H612-SUM($I612:BI612)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BK$5,$H612/$G612,$H612-SUM($I612:BJ612)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BL$5,$H612/$G612,$H612-SUM($I612:BK612)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BM$5,$H612/$G612,$H612-SUM($I612:BL612)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BN$5,$H612/$G612,$H612-SUM($I612:BM612)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BO$5,$H612/$G612,$H612-SUM($I612:BN612)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BP$5,$H612/$G612,$H612-SUM($I612:BO612)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BQ$5,$H612/$G612,$H612-SUM($I612:BP612)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BR$5,$H612/$G612,$H612-SUM($I612:BQ612)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BS$5,$H612/$G612,$H612-SUM($I612:BR612)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BT$5,$H612/$G612,$H612-SUM($I612:BS612)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BU$5,$H612/$G612,$H612-SUM($I612:BT612)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BV$5,$H612/$G612,$H612-SUM($I612:BU612)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BW$5,$H612/$G612,$H612-SUM($I612:BV612)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BX$5,$H612/$G612,$H612-SUM($I612:BW612)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BY$5,$H612/$G612,$H612-SUM($I612:BX612)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>BZ$5,$H612/$G612,$H612-SUM($I612:BY612)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>CA$5,$H612/$G612,$H612-SUM($I612:BZ612)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>CB$5,$H612/$G612,$H612-SUM($I612:CA612)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D612,$G612=\"n/a\"),0,IF(SUM($D612,$G612+0.5)>CC$5,$H612/$G612,$H612-SUM($I612:CB612)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>J$5,$H613/$G613,$H613-SUM($I613:I613)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>K$5,$H613/$G613,$H613-SUM($I613:J613)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>L$5,$H613/$G613,$H613-SUM($I613:K613)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>M$5,$H613/$G613,$H613-SUM($I613:L613)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>N$5,$H613/$G613,$H613-SUM($I613:M613)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>O$5,$H613/$G613,$H613-SUM($I613:N613)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>P$5,$H613/$G613,$H613-SUM($I613:O613)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>Q$5,$H613/$G613,$H613-SUM($I613:P613)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>R$5,$H613/$G613,$H613-SUM($I613:Q613)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>S$5,$H613/$G613,$H613-SUM($I613:R613)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>T$5,$H613/$G613,$H613-SUM($I613:S613)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>U$5,$H613/$G613,$H613-SUM($I613:T613)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>V$5,$H613/$G613,$H613-SUM($I613:U613)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>W$5,$H613/$G613,$H613-SUM($I613:V613)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>X$5,$H613/$G613,$H613-SUM($I613:W613)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>Y$5,$H613/$G613,$H613-SUM($I613:X613)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>Z$5,$H613/$G613,$H613-SUM($I613:Y613)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AA$5,$H613/$G613,$H613-SUM($I613:Z613)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AB$5,$H613/$G613,$H613-SUM($I613:AA613)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AC$5,$H613/$G613,$H613-SUM($I613:AB613)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AD$5,$H613/$G613,$H613-SUM($I613:AC613)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AE$5,$H613/$G613,$H613-SUM($I613:AD613)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AF$5,$H613/$G613,$H613-SUM($I613:AE613)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AG$5,$H613/$G613,$H613-SUM($I613:AF613)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AH$5,$H613/$G613,$H613-SUM($I613:AG613)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AI$5,$H613/$G613,$H613-SUM($I613:AH613)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AJ$5,$H613/$G613,$H613-SUM($I613:AI613)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AK$5,$H613/$G613,$H613-SUM($I613:AJ613)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AL$5,$H613/$G613,$H613-SUM($I613:AK613)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AM$5,$H613/$G613,$H613-SUM($I613:AL613)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AN$5,$H613/$G613,$H613-SUM($I613:AM613)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AO$5,$H613/$G613,$H613-SUM($I613:AN613)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AP$5,$H613/$G613,$H613-SUM($I613:AO613)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AQ$5,$H613/$G613,$H613-SUM($I613:AP613)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AR$5,$H613/$G613,$H613-SUM($I613:AQ613)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AS$5,$H613/$G613,$H613-SUM($I613:AR613)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AT$5,$H613/$G613,$H613-SUM($I613:AS613)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AU$5,$H613/$G613,$H613-SUM($I613:AT613)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AV$5,$H613/$G613,$H613-SUM($I613:AU613)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AW$5,$H613/$G613,$H613-SUM($I613:AV613)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AX$5,$H613/$G613,$H613-SUM($I613:AW613)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AY$5,$H613/$G613,$H613-SUM($I613:AX613)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>AZ$5,$H613/$G613,$H613-SUM($I613:AY613)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BA$5,$H613/$G613,$H613-SUM($I613:AZ613)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BB$5,$H613/$G613,$H613-SUM($I613:BA613)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BC$5,$H613/$G613,$H613-SUM($I613:BB613)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BD$5,$H613/$G613,$H613-SUM($I613:BC613)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BE$5,$H613/$G613,$H613-SUM($I613:BD613)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BF$5,$H613/$G613,$H613-SUM($I613:BE613)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BG$5,$H613/$G613,$H613-SUM($I613:BF613)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BH$5,$H613/$G613,$H613-SUM($I613:BG613)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BI$5,$H613/$G613,$H613-SUM($I613:BH613)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BJ$5,$H613/$G613,$H613-SUM($I613:BI613)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BK$5,$H613/$G613,$H613-SUM($I613:BJ613)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BL$5,$H613/$G613,$H613-SUM($I613:BK613)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BM$5,$H613/$G613,$H613-SUM($I613:BL613)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BN$5,$H613/$G613,$H613-SUM($I613:BM613)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BO$5,$H613/$G613,$H613-SUM($I613:BN613)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BP$5,$H613/$G613,$H613-SUM($I613:BO613)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BQ$5,$H613/$G613,$H613-SUM($I613:BP613)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BR$5,$H613/$G613,$H613-SUM($I613:BQ613)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BS$5,$H613/$G613,$H613-SUM($I613:BR613)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BT$5,$H613/$G613,$H613-SUM($I613:BS613)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BU$5,$H613/$G613,$H613-SUM($I613:BT613)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BV$5,$H613/$G613,$H613-SUM($I613:BU613)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BW$5,$H613/$G613,$H613-SUM($I613:BV613)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BX$5,$H613/$G613,$H613-SUM($I613:BW613)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BY$5,$H613/$G613,$H613-SUM($I613:BX613)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>BZ$5,$H613/$G613,$H613-SUM($I613:BY613)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>CA$5,$H613/$G613,$H613-SUM($I613:BZ613)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>CB$5,$H613/$G613,$H613-SUM($I613:CA613)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D613,$G613=\"n/a\"),0,IF(SUM($D613,$G613+0.5)>CC$5,$H613/$G613,$H613-SUM($I613:CB613)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>J$5,$H614/$G614,$H614-SUM($I614:I614)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>K$5,$H614/$G614,$H614-SUM($I614:J614)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>L$5,$H614/$G614,$H614-SUM($I614:K614)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>M$5,$H614/$G614,$H614-SUM($I614:L614)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>N$5,$H614/$G614,$H614-SUM($I614:M614)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>O$5,$H614/$G614,$H614-SUM($I614:N614)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>P$5,$H614/$G614,$H614-SUM($I614:O614)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>Q$5,$H614/$G614,$H614-SUM($I614:P614)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>R$5,$H614/$G614,$H614-SUM($I614:Q614)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>S$5,$H614/$G614,$H614-SUM($I614:R614)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>T$5,$H614/$G614,$H614-SUM($I614:S614)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>U$5,$H614/$G614,$H614-SUM($I614:T614)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>V$5,$H614/$G614,$H614-SUM($I614:U614)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>W$5,$H614/$G614,$H614-SUM($I614:V614)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>X$5,$H614/$G614,$H614-SUM($I614:W614)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>Y$5,$H614/$G614,$H614-SUM($I614:X614)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>Z$5,$H614/$G614,$H614-SUM($I614:Y614)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AA$5,$H614/$G614,$H614-SUM($I614:Z614)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AB$5,$H614/$G614,$H614-SUM($I614:AA614)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AC$5,$H614/$G614,$H614-SUM($I614:AB614)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AD$5,$H614/$G614,$H614-SUM($I614:AC614)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AE$5,$H614/$G614,$H614-SUM($I614:AD614)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AF$5,$H614/$G614,$H614-SUM($I614:AE614)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AG$5,$H614/$G614,$H614-SUM($I614:AF614)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AH$5,$H614/$G614,$H614-SUM($I614:AG614)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AI$5,$H614/$G614,$H614-SUM($I614:AH614)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AJ$5,$H614/$G614,$H614-SUM($I614:AI614)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AK$5,$H614/$G614,$H614-SUM($I614:AJ614)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AL$5,$H614/$G614,$H614-SUM($I614:AK614)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AM$5,$H614/$G614,$H614-SUM($I614:AL614)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AN$5,$H614/$G614,$H614-SUM($I614:AM614)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AO$5,$H614/$G614,$H614-SUM($I614:AN614)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AP$5,$H614/$G614,$H614-SUM($I614:AO614)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AQ$5,$H614/$G614,$H614-SUM($I614:AP614)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AR$5,$H614/$G614,$H614-SUM($I614:AQ614)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AS$5,$H614/$G614,$H614-SUM($I614:AR614)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AT$5,$H614/$G614,$H614-SUM($I614:AS614)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AU$5,$H614/$G614,$H614-SUM($I614:AT614)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AV$5,$H614/$G614,$H614-SUM($I614:AU614)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AW$5,$H614/$G614,$H614-SUM($I614:AV614)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AX$5,$H614/$G614,$H614-SUM($I614:AW614)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AY$5,$H614/$G614,$H614-SUM($I614:AX614)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>AZ$5,$H614/$G614,$H614-SUM($I614:AY614)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BA$5,$H614/$G614,$H614-SUM($I614:AZ614)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BB$5,$H614/$G614,$H614-SUM($I614:BA614)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BC$5,$H614/$G614,$H614-SUM($I614:BB614)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BD$5,$H614/$G614,$H614-SUM($I614:BC614)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BE$5,$H614/$G614,$H614-SUM($I614:BD614)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BF$5,$H614/$G614,$H614-SUM($I614:BE614)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BG$5,$H614/$G614,$H614-SUM($I614:BF614)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BH$5,$H614/$G614,$H614-SUM($I614:BG614)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BI$5,$H614/$G614,$H614-SUM($I614:BH614)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BJ$5,$H614/$G614,$H614-SUM($I614:BI614)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BK$5,$H614/$G614,$H614-SUM($I614:BJ614)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BL$5,$H614/$G614,$H614-SUM($I614:BK614)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BM$5,$H614/$G614,$H614-SUM($I614:BL614)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BN$5,$H614/$G614,$H614-SUM($I614:BM614)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BO$5,$H614/$G614,$H614-SUM($I614:BN614)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BP$5,$H614/$G614,$H614-SUM($I614:BO614)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BQ$5,$H614/$G614,$H614-SUM($I614:BP614)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BR$5,$H614/$G614,$H614-SUM($I614:BQ614)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BS$5,$H614/$G614,$H614-SUM($I614:BR614)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BT$5,$H614/$G614,$H614-SUM($I614:BS614)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BU$5,$H614/$G614,$H614-SUM($I614:BT614)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BV$5,$H614/$G614,$H614-SUM($I614:BU614)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BW$5,$H614/$G614,$H614-SUM($I614:BV614)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BX$5,$H614/$G614,$H614-SUM($I614:BW614)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BY$5,$H614/$G614,$H614-SUM($I614:BX614)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>BZ$5,$H614/$G614,$H614-SUM($I614:BY614)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>CA$5,$H614/$G614,$H614-SUM($I614:BZ614)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>CB$5,$H614/$G614,$H614-SUM($I614:CA614)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D614,$G614=\"n/a\"),0,IF(SUM($D614,$G614+0.5)>CC$5,$H614/$G614,$H614-SUM($I614:CB614)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>J$5,$H615/$G615,$H615-SUM($I615:I615)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>K$5,$H615/$G615,$H615-SUM($I615:J615)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>L$5,$H615/$G615,$H615-SUM($I615:K615)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>M$5,$H615/$G615,$H615-SUM($I615:L615)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>N$5,$H615/$G615,$H615-SUM($I615:M615)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>O$5,$H615/$G615,$H615-SUM($I615:N615)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>P$5,$H615/$G615,$H615-SUM($I615:O615)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>Q$5,$H615/$G615,$H615-SUM($I615:P615)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>R$5,$H615/$G615,$H615-SUM($I615:Q615)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>S$5,$H615/$G615,$H615-SUM($I615:R615)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>T$5,$H615/$G615,$H615-SUM($I615:S615)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>U$5,$H615/$G615,$H615-SUM($I615:T615)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>V$5,$H615/$G615,$H615-SUM($I615:U615)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>W$5,$H615/$G615,$H615-SUM($I615:V615)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>X$5,$H615/$G615,$H615-SUM($I615:W615)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>Y$5,$H615/$G615,$H615-SUM($I615:X615)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>Z$5,$H615/$G615,$H615-SUM($I615:Y615)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AA$5,$H615/$G615,$H615-SUM($I615:Z615)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AB$5,$H615/$G615,$H615-SUM($I615:AA615)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AC$5,$H615/$G615,$H615-SUM($I615:AB615)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AD$5,$H615/$G615,$H615-SUM($I615:AC615)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AE$5,$H615/$G615,$H615-SUM($I615:AD615)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AF$5,$H615/$G615,$H615-SUM($I615:AE615)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AG$5,$H615/$G615,$H615-SUM($I615:AF615)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AH$5,$H615/$G615,$H615-SUM($I615:AG615)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AI$5,$H615/$G615,$H615-SUM($I615:AH615)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AJ$5,$H615/$G615,$H615-SUM($I615:AI615)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AK$5,$H615/$G615,$H615-SUM($I615:AJ615)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AL$5,$H615/$G615,$H615-SUM($I615:AK615)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AM$5,$H615/$G615,$H615-SUM($I615:AL615)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AN$5,$H615/$G615,$H615-SUM($I615:AM615)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AO$5,$H615/$G615,$H615-SUM($I615:AN615)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AP$5,$H615/$G615,$H615-SUM($I615:AO615)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AQ$5,$H615/$G615,$H615-SUM($I615:AP615)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AR$5,$H615/$G615,$H615-SUM($I615:AQ615)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AS$5,$H615/$G615,$H615-SUM($I615:AR615)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AT$5,$H615/$G615,$H615-SUM($I615:AS615)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AU$5,$H615/$G615,$H615-SUM($I615:AT615)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AV$5,$H615/$G615,$H615-SUM($I615:AU615)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AW$5,$H615/$G615,$H615-SUM($I615:AV615)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AX$5,$H615/$G615,$H615-SUM($I615:AW615)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AY$5,$H615/$G615,$H615-SUM($I615:AX615)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>AZ$5,$H615/$G615,$H615-SUM($I615:AY615)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BA$5,$H615/$G615,$H615-SUM($I615:AZ615)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BB$5,$H615/$G615,$H615-SUM($I615:BA615)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BC$5,$H615/$G615,$H615-SUM($I615:BB615)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BD$5,$H615/$G615,$H615-SUM($I615:BC615)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BE$5,$H615/$G615,$H615-SUM($I615:BD615)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BF$5,$H615/$G615,$H615-SUM($I615:BE615)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BG$5,$H615/$G615,$H615-SUM($I615:BF615)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BH$5,$H615/$G615,$H615-SUM($I615:BG615)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BI$5,$H615/$G615,$H615-SUM($I615:BH615)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BJ$5,$H615/$G615,$H615-SUM($I615:BI615)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BK$5,$H615/$G615,$H615-SUM($I615:BJ615)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BL$5,$H615/$G615,$H615-SUM($I615:BK615)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BM$5,$H615/$G615,$H615-SUM($I615:BL615)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BN$5,$H615/$G615,$H615-SUM($I615:BM615)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BO$5,$H615/$G615,$H615-SUM($I615:BN615)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BP$5,$H615/$G615,$H615-SUM($I615:BO615)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BQ$5,$H615/$G615,$H615-SUM($I615:BP615)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BR$5,$H615/$G615,$H615-SUM($I615:BQ615)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BS$5,$H615/$G615,$H615-SUM($I615:BR615)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BT$5,$H615/$G615,$H615-SUM($I615:BS615)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BU$5,$H615/$G615,$H615-SUM($I615:BT615)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BV$5,$H615/$G615,$H615-SUM($I615:BU615)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BW$5,$H615/$G615,$H615-SUM($I615:BV615)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BX$5,$H615/$G615,$H615-SUM($I615:BW615)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BY$5,$H615/$G615,$H615-SUM($I615:BX615)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>BZ$5,$H615/$G615,$H615-SUM($I615:BY615)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>CA$5,$H615/$G615,$H615-SUM($I615:BZ615)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>CB$5,$H615/$G615,$H615-SUM($I615:CA615)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D615,$G615=\"n/a\"),0,IF(SUM($D615,$G615+0.5)>CC$5,$H615/$G615,$H615-SUM($I615:CB615)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>J$5,$H616/$G616,$H616-SUM($I616:I616)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>K$5,$H616/$G616,$H616-SUM($I616:J616)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>L$5,$H616/$G616,$H616-SUM($I616:K616)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>M$5,$H616/$G616,$H616-SUM($I616:L616)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>N$5,$H616/$G616,$H616-SUM($I616:M616)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>O$5,$H616/$G616,$H616-SUM($I616:N616)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>P$5,$H616/$G616,$H616-SUM($I616:O616)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>Q$5,$H616/$G616,$H616-SUM($I616:P616)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>R$5,$H616/$G616,$H616-SUM($I616:Q616)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>S$5,$H616/$G616,$H616-SUM($I616:R616)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>T$5,$H616/$G616,$H616-SUM($I616:S616)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>U$5,$H616/$G616,$H616-SUM($I616:T616)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>V$5,$H616/$G616,$H616-SUM($I616:U616)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>W$5,$H616/$G616,$H616-SUM($I616:V616)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>X$5,$H616/$G616,$H616-SUM($I616:W616)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>Y$5,$H616/$G616,$H616-SUM($I616:X616)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>Z$5,$H616/$G616,$H616-SUM($I616:Y616)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AA$5,$H616/$G616,$H616-SUM($I616:Z616)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AB$5,$H616/$G616,$H616-SUM($I616:AA616)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AC$5,$H616/$G616,$H616-SUM($I616:AB616)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AD$5,$H616/$G616,$H616-SUM($I616:AC616)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AE$5,$H616/$G616,$H616-SUM($I616:AD616)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AF$5,$H616/$G616,$H616-SUM($I616:AE616)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AG$5,$H616/$G616,$H616-SUM($I616:AF616)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AH$5,$H616/$G616,$H616-SUM($I616:AG616)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AI$5,$H616/$G616,$H616-SUM($I616:AH616)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AJ$5,$H616/$G616,$H616-SUM($I616:AI616)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AK$5,$H616/$G616,$H616-SUM($I616:AJ616)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AL$5,$H616/$G616,$H616-SUM($I616:AK616)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AM$5,$H616/$G616,$H616-SUM($I616:AL616)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AN$5,$H616/$G616,$H616-SUM($I616:AM616)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AO$5,$H616/$G616,$H616-SUM($I616:AN616)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AP$5,$H616/$G616,$H616-SUM($I616:AO616)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AQ$5,$H616/$G616,$H616-SUM($I616:AP616)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AR$5,$H616/$G616,$H616-SUM($I616:AQ616)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AS$5,$H616/$G616,$H616-SUM($I616:AR616)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AT$5,$H616/$G616,$H616-SUM($I616:AS616)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AU$5,$H616/$G616,$H616-SUM($I616:AT616)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AV$5,$H616/$G616,$H616-SUM($I616:AU616)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AW$5,$H616/$G616,$H616-SUM($I616:AV616)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AX$5,$H616/$G616,$H616-SUM($I616:AW616)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AY$5,$H616/$G616,$H616-SUM($I616:AX616)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>AZ$5,$H616/$G616,$H616-SUM($I616:AY616)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BA$5,$H616/$G616,$H616-SUM($I616:AZ616)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BB$5,$H616/$G616,$H616-SUM($I616:BA616)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BC$5,$H616/$G616,$H616-SUM($I616:BB616)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BD$5,$H616/$G616,$H616-SUM($I616:BC616)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BE$5,$H616/$G616,$H616-SUM($I616:BD616)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BF$5,$H616/$G616,$H616-SUM($I616:BE616)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BG$5,$H616/$G616,$H616-SUM($I616:BF616)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BH$5,$H616/$G616,$H616-SUM($I616:BG616)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BI$5,$H616/$G616,$H616-SUM($I616:BH616)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BJ$5,$H616/$G616,$H616-SUM($I616:BI616)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BK$5,$H616/$G616,$H616-SUM($I616:BJ616)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BL$5,$H616/$G616,$H616-SUM($I616:BK616)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BM$5,$H616/$G616,$H616-SUM($I616:BL616)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BN$5,$H616/$G616,$H616-SUM($I616:BM616)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BO$5,$H616/$G616,$H616-SUM($I616:BN616)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BP$5,$H616/$G616,$H616-SUM($I616:BO616)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BQ$5,$H616/$G616,$H616-SUM($I616:BP616)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BR$5,$H616/$G616,$H616-SUM($I616:BQ616)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BS$5,$H616/$G616,$H616-SUM($I616:BR616)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BT$5,$H616/$G616,$H616-SUM($I616:BS616)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BU$5,$H616/$G616,$H616-SUM($I616:BT616)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BV$5,$H616/$G616,$H616-SUM($I616:BU616)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BW$5,$H616/$G616,$H616-SUM($I616:BV616)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BX$5,$H616/$G616,$H616-SUM($I616:BW616)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BY$5,$H616/$G616,$H616-SUM($I616:BX616)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>BZ$5,$H616/$G616,$H616-SUM($I616:BY616)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>CA$5,$H616/$G616,$H616-SUM($I616:BZ616)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>CB$5,$H616/$G616,$H616-SUM($I616:CA616)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D616,$G616=\"n/a\"),0,IF(SUM($D616,$G616+0.5)>CC$5,$H616/$G616,$H616-SUM($I616:CB616)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>J$5,$H617/$G617,$H617-SUM($I617:I617)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>K$5,$H617/$G617,$H617-SUM($I617:J617)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>L$5,$H617/$G617,$H617-SUM($I617:K617)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>M$5,$H617/$G617,$H617-SUM($I617:L617)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>N$5,$H617/$G617,$H617-SUM($I617:M617)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>O$5,$H617/$G617,$H617-SUM($I617:N617)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>P$5,$H617/$G617,$H617-SUM($I617:O617)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>Q$5,$H617/$G617,$H617-SUM($I617:P617)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>R$5,$H617/$G617,$H617-SUM($I617:Q617)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>S$5,$H617/$G617,$H617-SUM($I617:R617)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>T$5,$H617/$G617,$H617-SUM($I617:S617)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>U$5,$H617/$G617,$H617-SUM($I617:T617)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>V$5,$H617/$G617,$H617-SUM($I617:U617)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>W$5,$H617/$G617,$H617-SUM($I617:V617)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>X$5,$H617/$G617,$H617-SUM($I617:W617)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>Y$5,$H617/$G617,$H617-SUM($I617:X617)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>Z$5,$H617/$G617,$H617-SUM($I617:Y617)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AA$5,$H617/$G617,$H617-SUM($I617:Z617)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AB$5,$H617/$G617,$H617-SUM($I617:AA617)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AC$5,$H617/$G617,$H617-SUM($I617:AB617)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AD$5,$H617/$G617,$H617-SUM($I617:AC617)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AE$5,$H617/$G617,$H617-SUM($I617:AD617)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AF$5,$H617/$G617,$H617-SUM($I617:AE617)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AG$5,$H617/$G617,$H617-SUM($I617:AF617)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AH$5,$H617/$G617,$H617-SUM($I617:AG617)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AI$5,$H617/$G617,$H617-SUM($I617:AH617)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AJ$5,$H617/$G617,$H617-SUM($I617:AI617)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AK$5,$H617/$G617,$H617-SUM($I617:AJ617)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AL$5,$H617/$G617,$H617-SUM($I617:AK617)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AM$5,$H617/$G617,$H617-SUM($I617:AL617)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AN$5,$H617/$G617,$H617-SUM($I617:AM617)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AO$5,$H617/$G617,$H617-SUM($I617:AN617)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AP$5,$H617/$G617,$H617-SUM($I617:AO617)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AQ$5,$H617/$G617,$H617-SUM($I617:AP617)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AR$5,$H617/$G617,$H617-SUM($I617:AQ617)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AS$5,$H617/$G617,$H617-SUM($I617:AR617)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AT$5,$H617/$G617,$H617-SUM($I617:AS617)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AU$5,$H617/$G617,$H617-SUM($I617:AT617)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AV$5,$H617/$G617,$H617-SUM($I617:AU617)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AW$5,$H617/$G617,$H617-SUM($I617:AV617)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AX$5,$H617/$G617,$H617-SUM($I617:AW617)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AY$5,$H617/$G617,$H617-SUM($I617:AX617)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>AZ$5,$H617/$G617,$H617-SUM($I617:AY617)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BA$5,$H617/$G617,$H617-SUM($I617:AZ617)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BB$5,$H617/$G617,$H617-SUM($I617:BA617)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BC$5,$H617/$G617,$H617-SUM($I617:BB617)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BD$5,$H617/$G617,$H617-SUM($I617:BC617)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BE$5,$H617/$G617,$H617-SUM($I617:BD617)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BF$5,$H617/$G617,$H617-SUM($I617:BE617)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BG$5,$H617/$G617,$H617-SUM($I617:BF617)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BH$5,$H617/$G617,$H617-SUM($I617:BG617)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BI$5,$H617/$G617,$H617-SUM($I617:BH617)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BJ$5,$H617/$G617,$H617-SUM($I617:BI617)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BK$5,$H617/$G617,$H617-SUM($I617:BJ617)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BL$5,$H617/$G617,$H617-SUM($I617:BK617)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BM$5,$H617/$G617,$H617-SUM($I617:BL617)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BN$5,$H617/$G617,$H617-SUM($I617:BM617)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BO$5,$H617/$G617,$H617-SUM($I617:BN617)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BP$5,$H617/$G617,$H617-SUM($I617:BO617)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BQ$5,$H617/$G617,$H617-SUM($I617:BP617)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BR$5,$H617/$G617,$H617-SUM($I617:BQ617)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BS$5,$H617/$G617,$H617-SUM($I617:BR617)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BT$5,$H617/$G617,$H617-SUM($I617:BS617)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BU$5,$H617/$G617,$H617-SUM($I617:BT617)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BV$5,$H617/$G617,$H617-SUM($I617:BU617)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BW$5,$H617/$G617,$H617-SUM($I617:BV617)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BX$5,$H617/$G617,$H617-SUM($I617:BW617)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BY$5,$H617/$G617,$H617-SUM($I617:BX617)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>BZ$5,$H617/$G617,$H617-SUM($I617:BY617)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>CA$5,$H617/$G617,$H617-SUM($I617:BZ617)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>CB$5,$H617/$G617,$H617-SUM($I617:CA617)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D617,$G617=\"n/a\"),0,IF(SUM($D617,$G617+0.5)>CC$5,$H617/$G617,$H617-SUM($I617:CB617)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>J$5,$H618/$G618,$H618-SUM($I618:I618)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>K$5,$H618/$G618,$H618-SUM($I618:J618)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>L$5,$H618/$G618,$H618-SUM($I618:K618)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>M$5,$H618/$G618,$H618-SUM($I618:L618)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>N$5,$H618/$G618,$H618-SUM($I618:M618)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>O$5,$H618/$G618,$H618-SUM($I618:N618)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>P$5,$H618/$G618,$H618-SUM($I618:O618)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>Q$5,$H618/$G618,$H618-SUM($I618:P618)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>R$5,$H618/$G618,$H618-SUM($I618:Q618)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>S$5,$H618/$G618,$H618-SUM($I618:R618)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>T$5,$H618/$G618,$H618-SUM($I618:S618)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>U$5,$H618/$G618,$H618-SUM($I618:T618)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>V$5,$H618/$G618,$H618-SUM($I618:U618)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>W$5,$H618/$G618,$H618-SUM($I618:V618)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>X$5,$H618/$G618,$H618-SUM($I618:W618)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>Y$5,$H618/$G618,$H618-SUM($I618:X618)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>Z$5,$H618/$G618,$H618-SUM($I618:Y618)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AA$5,$H618/$G618,$H618-SUM($I618:Z618)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AB$5,$H618/$G618,$H618-SUM($I618:AA618)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AC$5,$H618/$G618,$H618-SUM($I618:AB618)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AD$5,$H618/$G618,$H618-SUM($I618:AC618)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AE$5,$H618/$G618,$H618-SUM($I618:AD618)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AF$5,$H618/$G618,$H618-SUM($I618:AE618)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AG$5,$H618/$G618,$H618-SUM($I618:AF618)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AH$5,$H618/$G618,$H618-SUM($I618:AG618)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AI$5,$H618/$G618,$H618-SUM($I618:AH618)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AJ$5,$H618/$G618,$H618-SUM($I618:AI618)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AK$5,$H618/$G618,$H618-SUM($I618:AJ618)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AL$5,$H618/$G618,$H618-SUM($I618:AK618)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AM$5,$H618/$G618,$H618-SUM($I618:AL618)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AN$5,$H618/$G618,$H618-SUM($I618:AM618)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AO$5,$H618/$G618,$H618-SUM($I618:AN618)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AP$5,$H618/$G618,$H618-SUM($I618:AO618)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AQ$5,$H618/$G618,$H618-SUM($I618:AP618)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AR$5,$H618/$G618,$H618-SUM($I618:AQ618)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AS$5,$H618/$G618,$H618-SUM($I618:AR618)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AT$5,$H618/$G618,$H618-SUM($I618:AS618)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AU$5,$H618/$G618,$H618-SUM($I618:AT618)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AV$5,$H618/$G618,$H618-SUM($I618:AU618)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AW$5,$H618/$G618,$H618-SUM($I618:AV618)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AX$5,$H618/$G618,$H618-SUM($I618:AW618)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AY$5,$H618/$G618,$H618-SUM($I618:AX618)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>AZ$5,$H618/$G618,$H618-SUM($I618:AY618)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BA$5,$H618/$G618,$H618-SUM($I618:AZ618)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BB$5,$H618/$G618,$H618-SUM($I618:BA618)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BC$5,$H618/$G618,$H618-SUM($I618:BB618)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BD$5,$H618/$G618,$H618-SUM($I618:BC618)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BE$5,$H618/$G618,$H618-SUM($I618:BD618)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BF$5,$H618/$G618,$H618-SUM($I618:BE618)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BG$5,$H618/$G618,$H618-SUM($I618:BF618)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BH$5,$H618/$G618,$H618-SUM($I618:BG618)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BI$5,$H618/$G618,$H618-SUM($I618:BH618)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BJ$5,$H618/$G618,$H618-SUM($I618:BI618)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BK$5,$H618/$G618,$H618-SUM($I618:BJ618)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BL$5,$H618/$G618,$H618-SUM($I618:BK618)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BM$5,$H618/$G618,$H618-SUM($I618:BL618)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BN$5,$H618/$G618,$H618-SUM($I618:BM618)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BO$5,$H618/$G618,$H618-SUM($I618:BN618)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BP$5,$H618/$G618,$H618-SUM($I618:BO618)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BQ$5,$H618/$G618,$H618-SUM($I618:BP618)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BR$5,$H618/$G618,$H618-SUM($I618:BQ618)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BS$5,$H618/$G618,$H618-SUM($I618:BR618)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BT$5,$H618/$G618,$H618-SUM($I618:BS618)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BU$5,$H618/$G618,$H618-SUM($I618:BT618)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BV$5,$H618/$G618,$H618-SUM($I618:BU618)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BW$5,$H618/$G618,$H618-SUM($I618:BV618)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BX$5,$H618/$G618,$H618-SUM($I618:BW618)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BY$5,$H618/$G618,$H618-SUM($I618:BX618)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>BZ$5,$H618/$G618,$H618-SUM($I618:BY618)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>CA$5,$H618/$G618,$H618-SUM($I618:BZ618)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>CB$5,$H618/$G618,$H618-SUM($I618:CA618)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D618,$G618=\"n/a\"),0,IF(SUM($D618,$G618+0.5)>CC$5,$H618/$G618,$H618-SUM($I618:CB618)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>J$5,$H619/$G619,$H619-SUM($I619:I619)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>K$5,$H619/$G619,$H619-SUM($I619:J619)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>L$5,$H619/$G619,$H619-SUM($I619:K619)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>M$5,$H619/$G619,$H619-SUM($I619:L619)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>N$5,$H619/$G619,$H619-SUM($I619:M619)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>O$5,$H619/$G619,$H619-SUM($I619:N619)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>P$5,$H619/$G619,$H619-SUM($I619:O619)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>Q$5,$H619/$G619,$H619-SUM($I619:P619)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>R$5,$H619/$G619,$H619-SUM($I619:Q619)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>S$5,$H619/$G619,$H619-SUM($I619:R619)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>T$5,$H619/$G619,$H619-SUM($I619:S619)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>U$5,$H619/$G619,$H619-SUM($I619:T619)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>V$5,$H619/$G619,$H619-SUM($I619:U619)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>W$5,$H619/$G619,$H619-SUM($I619:V619)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>X$5,$H619/$G619,$H619-SUM($I619:W619)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>Y$5,$H619/$G619,$H619-SUM($I619:X619)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>Z$5,$H619/$G619,$H619-SUM($I619:Y619)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AA$5,$H619/$G619,$H619-SUM($I619:Z619)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AB$5,$H619/$G619,$H619-SUM($I619:AA619)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AC$5,$H619/$G619,$H619-SUM($I619:AB619)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AD$5,$H619/$G619,$H619-SUM($I619:AC619)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AE$5,$H619/$G619,$H619-SUM($I619:AD619)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AF$5,$H619/$G619,$H619-SUM($I619:AE619)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AG$5,$H619/$G619,$H619-SUM($I619:AF619)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AH$5,$H619/$G619,$H619-SUM($I619:AG619)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AI$5,$H619/$G619,$H619-SUM($I619:AH619)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AJ$5,$H619/$G619,$H619-SUM($I619:AI619)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AK$5,$H619/$G619,$H619-SUM($I619:AJ619)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AL$5,$H619/$G619,$H619-SUM($I619:AK619)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AM$5,$H619/$G619,$H619-SUM($I619:AL619)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AN$5,$H619/$G619,$H619-SUM($I619:AM619)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AO$5,$H619/$G619,$H619-SUM($I619:AN619)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AP$5,$H619/$G619,$H619-SUM($I619:AO619)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AQ$5,$H619/$G619,$H619-SUM($I619:AP619)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AR$5,$H619/$G619,$H619-SUM($I619:AQ619)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AS$5,$H619/$G619,$H619-SUM($I619:AR619)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AT$5,$H619/$G619,$H619-SUM($I619:AS619)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AU$5,$H619/$G619,$H619-SUM($I619:AT619)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AV$5,$H619/$G619,$H619-SUM($I619:AU619)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AW$5,$H619/$G619,$H619-SUM($I619:AV619)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AX$5,$H619/$G619,$H619-SUM($I619:AW619)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AY$5,$H619/$G619,$H619-SUM($I619:AX619)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>AZ$5,$H619/$G619,$H619-SUM($I619:AY619)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BA$5,$H619/$G619,$H619-SUM($I619:AZ619)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BB$5,$H619/$G619,$H619-SUM($I619:BA619)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BC$5,$H619/$G619,$H619-SUM($I619:BB619)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BD$5,$H619/$G619,$H619-SUM($I619:BC619)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BE$5,$H619/$G619,$H619-SUM($I619:BD619)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BF$5,$H619/$G619,$H619-SUM($I619:BE619)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BG$5,$H619/$G619,$H619-SUM($I619:BF619)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BH$5,$H619/$G619,$H619-SUM($I619:BG619)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BI$5,$H619/$G619,$H619-SUM($I619:BH619)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BJ$5,$H619/$G619,$H619-SUM($I619:BI619)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BK$5,$H619/$G619,$H619-SUM($I619:BJ619)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BL$5,$H619/$G619,$H619-SUM($I619:BK619)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BM$5,$H619/$G619,$H619-SUM($I619:BL619)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BN$5,$H619/$G619,$H619-SUM($I619:BM619)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BO$5,$H619/$G619,$H619-SUM($I619:BN619)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BP$5,$H619/$G619,$H619-SUM($I619:BO619)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BQ$5,$H619/$G619,$H619-SUM($I619:BP619)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BR$5,$H619/$G619,$H619-SUM($I619:BQ619)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BS$5,$H619/$G619,$H619-SUM($I619:BR619)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BT$5,$H619/$G619,$H619-SUM($I619:BS619)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BU$5,$H619/$G619,$H619-SUM($I619:BT619)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BV$5,$H619/$G619,$H619-SUM($I619:BU619)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BW$5,$H619/$G619,$H619-SUM($I619:BV619)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BX$5,$H619/$G619,$H619-SUM($I619:BW619)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BY$5,$H619/$G619,$H619-SUM($I619:BX619)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>BZ$5,$H619/$G619,$H619-SUM($I619:BY619)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>CA$5,$H619/$G619,$H619-SUM($I619:BZ619)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>CB$5,$H619/$G619,$H619-SUM($I619:CA619)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D619,$G619=\"n/a\"),0,IF(SUM($D619,$G619+0.5)>CC$5,$H619/$G619,$H619-SUM($I619:CB619)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>J$5,$H620/$G620,$H620-SUM($I620:I620)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>K$5,$H620/$G620,$H620-SUM($I620:J620)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>L$5,$H620/$G620,$H620-SUM($I620:K620)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>M$5,$H620/$G620,$H620-SUM($I620:L620)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>N$5,$H620/$G620,$H620-SUM($I620:M620)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>O$5,$H620/$G620,$H620-SUM($I620:N620)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>P$5,$H620/$G620,$H620-SUM($I620:O620)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>Q$5,$H620/$G620,$H620-SUM($I620:P620)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>R$5,$H620/$G620,$H620-SUM($I620:Q620)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>S$5,$H620/$G620,$H620-SUM($I620:R620)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>T$5,$H620/$G620,$H620-SUM($I620:S620)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>U$5,$H620/$G620,$H620-SUM($I620:T620)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>V$5,$H620/$G620,$H620-SUM($I620:U620)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>W$5,$H620/$G620,$H620-SUM($I620:V620)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>X$5,$H620/$G620,$H620-SUM($I620:W620)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>Y$5,$H620/$G620,$H620-SUM($I620:X620)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>Z$5,$H620/$G620,$H620-SUM($I620:Y620)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AA$5,$H620/$G620,$H620-SUM($I620:Z620)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AB$5,$H620/$G620,$H620-SUM($I620:AA620)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AC$5,$H620/$G620,$H620-SUM($I620:AB620)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AD$5,$H620/$G620,$H620-SUM($I620:AC620)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AE$5,$H620/$G620,$H620-SUM($I620:AD620)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AF$5,$H620/$G620,$H620-SUM($I620:AE620)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AG$5,$H620/$G620,$H620-SUM($I620:AF620)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AH$5,$H620/$G620,$H620-SUM($I620:AG620)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AI$5,$H620/$G620,$H620-SUM($I620:AH620)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AJ$5,$H620/$G620,$H620-SUM($I620:AI620)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AK$5,$H620/$G620,$H620-SUM($I620:AJ620)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AL$5,$H620/$G620,$H620-SUM($I620:AK620)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AM$5,$H620/$G620,$H620-SUM($I620:AL620)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AN$5,$H620/$G620,$H620-SUM($I620:AM620)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AO$5,$H620/$G620,$H620-SUM($I620:AN620)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AP$5,$H620/$G620,$H620-SUM($I620:AO620)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AQ$5,$H620/$G620,$H620-SUM($I620:AP620)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AR$5,$H620/$G620,$H620-SUM($I620:AQ620)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AS$5,$H620/$G620,$H620-SUM($I620:AR620)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AT$5,$H620/$G620,$H620-SUM($I620:AS620)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AU$5,$H620/$G620,$H620-SUM($I620:AT620)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AV$5,$H620/$G620,$H620-SUM($I620:AU620)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AW$5,$H620/$G620,$H620-SUM($I620:AV620)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AX$5,$H620/$G620,$H620-SUM($I620:AW620)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AY$5,$H620/$G620,$H620-SUM($I620:AX620)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>AZ$5,$H620/$G620,$H620-SUM($I620:AY620)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BA$5,$H620/$G620,$H620-SUM($I620:AZ620)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BB$5,$H620/$G620,$H620-SUM($I620:BA620)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BC$5,$H620/$G620,$H620-SUM($I620:BB620)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BD$5,$H620/$G620,$H620-SUM($I620:BC620)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BE$5,$H620/$G620,$H620-SUM($I620:BD620)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BF$5,$H620/$G620,$H620-SUM($I620:BE620)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BG$5,$H620/$G620,$H620-SUM($I620:BF620)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BH$5,$H620/$G620,$H620-SUM($I620:BG620)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BI$5,$H620/$G620,$H620-SUM($I620:BH620)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BJ$5,$H620/$G620,$H620-SUM($I620:BI620)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BK$5,$H620/$G620,$H620-SUM($I620:BJ620)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BL$5,$H620/$G620,$H620-SUM($I620:BK620)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BM$5,$H620/$G620,$H620-SUM($I620:BL620)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BN$5,$H620/$G620,$H620-SUM($I620:BM620)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BO$5,$H620/$G620,$H620-SUM($I620:BN620)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BP$5,$H620/$G620,$H620-SUM($I620:BO620)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BQ$5,$H620/$G620,$H620-SUM($I620:BP620)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BR$5,$H620/$G620,$H620-SUM($I620:BQ620)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BS$5,$H620/$G620,$H620-SUM($I620:BR620)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BT$5,$H620/$G620,$H620-SUM($I620:BS620)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BU$5,$H620/$G620,$H620-SUM($I620:BT620)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BV$5,$H620/$G620,$H620-SUM($I620:BU620)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BW$5,$H620/$G620,$H620-SUM($I620:BV620)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BX$5,$H620/$G620,$H620-SUM($I620:BW620)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BY$5,$H620/$G620,$H620-SUM($I620:BX620)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>BZ$5,$H620/$G620,$H620-SUM($I620:BY620)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>CA$5,$H620/$G620,$H620-SUM($I620:BZ620)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>CB$5,$H620/$G620,$H620-SUM($I620:CA620)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D620,$G620=\"n/a\"),0,IF(SUM($D620,$G620+0.5)>CC$5,$H620/$G620,$H620-SUM($I620:CB620)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>J$5,$H621/$G621,$H621-SUM($I621:I621)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>K$5,$H621/$G621,$H621-SUM($I621:J621)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>L$5,$H621/$G621,$H621-SUM($I621:K621)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>M$5,$H621/$G621,$H621-SUM($I621:L621)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>N$5,$H621/$G621,$H621-SUM($I621:M621)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>O$5,$H621/$G621,$H621-SUM($I621:N621)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>P$5,$H621/$G621,$H621-SUM($I621:O621)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>Q$5,$H621/$G621,$H621-SUM($I621:P621)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>R$5,$H621/$G621,$H621-SUM($I621:Q621)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>S$5,$H621/$G621,$H621-SUM($I621:R621)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>T$5,$H621/$G621,$H621-SUM($I621:S621)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>U$5,$H621/$G621,$H621-SUM($I621:T621)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>V$5,$H621/$G621,$H621-SUM($I621:U621)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>W$5,$H621/$G621,$H621-SUM($I621:V621)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>X$5,$H621/$G621,$H621-SUM($I621:W621)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>Y$5,$H621/$G621,$H621-SUM($I621:X621)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>Z$5,$H621/$G621,$H621-SUM($I621:Y621)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AA$5,$H621/$G621,$H621-SUM($I621:Z621)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AB$5,$H621/$G621,$H621-SUM($I621:AA621)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AC$5,$H621/$G621,$H621-SUM($I621:AB621)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AD$5,$H621/$G621,$H621-SUM($I621:AC621)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AE$5,$H621/$G621,$H621-SUM($I621:AD621)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AF$5,$H621/$G621,$H621-SUM($I621:AE621)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AG$5,$H621/$G621,$H621-SUM($I621:AF621)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AH$5,$H621/$G621,$H621-SUM($I621:AG621)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AI$5,$H621/$G621,$H621-SUM($I621:AH621)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AJ$5,$H621/$G621,$H621-SUM($I621:AI621)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AK$5,$H621/$G621,$H621-SUM($I621:AJ621)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AL$5,$H621/$G621,$H621-SUM($I621:AK621)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AM$5,$H621/$G621,$H621-SUM($I621:AL621)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AN$5,$H621/$G621,$H621-SUM($I621:AM621)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AO$5,$H621/$G621,$H621-SUM($I621:AN621)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AP$5,$H621/$G621,$H621-SUM($I621:AO621)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AQ$5,$H621/$G621,$H621-SUM($I621:AP621)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AR$5,$H621/$G621,$H621-SUM($I621:AQ621)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AS$5,$H621/$G621,$H621-SUM($I621:AR621)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AT$5,$H621/$G621,$H621-SUM($I621:AS621)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AU$5,$H621/$G621,$H621-SUM($I621:AT621)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AV$5,$H621/$G621,$H621-SUM($I621:AU621)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AW$5,$H621/$G621,$H621-SUM($I621:AV621)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AX$5,$H621/$G621,$H621-SUM($I621:AW621)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AY$5,$H621/$G621,$H621-SUM($I621:AX621)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>AZ$5,$H621/$G621,$H621-SUM($I621:AY621)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BA$5,$H621/$G621,$H621-SUM($I621:AZ621)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BB$5,$H621/$G621,$H621-SUM($I621:BA621)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BC$5,$H621/$G621,$H621-SUM($I621:BB621)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BD$5,$H621/$G621,$H621-SUM($I621:BC621)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BE$5,$H621/$G621,$H621-SUM($I621:BD621)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BF$5,$H621/$G621,$H621-SUM($I621:BE621)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BG$5,$H621/$G621,$H621-SUM($I621:BF621)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BH$5,$H621/$G621,$H621-SUM($I621:BG621)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BI$5,$H621/$G621,$H621-SUM($I621:BH621)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BJ$5,$H621/$G621,$H621-SUM($I621:BI621)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BK$5,$H621/$G621,$H621-SUM($I621:BJ621)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BL$5,$H621/$G621,$H621-SUM($I621:BK621)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BM$5,$H621/$G621,$H621-SUM($I621:BL621)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BN$5,$H621/$G621,$H621-SUM($I621:BM621)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BO$5,$H621/$G621,$H621-SUM($I621:BN621)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BP$5,$H621/$G621,$H621-SUM($I621:BO621)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BQ$5,$H621/$G621,$H621-SUM($I621:BP621)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BR$5,$H621/$G621,$H621-SUM($I621:BQ621)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BS$5,$H621/$G621,$H621-SUM($I621:BR621)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BT$5,$H621/$G621,$H621-SUM($I621:BS621)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BU$5,$H621/$G621,$H621-SUM($I621:BT621)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BV$5,$H621/$G621,$H621-SUM($I621:BU621)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BW$5,$H621/$G621,$H621-SUM($I621:BV621)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BX$5,$H621/$G621,$H621-SUM($I621:BW621)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BY$5,$H621/$G621,$H621-SUM($I621:BX621)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>BZ$5,$H621/$G621,$H621-SUM($I621:BY621)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>CA$5,$H621/$G621,$H621-SUM($I621:BZ621)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>CB$5,$H621/$G621,$H621-SUM($I621:CA621)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D621,$G621=\"n/a\"),0,IF(SUM($D621,$G621+0.5)>CC$5,$H621/$G621,$H621-SUM($I621:CB621)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>J$5,$H622/$G622,$H622-SUM($I622:I622)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>K$5,$H622/$G622,$H622-SUM($I622:J622)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>L$5,$H622/$G622,$H622-SUM($I622:K622)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>M$5,$H622/$G622,$H622-SUM($I622:L622)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>N$5,$H622/$G622,$H622-SUM($I622:M622)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>O$5,$H622/$G622,$H622-SUM($I622:N622)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>P$5,$H622/$G622,$H622-SUM($I622:O622)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>Q$5,$H622/$G622,$H622-SUM($I622:P622)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>R$5,$H622/$G622,$H622-SUM($I622:Q622)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>S$5,$H622/$G622,$H622-SUM($I622:R622)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>T$5,$H622/$G622,$H622-SUM($I622:S622)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>U$5,$H622/$G622,$H622-SUM($I622:T622)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>V$5,$H622/$G622,$H622-SUM($I622:U622)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>W$5,$H622/$G622,$H622-SUM($I622:V622)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>X$5,$H622/$G622,$H622-SUM($I622:W622)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>Y$5,$H622/$G622,$H622-SUM($I622:X622)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>Z$5,$H622/$G622,$H622-SUM($I622:Y622)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AA$5,$H622/$G622,$H622-SUM($I622:Z622)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AB$5,$H622/$G622,$H622-SUM($I622:AA622)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AC$5,$H622/$G622,$H622-SUM($I622:AB622)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AD$5,$H622/$G622,$H622-SUM($I622:AC622)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AE$5,$H622/$G622,$H622-SUM($I622:AD622)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AF$5,$H622/$G622,$H622-SUM($I622:AE622)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AG$5,$H622/$G622,$H622-SUM($I622:AF622)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AH$5,$H622/$G622,$H622-SUM($I622:AG622)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AI$5,$H622/$G622,$H622-SUM($I622:AH622)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AJ$5,$H622/$G622,$H622-SUM($I622:AI622)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AK$5,$H622/$G622,$H622-SUM($I622:AJ622)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AL$5,$H622/$G622,$H622-SUM($I622:AK622)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AM$5,$H622/$G622,$H622-SUM($I622:AL622)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AN$5,$H622/$G622,$H622-SUM($I622:AM622)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AO$5,$H622/$G622,$H622-SUM($I622:AN622)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AP$5,$H622/$G622,$H622-SUM($I622:AO622)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AQ$5,$H622/$G622,$H622-SUM($I622:AP622)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AR$5,$H622/$G622,$H622-SUM($I622:AQ622)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AS$5,$H622/$G622,$H622-SUM($I622:AR622)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AT$5,$H622/$G622,$H622-SUM($I622:AS622)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AU$5,$H622/$G622,$H622-SUM($I622:AT622)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AV$5,$H622/$G622,$H622-SUM($I622:AU622)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AW$5,$H622/$G622,$H622-SUM($I622:AV622)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AX$5,$H622/$G622,$H622-SUM($I622:AW622)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AY$5,$H622/$G622,$H622-SUM($I622:AX622)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>AZ$5,$H622/$G622,$H622-SUM($I622:AY622)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BA$5,$H622/$G622,$H622-SUM($I622:AZ622)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BB$5,$H622/$G622,$H622-SUM($I622:BA622)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BC$5,$H622/$G622,$H622-SUM($I622:BB622)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BD$5,$H622/$G622,$H622-SUM($I622:BC622)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BE$5,$H622/$G622,$H622-SUM($I622:BD622)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BF$5,$H622/$G622,$H622-SUM($I622:BE622)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BG$5,$H622/$G622,$H622-SUM($I622:BF622)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BH$5,$H622/$G622,$H622-SUM($I622:BG622)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BI$5,$H622/$G622,$H622-SUM($I622:BH622)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BJ$5,$H622/$G622,$H622-SUM($I622:BI622)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BK$5,$H622/$G622,$H622-SUM($I622:BJ622)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BL$5,$H622/$G622,$H622-SUM($I622:BK622)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BM$5,$H622/$G622,$H622-SUM($I622:BL622)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BN$5,$H622/$G622,$H622-SUM($I622:BM622)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BO$5,$H622/$G622,$H622-SUM($I622:BN622)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BP$5,$H622/$G622,$H622-SUM($I622:BO622)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BQ$5,$H622/$G622,$H622-SUM($I622:BP622)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BR$5,$H622/$G622,$H622-SUM($I622:BQ622)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BS$5,$H622/$G622,$H622-SUM($I622:BR622)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BT$5,$H622/$G622,$H622-SUM($I622:BS622)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BU$5,$H622/$G622,$H622-SUM($I622:BT622)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BV$5,$H622/$G622,$H622-SUM($I622:BU622)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BW$5,$H622/$G622,$H622-SUM($I622:BV622)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BX$5,$H622/$G622,$H622-SUM($I622:BW622)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BY$5,$H622/$G622,$H622-SUM($I622:BX622)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>BZ$5,$H622/$G622,$H622-SUM($I622:BY622)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>CA$5,$H622/$G622,$H622-SUM($I622:BZ622)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>CB$5,$H622/$G622,$H622-SUM($I622:CA622)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D622,$G622=\"n/a\"),0,IF(SUM($D622,$G622+0.5)>CC$5,$H622/$G622,$H622-SUM($I622:CB622)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>J$5,$H623/$G623,$H623-SUM($I623:I623)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>K$5,$H623/$G623,$H623-SUM($I623:J623)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>L$5,$H623/$G623,$H623-SUM($I623:K623)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>M$5,$H623/$G623,$H623-SUM($I623:L623)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>N$5,$H623/$G623,$H623-SUM($I623:M623)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>O$5,$H623/$G623,$H623-SUM($I623:N623)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>P$5,$H623/$G623,$H623-SUM($I623:O623)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>Q$5,$H623/$G623,$H623-SUM($I623:P623)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>R$5,$H623/$G623,$H623-SUM($I623:Q623)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>S$5,$H623/$G623,$H623-SUM($I623:R623)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>T$5,$H623/$G623,$H623-SUM($I623:S623)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>U$5,$H623/$G623,$H623-SUM($I623:T623)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>V$5,$H623/$G623,$H623-SUM($I623:U623)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>W$5,$H623/$G623,$H623-SUM($I623:V623)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>X$5,$H623/$G623,$H623-SUM($I623:W623)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>Y$5,$H623/$G623,$H623-SUM($I623:X623)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>Z$5,$H623/$G623,$H623-SUM($I623:Y623)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AA$5,$H623/$G623,$H623-SUM($I623:Z623)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AB$5,$H623/$G623,$H623-SUM($I623:AA623)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AC$5,$H623/$G623,$H623-SUM($I623:AB623)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AD$5,$H623/$G623,$H623-SUM($I623:AC623)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AE$5,$H623/$G623,$H623-SUM($I623:AD623)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AF$5,$H623/$G623,$H623-SUM($I623:AE623)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AG$5,$H623/$G623,$H623-SUM($I623:AF623)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AH$5,$H623/$G623,$H623-SUM($I623:AG623)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AI$5,$H623/$G623,$H623-SUM($I623:AH623)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AJ$5,$H623/$G623,$H623-SUM($I623:AI623)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AK$5,$H623/$G623,$H623-SUM($I623:AJ623)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AL$5,$H623/$G623,$H623-SUM($I623:AK623)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AM$5,$H623/$G623,$H623-SUM($I623:AL623)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AN$5,$H623/$G623,$H623-SUM($I623:AM623)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AO$5,$H623/$G623,$H623-SUM($I623:AN623)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AP$5,$H623/$G623,$H623-SUM($I623:AO623)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AQ$5,$H623/$G623,$H623-SUM($I623:AP623)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AR$5,$H623/$G623,$H623-SUM($I623:AQ623)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AS$5,$H623/$G623,$H623-SUM($I623:AR623)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AT$5,$H623/$G623,$H623-SUM($I623:AS623)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AU$5,$H623/$G623,$H623-SUM($I623:AT623)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AV$5,$H623/$G623,$H623-SUM($I623:AU623)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AW$5,$H623/$G623,$H623-SUM($I623:AV623)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AX$5,$H623/$G623,$H623-SUM($I623:AW623)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AY$5,$H623/$G623,$H623-SUM($I623:AX623)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>AZ$5,$H623/$G623,$H623-SUM($I623:AY623)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BA$5,$H623/$G623,$H623-SUM($I623:AZ623)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BB$5,$H623/$G623,$H623-SUM($I623:BA623)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BC$5,$H623/$G623,$H623-SUM($I623:BB623)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BD$5,$H623/$G623,$H623-SUM($I623:BC623)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BE$5,$H623/$G623,$H623-SUM($I623:BD623)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BF$5,$H623/$G623,$H623-SUM($I623:BE623)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BG$5,$H623/$G623,$H623-SUM($I623:BF623)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BH$5,$H623/$G623,$H623-SUM($I623:BG623)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BI$5,$H623/$G623,$H623-SUM($I623:BH623)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BJ$5,$H623/$G623,$H623-SUM($I623:BI623)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BK$5,$H623/$G623,$H623-SUM($I623:BJ623)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BL$5,$H623/$G623,$H623-SUM($I623:BK623)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BM$5,$H623/$G623,$H623-SUM($I623:BL623)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BN$5,$H623/$G623,$H623-SUM($I623:BM623)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BO$5,$H623/$G623,$H623-SUM($I623:BN623)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BP$5,$H623/$G623,$H623-SUM($I623:BO623)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BQ$5,$H623/$G623,$H623-SUM($I623:BP623)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BR$5,$H623/$G623,$H623-SUM($I623:BQ623)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BS$5,$H623/$G623,$H623-SUM($I623:BR623)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BT$5,$H623/$G623,$H623-SUM($I623:BS623)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BU$5,$H623/$G623,$H623-SUM($I623:BT623)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BV$5,$H623/$G623,$H623-SUM($I623:BU623)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BW$5,$H623/$G623,$H623-SUM($I623:BV623)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BX$5,$H623/$G623,$H623-SUM($I623:BW623)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BY$5,$H623/$G623,$H623-SUM($I623:BX623)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>BZ$5,$H623/$G623,$H623-SUM($I623:BY623)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>CA$5,$H623/$G623,$H623-SUM($I623:BZ623)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>CB$5,$H623/$G623,$H623-SUM($I623:CA623)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D623,$G623=\"n/a\"),0,IF(SUM($D623,$G623+0.5)>CC$5,$H623/$G623,$H623-SUM($I623:CB623)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>J$5,$H624/$G624,$H624-SUM($I624:I624)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>K$5,$H624/$G624,$H624-SUM($I624:J624)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>L$5,$H624/$G624,$H624-SUM($I624:K624)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>M$5,$H624/$G624,$H624-SUM($I624:L624)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>N$5,$H624/$G624,$H624-SUM($I624:M624)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>O$5,$H624/$G624,$H624-SUM($I624:N624)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>P$5,$H624/$G624,$H624-SUM($I624:O624)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>Q$5,$H624/$G624,$H624-SUM($I624:P624)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>R$5,$H624/$G624,$H624-SUM($I624:Q624)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>S$5,$H624/$G624,$H624-SUM($I624:R624)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>T$5,$H624/$G624,$H624-SUM($I624:S624)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>U$5,$H624/$G624,$H624-SUM($I624:T624)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>V$5,$H624/$G624,$H624-SUM($I624:U624)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>W$5,$H624/$G624,$H624-SUM($I624:V624)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>X$5,$H624/$G624,$H624-SUM($I624:W624)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>Y$5,$H624/$G624,$H624-SUM($I624:X624)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>Z$5,$H624/$G624,$H624-SUM($I624:Y624)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AA$5,$H624/$G624,$H624-SUM($I624:Z624)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AB$5,$H624/$G624,$H624-SUM($I624:AA624)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AC$5,$H624/$G624,$H624-SUM($I624:AB624)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AD$5,$H624/$G624,$H624-SUM($I624:AC624)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AE$5,$H624/$G624,$H624-SUM($I624:AD624)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AF$5,$H624/$G624,$H624-SUM($I624:AE624)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AG$5,$H624/$G624,$H624-SUM($I624:AF624)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AH$5,$H624/$G624,$H624-SUM($I624:AG624)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AI$5,$H624/$G624,$H624-SUM($I624:AH624)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AJ$5,$H624/$G624,$H624-SUM($I624:AI624)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AK$5,$H624/$G624,$H624-SUM($I624:AJ624)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AL$5,$H624/$G624,$H624-SUM($I624:AK624)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AM$5,$H624/$G624,$H624-SUM($I624:AL624)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AN$5,$H624/$G624,$H624-SUM($I624:AM624)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AO$5,$H624/$G624,$H624-SUM($I624:AN624)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AP$5,$H624/$G624,$H624-SUM($I624:AO624)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AQ$5,$H624/$G624,$H624-SUM($I624:AP624)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AR$5,$H624/$G624,$H624-SUM($I624:AQ624)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AS$5,$H624/$G624,$H624-SUM($I624:AR624)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AT$5,$H624/$G624,$H624-SUM($I624:AS624)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AU$5,$H624/$G624,$H624-SUM($I624:AT624)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AV$5,$H624/$G624,$H624-SUM($I624:AU624)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AW$5,$H624/$G624,$H624-SUM($I624:AV624)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AX$5,$H624/$G624,$H624-SUM($I624:AW624)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AY$5,$H624/$G624,$H624-SUM($I624:AX624)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>AZ$5,$H624/$G624,$H624-SUM($I624:AY624)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BA$5,$H624/$G624,$H624-SUM($I624:AZ624)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BB$5,$H624/$G624,$H624-SUM($I624:BA624)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BC$5,$H624/$G624,$H624-SUM($I624:BB624)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BD$5,$H624/$G624,$H624-SUM($I624:BC624)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BE$5,$H624/$G624,$H624-SUM($I624:BD624)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BF$5,$H624/$G624,$H624-SUM($I624:BE624)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BG$5,$H624/$G624,$H624-SUM($I624:BF624)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BH$5,$H624/$G624,$H624-SUM($I624:BG624)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BI$5,$H624/$G624,$H624-SUM($I624:BH624)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BJ$5,$H624/$G624,$H624-SUM($I624:BI624)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BK$5,$H624/$G624,$H624-SUM($I624:BJ624)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BL$5,$H624/$G624,$H624-SUM($I624:BK624)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BM$5,$H624/$G624,$H624-SUM($I624:BL624)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BN$5,$H624/$G624,$H624-SUM($I624:BM624)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BO$5,$H624/$G624,$H624-SUM($I624:BN624)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BP$5,$H624/$G624,$H624-SUM($I624:BO624)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BQ$5,$H624/$G624,$H624-SUM($I624:BP624)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BR$5,$H624/$G624,$H624-SUM($I624:BQ624)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BS$5,$H624/$G624,$H624-SUM($I624:BR624)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BT$5,$H624/$G624,$H624-SUM($I624:BS624)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BU$5,$H624/$G624,$H624-SUM($I624:BT624)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BV$5,$H624/$G624,$H624-SUM($I624:BU624)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BW$5,$H624/$G624,$H624-SUM($I624:BV624)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BX$5,$H624/$G624,$H624-SUM($I624:BW624)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BY$5,$H624/$G624,$H624-SUM($I624:BX624)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>BZ$5,$H624/$G624,$H624-SUM($I624:BY624)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>CA$5,$H624/$G624,$H624-SUM($I624:BZ624)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>CB$5,$H624/$G624,$H624-SUM($I624:CA624)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D624,$G624=\"n/a\"),0,IF(SUM($D624,$G624+0.5)>CC$5,$H624/$G624,$H624-SUM($I624:CB624)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>J$5,$H625/$G625,$H625-SUM($I625:I625)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>K$5,$H625/$G625,$H625-SUM($I625:J625)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>L$5,$H625/$G625,$H625-SUM($I625:K625)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>M$5,$H625/$G625,$H625-SUM($I625:L625)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>N$5,$H625/$G625,$H625-SUM($I625:M625)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>O$5,$H625/$G625,$H625-SUM($I625:N625)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>P$5,$H625/$G625,$H625-SUM($I625:O625)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>Q$5,$H625/$G625,$H625-SUM($I625:P625)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>R$5,$H625/$G625,$H625-SUM($I625:Q625)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>S$5,$H625/$G625,$H625-SUM($I625:R625)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>T$5,$H625/$G625,$H625-SUM($I625:S625)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>U$5,$H625/$G625,$H625-SUM($I625:T625)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>V$5,$H625/$G625,$H625-SUM($I625:U625)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>W$5,$H625/$G625,$H625-SUM($I625:V625)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>X$5,$H625/$G625,$H625-SUM($I625:W625)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>Y$5,$H625/$G625,$H625-SUM($I625:X625)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>Z$5,$H625/$G625,$H625-SUM($I625:Y625)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AA$5,$H625/$G625,$H625-SUM($I625:Z625)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AB$5,$H625/$G625,$H625-SUM($I625:AA625)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AC$5,$H625/$G625,$H625-SUM($I625:AB625)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AD$5,$H625/$G625,$H625-SUM($I625:AC625)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AE$5,$H625/$G625,$H625-SUM($I625:AD625)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AF$5,$H625/$G625,$H625-SUM($I625:AE625)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AG$5,$H625/$G625,$H625-SUM($I625:AF625)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AH$5,$H625/$G625,$H625-SUM($I625:AG625)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AI$5,$H625/$G625,$H625-SUM($I625:AH625)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AJ$5,$H625/$G625,$H625-SUM($I625:AI625)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AK$5,$H625/$G625,$H625-SUM($I625:AJ625)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AL$5,$H625/$G625,$H625-SUM($I625:AK625)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AM$5,$H625/$G625,$H625-SUM($I625:AL625)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AN$5,$H625/$G625,$H625-SUM($I625:AM625)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AO$5,$H625/$G625,$H625-SUM($I625:AN625)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AP$5,$H625/$G625,$H625-SUM($I625:AO625)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AQ$5,$H625/$G625,$H625-SUM($I625:AP625)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AR$5,$H625/$G625,$H625-SUM($I625:AQ625)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AS$5,$H625/$G625,$H625-SUM($I625:AR625)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AT$5,$H625/$G625,$H625-SUM($I625:AS625)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AU$5,$H625/$G625,$H625-SUM($I625:AT625)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AV$5,$H625/$G625,$H625-SUM($I625:AU625)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AW$5,$H625/$G625,$H625-SUM($I625:AV625)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AX$5,$H625/$G625,$H625-SUM($I625:AW625)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AY$5,$H625/$G625,$H625-SUM($I625:AX625)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>AZ$5,$H625/$G625,$H625-SUM($I625:AY625)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BA$5,$H625/$G625,$H625-SUM($I625:AZ625)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BB$5,$H625/$G625,$H625-SUM($I625:BA625)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BC$5,$H625/$G625,$H625-SUM($I625:BB625)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BD$5,$H625/$G625,$H625-SUM($I625:BC625)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BE$5,$H625/$G625,$H625-SUM($I625:BD625)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BF$5,$H625/$G625,$H625-SUM($I625:BE625)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BG$5,$H625/$G625,$H625-SUM($I625:BF625)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BH$5,$H625/$G625,$H625-SUM($I625:BG625)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BI$5,$H625/$G625,$H625-SUM($I625:BH625)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BJ$5,$H625/$G625,$H625-SUM($I625:BI625)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BK$5,$H625/$G625,$H625-SUM($I625:BJ625)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BL$5,$H625/$G625,$H625-SUM($I625:BK625)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BM$5,$H625/$G625,$H625-SUM($I625:BL625)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BN$5,$H625/$G625,$H625-SUM($I625:BM625)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BO$5,$H625/$G625,$H625-SUM($I625:BN625)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BP$5,$H625/$G625,$H625-SUM($I625:BO625)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BQ$5,$H625/$G625,$H625-SUM($I625:BP625)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BR$5,$H625/$G625,$H625-SUM($I625:BQ625)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BS$5,$H625/$G625,$H625-SUM($I625:BR625)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BT$5,$H625/$G625,$H625-SUM($I625:BS625)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BU$5,$H625/$G625,$H625-SUM($I625:BT625)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BV$5,$H625/$G625,$H625-SUM($I625:BU625)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BW$5,$H625/$G625,$H625-SUM($I625:BV625)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BX$5,$H625/$G625,$H625-SUM($I625:BW625)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BY$5,$H625/$G625,$H625-SUM($I625:BX625)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>BZ$5,$H625/$G625,$H625-SUM($I625:BY625)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>CA$5,$H625/$G625,$H625-SUM($I625:BZ625)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>CB$5,$H625/$G625,$H625-SUM($I625:CA625)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D625,$G625=\"n/a\"),0,IF(SUM($D625,$G625+0.5)>CC$5,$H625/$G625,$H625-SUM($I625:CB625)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>J$5,$H626/$G626,$H626-SUM($I626:I626)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>K$5,$H626/$G626,$H626-SUM($I626:J626)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>L$5,$H626/$G626,$H626-SUM($I626:K626)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>M$5,$H626/$G626,$H626-SUM($I626:L626)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>N$5,$H626/$G626,$H626-SUM($I626:M626)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>O$5,$H626/$G626,$H626-SUM($I626:N626)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>P$5,$H626/$G626,$H626-SUM($I626:O626)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>Q$5,$H626/$G626,$H626-SUM($I626:P626)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>R$5,$H626/$G626,$H626-SUM($I626:Q626)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>S$5,$H626/$G626,$H626-SUM($I626:R626)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>T$5,$H626/$G626,$H626-SUM($I626:S626)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>U$5,$H626/$G626,$H626-SUM($I626:T626)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>V$5,$H626/$G626,$H626-SUM($I626:U626)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>W$5,$H626/$G626,$H626-SUM($I626:V626)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>X$5,$H626/$G626,$H626-SUM($I626:W626)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>Y$5,$H626/$G626,$H626-SUM($I626:X626)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>Z$5,$H626/$G626,$H626-SUM($I626:Y626)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AA$5,$H626/$G626,$H626-SUM($I626:Z626)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AB$5,$H626/$G626,$H626-SUM($I626:AA626)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AC$5,$H626/$G626,$H626-SUM($I626:AB626)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AD$5,$H626/$G626,$H626-SUM($I626:AC626)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AE$5,$H626/$G626,$H626-SUM($I626:AD626)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AF$5,$H626/$G626,$H626-SUM($I626:AE626)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AG$5,$H626/$G626,$H626-SUM($I626:AF626)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AH$5,$H626/$G626,$H626-SUM($I626:AG626)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AI$5,$H626/$G626,$H626-SUM($I626:AH626)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AJ$5,$H626/$G626,$H626-SUM($I626:AI626)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AK$5,$H626/$G626,$H626-SUM($I626:AJ626)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AL$5,$H626/$G626,$H626-SUM($I626:AK626)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AM$5,$H626/$G626,$H626-SUM($I626:AL626)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AN$5,$H626/$G626,$H626-SUM($I626:AM626)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AO$5,$H626/$G626,$H626-SUM($I626:AN626)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AP$5,$H626/$G626,$H626-SUM($I626:AO626)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AQ$5,$H626/$G626,$H626-SUM($I626:AP626)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AR$5,$H626/$G626,$H626-SUM($I626:AQ626)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AS$5,$H626/$G626,$H626-SUM($I626:AR626)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AT$5,$H626/$G626,$H626-SUM($I626:AS626)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AU$5,$H626/$G626,$H626-SUM($I626:AT626)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AV$5,$H626/$G626,$H626-SUM($I626:AU626)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AW$5,$H626/$G626,$H626-SUM($I626:AV626)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AX$5,$H626/$G626,$H626-SUM($I626:AW626)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AY$5,$H626/$G626,$H626-SUM($I626:AX626)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>AZ$5,$H626/$G626,$H626-SUM($I626:AY626)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BA$5,$H626/$G626,$H626-SUM($I626:AZ626)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BB$5,$H626/$G626,$H626-SUM($I626:BA626)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BC$5,$H626/$G626,$H626-SUM($I626:BB626)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BD$5,$H626/$G626,$H626-SUM($I626:BC626)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BE$5,$H626/$G626,$H626-SUM($I626:BD626)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BF$5,$H626/$G626,$H626-SUM($I626:BE626)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BG$5,$H626/$G626,$H626-SUM($I626:BF626)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BH$5,$H626/$G626,$H626-SUM($I626:BG626)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BI$5,$H626/$G626,$H626-SUM($I626:BH626)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BJ$5,$H626/$G626,$H626-SUM($I626:BI626)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BK$5,$H626/$G626,$H626-SUM($I626:BJ626)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BL$5,$H626/$G626,$H626-SUM($I626:BK626)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BM$5,$H626/$G626,$H626-SUM($I626:BL626)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BN$5,$H626/$G626,$H626-SUM($I626:BM626)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BO$5,$H626/$G626,$H626-SUM($I626:BN626)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BP$5,$H626/$G626,$H626-SUM($I626:BO626)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BQ$5,$H626/$G626,$H626-SUM($I626:BP626)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BR$5,$H626/$G626,$H626-SUM($I626:BQ626)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BS$5,$H626/$G626,$H626-SUM($I626:BR626)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BT$5,$H626/$G626,$H626-SUM($I626:BS626)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BU$5,$H626/$G626,$H626-SUM($I626:BT626)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BV$5,$H626/$G626,$H626-SUM($I626:BU626)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BW$5,$H626/$G626,$H626-SUM($I626:BV626)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BX$5,$H626/$G626,$H626-SUM($I626:BW626)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BY$5,$H626/$G626,$H626-SUM($I626:BX626)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>BZ$5,$H626/$G626,$H626-SUM($I626:BY626)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>CA$5,$H626/$G626,$H626-SUM($I626:BZ626)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>CB$5,$H626/$G626,$H626-SUM($I626:CA626)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D626,$G626=\"n/a\"),0,IF(SUM($D626,$G626+0.5)>CC$5,$H626/$G626,$H626-SUM($I626:CB626)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>J$5,$H627/$G627,$H627-SUM($I627:I627)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>K$5,$H627/$G627,$H627-SUM($I627:J627)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>L$5,$H627/$G627,$H627-SUM($I627:K627)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>M$5,$H627/$G627,$H627-SUM($I627:L627)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>N$5,$H627/$G627,$H627-SUM($I627:M627)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>O$5,$H627/$G627,$H627-SUM($I627:N627)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>P$5,$H627/$G627,$H627-SUM($I627:O627)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>Q$5,$H627/$G627,$H627-SUM($I627:P627)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>R$5,$H627/$G627,$H627-SUM($I627:Q627)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>S$5,$H627/$G627,$H627-SUM($I627:R627)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>T$5,$H627/$G627,$H627-SUM($I627:S627)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>U$5,$H627/$G627,$H627-SUM($I627:T627)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>V$5,$H627/$G627,$H627-SUM($I627:U627)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>W$5,$H627/$G627,$H627-SUM($I627:V627)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>X$5,$H627/$G627,$H627-SUM($I627:W627)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>Y$5,$H627/$G627,$H627-SUM($I627:X627)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>Z$5,$H627/$G627,$H627-SUM($I627:Y627)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AA$5,$H627/$G627,$H627-SUM($I627:Z627)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AB$5,$H627/$G627,$H627-SUM($I627:AA627)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AC$5,$H627/$G627,$H627-SUM($I627:AB627)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AD$5,$H627/$G627,$H627-SUM($I627:AC627)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AE$5,$H627/$G627,$H627-SUM($I627:AD627)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AF$5,$H627/$G627,$H627-SUM($I627:AE627)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AG$5,$H627/$G627,$H627-SUM($I627:AF627)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AH$5,$H627/$G627,$H627-SUM($I627:AG627)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AI$5,$H627/$G627,$H627-SUM($I627:AH627)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AJ$5,$H627/$G627,$H627-SUM($I627:AI627)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AK$5,$H627/$G627,$H627-SUM($I627:AJ627)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AL$5,$H627/$G627,$H627-SUM($I627:AK627)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AM$5,$H627/$G627,$H627-SUM($I627:AL627)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AN$5,$H627/$G627,$H627-SUM($I627:AM627)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AO$5,$H627/$G627,$H627-SUM($I627:AN627)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AP$5,$H627/$G627,$H627-SUM($I627:AO627)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AQ$5,$H627/$G627,$H627-SUM($I627:AP627)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AR$5,$H627/$G627,$H627-SUM($I627:AQ627)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AS$5,$H627/$G627,$H627-SUM($I627:AR627)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AT$5,$H627/$G627,$H627-SUM($I627:AS627)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AU$5,$H627/$G627,$H627-SUM($I627:AT627)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AV$5,$H627/$G627,$H627-SUM($I627:AU627)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AW$5,$H627/$G627,$H627-SUM($I627:AV627)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AX$5,$H627/$G627,$H627-SUM($I627:AW627)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AY$5,$H627/$G627,$H627-SUM($I627:AX627)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>AZ$5,$H627/$G627,$H627-SUM($I627:AY627)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BA$5,$H627/$G627,$H627-SUM($I627:AZ627)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BB$5,$H627/$G627,$H627-SUM($I627:BA627)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BC$5,$H627/$G627,$H627-SUM($I627:BB627)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BD$5,$H627/$G627,$H627-SUM($I627:BC627)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BE$5,$H627/$G627,$H627-SUM($I627:BD627)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BF$5,$H627/$G627,$H627-SUM($I627:BE627)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BG$5,$H627/$G627,$H627-SUM($I627:BF627)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BH$5,$H627/$G627,$H627-SUM($I627:BG627)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BI$5,$H627/$G627,$H627-SUM($I627:BH627)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BJ$5,$H627/$G627,$H627-SUM($I627:BI627)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BK$5,$H627/$G627,$H627-SUM($I627:BJ627)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BL$5,$H627/$G627,$H627-SUM($I627:BK627)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BM$5,$H627/$G627,$H627-SUM($I627:BL627)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BN$5,$H627/$G627,$H627-SUM($I627:BM627)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BO$5,$H627/$G627,$H627-SUM($I627:BN627)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BP$5,$H627/$G627,$H627-SUM($I627:BO627)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BQ$5,$H627/$G627,$H627-SUM($I627:BP627)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BR$5,$H627/$G627,$H627-SUM($I627:BQ627)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BS$5,$H627/$G627,$H627-SUM($I627:BR627)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BT$5,$H627/$G627,$H627-SUM($I627:BS627)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BU$5,$H627/$G627,$H627-SUM($I627:BT627)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BV$5,$H627/$G627,$H627-SUM($I627:BU627)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BW$5,$H627/$G627,$H627-SUM($I627:BV627)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BX$5,$H627/$G627,$H627-SUM($I627:BW627)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BY$5,$H627/$G627,$H627-SUM($I627:BX627)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>BZ$5,$H627/$G627,$H627-SUM($I627:BY627)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>CA$5,$H627/$G627,$H627-SUM($I627:BZ627)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>CB$5,$H627/$G627,$H627-SUM($I627:CA627)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D627,$G627=\"n/a\"),0,IF(SUM($D627,$G627+0.5)>CC$5,$H627/$G627,$H627-SUM($I627:CB627)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>J$5,$H628/$G628,$H628-SUM($I628:I628)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>K$5,$H628/$G628,$H628-SUM($I628:J628)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>L$5,$H628/$G628,$H628-SUM($I628:K628)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>M$5,$H628/$G628,$H628-SUM($I628:L628)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>N$5,$H628/$G628,$H628-SUM($I628:M628)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>O$5,$H628/$G628,$H628-SUM($I628:N628)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>P$5,$H628/$G628,$H628-SUM($I628:O628)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>Q$5,$H628/$G628,$H628-SUM($I628:P628)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>R$5,$H628/$G628,$H628-SUM($I628:Q628)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>S$5,$H628/$G628,$H628-SUM($I628:R628)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>T$5,$H628/$G628,$H628-SUM($I628:S628)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>U$5,$H628/$G628,$H628-SUM($I628:T628)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>V$5,$H628/$G628,$H628-SUM($I628:U628)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>W$5,$H628/$G628,$H628-SUM($I628:V628)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>X$5,$H628/$G628,$H628-SUM($I628:W628)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>Y$5,$H628/$G628,$H628-SUM($I628:X628)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>Z$5,$H628/$G628,$H628-SUM($I628:Y628)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AA$5,$H628/$G628,$H628-SUM($I628:Z628)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AB$5,$H628/$G628,$H628-SUM($I628:AA628)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AC$5,$H628/$G628,$H628-SUM($I628:AB628)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AD$5,$H628/$G628,$H628-SUM($I628:AC628)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AE$5,$H628/$G628,$H628-SUM($I628:AD628)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AF$5,$H628/$G628,$H628-SUM($I628:AE628)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AG$5,$H628/$G628,$H628-SUM($I628:AF628)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AH$5,$H628/$G628,$H628-SUM($I628:AG628)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AI$5,$H628/$G628,$H628-SUM($I628:AH628)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AJ$5,$H628/$G628,$H628-SUM($I628:AI628)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AK$5,$H628/$G628,$H628-SUM($I628:AJ628)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AL$5,$H628/$G628,$H628-SUM($I628:AK628)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AM$5,$H628/$G628,$H628-SUM($I628:AL628)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AN$5,$H628/$G628,$H628-SUM($I628:AM628)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AO$5,$H628/$G628,$H628-SUM($I628:AN628)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AP$5,$H628/$G628,$H628-SUM($I628:AO628)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AQ$5,$H628/$G628,$H628-SUM($I628:AP628)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AR$5,$H628/$G628,$H628-SUM($I628:AQ628)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AS$5,$H628/$G628,$H628-SUM($I628:AR628)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AT$5,$H628/$G628,$H628-SUM($I628:AS628)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AU$5,$H628/$G628,$H628-SUM($I628:AT628)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AV$5,$H628/$G628,$H628-SUM($I628:AU628)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AW$5,$H628/$G628,$H628-SUM($I628:AV628)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AX$5,$H628/$G628,$H628-SUM($I628:AW628)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AY$5,$H628/$G628,$H628-SUM($I628:AX628)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>AZ$5,$H628/$G628,$H628-SUM($I628:AY628)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BA$5,$H628/$G628,$H628-SUM($I628:AZ628)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BB$5,$H628/$G628,$H628-SUM($I628:BA628)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BC$5,$H628/$G628,$H628-SUM($I628:BB628)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BD$5,$H628/$G628,$H628-SUM($I628:BC628)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BE$5,$H628/$G628,$H628-SUM($I628:BD628)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BF$5,$H628/$G628,$H628-SUM($I628:BE628)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BG$5,$H628/$G628,$H628-SUM($I628:BF628)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BH$5,$H628/$G628,$H628-SUM($I628:BG628)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BI$5,$H628/$G628,$H628-SUM($I628:BH628)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BJ$5,$H628/$G628,$H628-SUM($I628:BI628)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BK$5,$H628/$G628,$H628-SUM($I628:BJ628)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BL$5,$H628/$G628,$H628-SUM($I628:BK628)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BM$5,$H628/$G628,$H628-SUM($I628:BL628)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BN$5,$H628/$G628,$H628-SUM($I628:BM628)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BO$5,$H628/$G628,$H628-SUM($I628:BN628)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BP$5,$H628/$G628,$H628-SUM($I628:BO628)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BQ$5,$H628/$G628,$H628-SUM($I628:BP628)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BR$5,$H628/$G628,$H628-SUM($I628:BQ628)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BS$5,$H628/$G628,$H628-SUM($I628:BR628)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BT$5,$H628/$G628,$H628-SUM($I628:BS628)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BU$5,$H628/$G628,$H628-SUM($I628:BT628)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BV$5,$H628/$G628,$H628-SUM($I628:BU628)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BW$5,$H628/$G628,$H628-SUM($I628:BV628)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BX$5,$H628/$G628,$H628-SUM($I628:BW628)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BY$5,$H628/$G628,$H628-SUM($I628:BX628)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>BZ$5,$H628/$G628,$H628-SUM($I628:BY628)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>CA$5,$H628/$G628,$H628-SUM($I628:BZ628)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>CB$5,$H628/$G628,$H628-SUM($I628:CA628)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D628,$G628=\"n/a\"),0,IF(SUM($D628,$G628+0.5)>CC$5,$H628/$G628,$H628-SUM($I628:CB628)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>J$5,$H629/$G629,$H629-SUM($I629:I629)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>K$5,$H629/$G629,$H629-SUM($I629:J629)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>L$5,$H629/$G629,$H629-SUM($I629:K629)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>M$5,$H629/$G629,$H629-SUM($I629:L629)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>N$5,$H629/$G629,$H629-SUM($I629:M629)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>O$5,$H629/$G629,$H629-SUM($I629:N629)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>P$5,$H629/$G629,$H629-SUM($I629:O629)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>Q$5,$H629/$G629,$H629-SUM($I629:P629)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>R$5,$H629/$G629,$H629-SUM($I629:Q629)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>S$5,$H629/$G629,$H629-SUM($I629:R629)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>T$5,$H629/$G629,$H629-SUM($I629:S629)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>U$5,$H629/$G629,$H629-SUM($I629:T629)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>V$5,$H629/$G629,$H629-SUM($I629:U629)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>W$5,$H629/$G629,$H629-SUM($I629:V629)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>X$5,$H629/$G629,$H629-SUM($I629:W629)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>Y$5,$H629/$G629,$H629-SUM($I629:X629)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>Z$5,$H629/$G629,$H629-SUM($I629:Y629)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AA$5,$H629/$G629,$H629-SUM($I629:Z629)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AB$5,$H629/$G629,$H629-SUM($I629:AA629)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AC$5,$H629/$G629,$H629-SUM($I629:AB629)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AD$5,$H629/$G629,$H629-SUM($I629:AC629)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AE$5,$H629/$G629,$H629-SUM($I629:AD629)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AF$5,$H629/$G629,$H629-SUM($I629:AE629)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AG$5,$H629/$G629,$H629-SUM($I629:AF629)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AH$5,$H629/$G629,$H629-SUM($I629:AG629)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AI$5,$H629/$G629,$H629-SUM($I629:AH629)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AJ$5,$H629/$G629,$H629-SUM($I629:AI629)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AK$5,$H629/$G629,$H629-SUM($I629:AJ629)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AL$5,$H629/$G629,$H629-SUM($I629:AK629)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AM$5,$H629/$G629,$H629-SUM($I629:AL629)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AN$5,$H629/$G629,$H629-SUM($I629:AM629)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AO$5,$H629/$G629,$H629-SUM($I629:AN629)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AP$5,$H629/$G629,$H629-SUM($I629:AO629)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AQ$5,$H629/$G629,$H629-SUM($I629:AP629)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AR$5,$H629/$G629,$H629-SUM($I629:AQ629)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AS$5,$H629/$G629,$H629-SUM($I629:AR629)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AT$5,$H629/$G629,$H629-SUM($I629:AS629)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AU$5,$H629/$G629,$H629-SUM($I629:AT629)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AV$5,$H629/$G629,$H629-SUM($I629:AU629)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AW$5,$H629/$G629,$H629-SUM($I629:AV629)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AX$5,$H629/$G629,$H629-SUM($I629:AW629)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AY$5,$H629/$G629,$H629-SUM($I629:AX629)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>AZ$5,$H629/$G629,$H629-SUM($I629:AY629)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BA$5,$H629/$G629,$H629-SUM($I629:AZ629)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BB$5,$H629/$G629,$H629-SUM($I629:BA629)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BC$5,$H629/$G629,$H629-SUM($I629:BB629)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BD$5,$H629/$G629,$H629-SUM($I629:BC629)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BE$5,$H629/$G629,$H629-SUM($I629:BD629)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BF$5,$H629/$G629,$H629-SUM($I629:BE629)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BG$5,$H629/$G629,$H629-SUM($I629:BF629)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BH$5,$H629/$G629,$H629-SUM($I629:BG629)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BI$5,$H629/$G629,$H629-SUM($I629:BH629)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BJ$5,$H629/$G629,$H629-SUM($I629:BI629)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BK$5,$H629/$G629,$H629-SUM($I629:BJ629)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BL$5,$H629/$G629,$H629-SUM($I629:BK629)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BM$5,$H629/$G629,$H629-SUM($I629:BL629)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BN$5,$H629/$G629,$H629-SUM($I629:BM629)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BO$5,$H629/$G629,$H629-SUM($I629:BN629)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BP$5,$H629/$G629,$H629-SUM($I629:BO629)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BQ$5,$H629/$G629,$H629-SUM($I629:BP629)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BR$5,$H629/$G629,$H629-SUM($I629:BQ629)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BS$5,$H629/$G629,$H629-SUM($I629:BR629)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BT$5,$H629/$G629,$H629-SUM($I629:BS629)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BU$5,$H629/$G629,$H629-SUM($I629:BT629)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BV$5,$H629/$G629,$H629-SUM($I629:BU629)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BW$5,$H629/$G629,$H629-SUM($I629:BV629)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BX$5,$H629/$G629,$H629-SUM($I629:BW629)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BY$5,$H629/$G629,$H629-SUM($I629:BX629)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>BZ$5,$H629/$G629,$H629-SUM($I629:BY629)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>CA$5,$H629/$G629,$H629-SUM($I629:BZ629)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>CB$5,$H629/$G629,$H629-SUM($I629:CA629)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D629,$G629=\"n/a\"),0,IF(SUM($D629,$G629+0.5)>CC$5,$H629/$G629,$H629-SUM($I629:CB629)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>J$5,$H630/$G630,$H630-SUM($I630:I630)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>K$5,$H630/$G630,$H630-SUM($I630:J630)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>L$5,$H630/$G630,$H630-SUM($I630:K630)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>M$5,$H630/$G630,$H630-SUM($I630:L630)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>N$5,$H630/$G630,$H630-SUM($I630:M630)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>O$5,$H630/$G630,$H630-SUM($I630:N630)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>P$5,$H630/$G630,$H630-SUM($I630:O630)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>Q$5,$H630/$G630,$H630-SUM($I630:P630)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>R$5,$H630/$G630,$H630-SUM($I630:Q630)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>S$5,$H630/$G630,$H630-SUM($I630:R630)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>T$5,$H630/$G630,$H630-SUM($I630:S630)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>U$5,$H630/$G630,$H630-SUM($I630:T630)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>V$5,$H630/$G630,$H630-SUM($I630:U630)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>W$5,$H630/$G630,$H630-SUM($I630:V630)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>X$5,$H630/$G630,$H630-SUM($I630:W630)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>Y$5,$H630/$G630,$H630-SUM($I630:X630)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>Z$5,$H630/$G630,$H630-SUM($I630:Y630)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AA$5,$H630/$G630,$H630-SUM($I630:Z630)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AB$5,$H630/$G630,$H630-SUM($I630:AA630)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AC$5,$H630/$G630,$H630-SUM($I630:AB630)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AD$5,$H630/$G630,$H630-SUM($I630:AC630)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AE$5,$H630/$G630,$H630-SUM($I630:AD630)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AF$5,$H630/$G630,$H630-SUM($I630:AE630)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AG$5,$H630/$G630,$H630-SUM($I630:AF630)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AH$5,$H630/$G630,$H630-SUM($I630:AG630)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AI$5,$H630/$G630,$H630-SUM($I630:AH630)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AJ$5,$H630/$G630,$H630-SUM($I630:AI630)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AK$5,$H630/$G630,$H630-SUM($I630:AJ630)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AL$5,$H630/$G630,$H630-SUM($I630:AK630)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AM$5,$H630/$G630,$H630-SUM($I630:AL630)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AN$5,$H630/$G630,$H630-SUM($I630:AM630)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AO$5,$H630/$G630,$H630-SUM($I630:AN630)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AP$5,$H630/$G630,$H630-SUM($I630:AO630)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AQ$5,$H630/$G630,$H630-SUM($I630:AP630)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AR$5,$H630/$G630,$H630-SUM($I630:AQ630)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AS$5,$H630/$G630,$H630-SUM($I630:AR630)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AT$5,$H630/$G630,$H630-SUM($I630:AS630)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AU$5,$H630/$G630,$H630-SUM($I630:AT630)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AV$5,$H630/$G630,$H630-SUM($I630:AU630)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AW$5,$H630/$G630,$H630-SUM($I630:AV630)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AX$5,$H630/$G630,$H630-SUM($I630:AW630)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AY$5,$H630/$G630,$H630-SUM($I630:AX630)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>AZ$5,$H630/$G630,$H630-SUM($I630:AY630)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BA$5,$H630/$G630,$H630-SUM($I630:AZ630)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BB$5,$H630/$G630,$H630-SUM($I630:BA630)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BC$5,$H630/$G630,$H630-SUM($I630:BB630)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BD$5,$H630/$G630,$H630-SUM($I630:BC630)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BE$5,$H630/$G630,$H630-SUM($I630:BD630)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BF$5,$H630/$G630,$H630-SUM($I630:BE630)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BG$5,$H630/$G630,$H630-SUM($I630:BF630)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BH$5,$H630/$G630,$H630-SUM($I630:BG630)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BI$5,$H630/$G630,$H630-SUM($I630:BH630)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BJ$5,$H630/$G630,$H630-SUM($I630:BI630)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BK$5,$H630/$G630,$H630-SUM($I630:BJ630)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BL$5,$H630/$G630,$H630-SUM($I630:BK630)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BM$5,$H630/$G630,$H630-SUM($I630:BL630)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BN$5,$H630/$G630,$H630-SUM($I630:BM630)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BO$5,$H630/$G630,$H630-SUM($I630:BN630)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BP$5,$H630/$G630,$H630-SUM($I630:BO630)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BQ$5,$H630/$G630,$H630-SUM($I630:BP630)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BR$5,$H630/$G630,$H630-SUM($I630:BQ630)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BS$5,$H630/$G630,$H630-SUM($I630:BR630)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BT$5,$H630/$G630,$H630-SUM($I630:BS630)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BU$5,$H630/$G630,$H630-SUM($I630:BT630)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BV$5,$H630/$G630,$H630-SUM($I630:BU630)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BW$5,$H630/$G630,$H630-SUM($I630:BV630)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BX$5,$H630/$G630,$H630-SUM($I630:BW630)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BY$5,$H630/$G630,$H630-SUM($I630:BX630)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>BZ$5,$H630/$G630,$H630-SUM($I630:BY630)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>CA$5,$H630/$G630,$H630-SUM($I630:BZ630)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>CB$5,$H630/$G630,$H630-SUM($I630:CA630)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D630,$G630=\"n/a\"),0,IF(SUM($D630,$G630+0.5)>CC$5,$H630/$G630,$H630-SUM($I630:CB630)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>J$5,$H631/$G631,$H631-SUM($I631:I631)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>K$5,$H631/$G631,$H631-SUM($I631:J631)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>L$5,$H631/$G631,$H631-SUM($I631:K631)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>M$5,$H631/$G631,$H631-SUM($I631:L631)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>N$5,$H631/$G631,$H631-SUM($I631:M631)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>O$5,$H631/$G631,$H631-SUM($I631:N631)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>P$5,$H631/$G631,$H631-SUM($I631:O631)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>Q$5,$H631/$G631,$H631-SUM($I631:P631)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>R$5,$H631/$G631,$H631-SUM($I631:Q631)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>S$5,$H631/$G631,$H631-SUM($I631:R631)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>T$5,$H631/$G631,$H631-SUM($I631:S631)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>U$5,$H631/$G631,$H631-SUM($I631:T631)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>V$5,$H631/$G631,$H631-SUM($I631:U631)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>W$5,$H631/$G631,$H631-SUM($I631:V631)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>X$5,$H631/$G631,$H631-SUM($I631:W631)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>Y$5,$H631/$G631,$H631-SUM($I631:X631)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>Z$5,$H631/$G631,$H631-SUM($I631:Y631)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AA$5,$H631/$G631,$H631-SUM($I631:Z631)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AB$5,$H631/$G631,$H631-SUM($I631:AA631)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AC$5,$H631/$G631,$H631-SUM($I631:AB631)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AD$5,$H631/$G631,$H631-SUM($I631:AC631)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AE$5,$H631/$G631,$H631-SUM($I631:AD631)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AF$5,$H631/$G631,$H631-SUM($I631:AE631)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AG$5,$H631/$G631,$H631-SUM($I631:AF631)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AH$5,$H631/$G631,$H631-SUM($I631:AG631)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AI$5,$H631/$G631,$H631-SUM($I631:AH631)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AJ$5,$H631/$G631,$H631-SUM($I631:AI631)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AK$5,$H631/$G631,$H631-SUM($I631:AJ631)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AL$5,$H631/$G631,$H631-SUM($I631:AK631)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AM$5,$H631/$G631,$H631-SUM($I631:AL631)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AN$5,$H631/$G631,$H631-SUM($I631:AM631)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AO$5,$H631/$G631,$H631-SUM($I631:AN631)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AP$5,$H631/$G631,$H631-SUM($I631:AO631)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AQ$5,$H631/$G631,$H631-SUM($I631:AP631)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AR$5,$H631/$G631,$H631-SUM($I631:AQ631)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AS$5,$H631/$G631,$H631-SUM($I631:AR631)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AT$5,$H631/$G631,$H631-SUM($I631:AS631)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AU$5,$H631/$G631,$H631-SUM($I631:AT631)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AV$5,$H631/$G631,$H631-SUM($I631:AU631)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AW$5,$H631/$G631,$H631-SUM($I631:AV631)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AX$5,$H631/$G631,$H631-SUM($I631:AW631)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AY$5,$H631/$G631,$H631-SUM($I631:AX631)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>AZ$5,$H631/$G631,$H631-SUM($I631:AY631)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BA$5,$H631/$G631,$H631-SUM($I631:AZ631)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BB$5,$H631/$G631,$H631-SUM($I631:BA631)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BC$5,$H631/$G631,$H631-SUM($I631:BB631)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BD$5,$H631/$G631,$H631-SUM($I631:BC631)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BE$5,$H631/$G631,$H631-SUM($I631:BD631)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BF$5,$H631/$G631,$H631-SUM($I631:BE631)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BG$5,$H631/$G631,$H631-SUM($I631:BF631)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BH$5,$H631/$G631,$H631-SUM($I631:BG631)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BI$5,$H631/$G631,$H631-SUM($I631:BH631)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BJ$5,$H631/$G631,$H631-SUM($I631:BI631)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BK$5,$H631/$G631,$H631-SUM($I631:BJ631)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BL$5,$H631/$G631,$H631-SUM($I631:BK631)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BM$5,$H631/$G631,$H631-SUM($I631:BL631)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BN$5,$H631/$G631,$H631-SUM($I631:BM631)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BO$5,$H631/$G631,$H631-SUM($I631:BN631)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BP$5,$H631/$G631,$H631-SUM($I631:BO631)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BQ$5,$H631/$G631,$H631-SUM($I631:BP631)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BR$5,$H631/$G631,$H631-SUM($I631:BQ631)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BS$5,$H631/$G631,$H631-SUM($I631:BR631)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BT$5,$H631/$G631,$H631-SUM($I631:BS631)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BU$5,$H631/$G631,$H631-SUM($I631:BT631)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BV$5,$H631/$G631,$H631-SUM($I631:BU631)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BW$5,$H631/$G631,$H631-SUM($I631:BV631)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BX$5,$H631/$G631,$H631-SUM($I631:BW631)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BY$5,$H631/$G631,$H631-SUM($I631:BX631)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>BZ$5,$H631/$G631,$H631-SUM($I631:BY631)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>CA$5,$H631/$G631,$H631-SUM($I631:BZ631)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>CB$5,$H631/$G631,$H631-SUM($I631:CA631)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D631,$G631=\"n/a\"),0,IF(SUM($D631,$G631+0.5)>CC$5,$H631/$G631,$H631-SUM($I631:CB631)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>J$5,$H632/$G632,$H632-SUM($I632:I632)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>K$5,$H632/$G632,$H632-SUM($I632:J632)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>L$5,$H632/$G632,$H632-SUM($I632:K632)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>M$5,$H632/$G632,$H632-SUM($I632:L632)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>N$5,$H632/$G632,$H632-SUM($I632:M632)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>O$5,$H632/$G632,$H632-SUM($I632:N632)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>P$5,$H632/$G632,$H632-SUM($I632:O632)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>Q$5,$H632/$G632,$H632-SUM($I632:P632)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>R$5,$H632/$G632,$H632-SUM($I632:Q632)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>S$5,$H632/$G632,$H632-SUM($I632:R632)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>T$5,$H632/$G632,$H632-SUM($I632:S632)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>U$5,$H632/$G632,$H632-SUM($I632:T632)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>V$5,$H632/$G632,$H632-SUM($I632:U632)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>W$5,$H632/$G632,$H632-SUM($I632:V632)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>X$5,$H632/$G632,$H632-SUM($I632:W632)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>Y$5,$H632/$G632,$H632-SUM($I632:X632)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>Z$5,$H632/$G632,$H632-SUM($I632:Y632)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AA$5,$H632/$G632,$H632-SUM($I632:Z632)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AB$5,$H632/$G632,$H632-SUM($I632:AA632)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AC$5,$H632/$G632,$H632-SUM($I632:AB632)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AD$5,$H632/$G632,$H632-SUM($I632:AC632)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AE$5,$H632/$G632,$H632-SUM($I632:AD632)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AF$5,$H632/$G632,$H632-SUM($I632:AE632)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AG$5,$H632/$G632,$H632-SUM($I632:AF632)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AH$5,$H632/$G632,$H632-SUM($I632:AG632)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AI$5,$H632/$G632,$H632-SUM($I632:AH632)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AJ$5,$H632/$G632,$H632-SUM($I632:AI632)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AK$5,$H632/$G632,$H632-SUM($I632:AJ632)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AL$5,$H632/$G632,$H632-SUM($I632:AK632)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AM$5,$H632/$G632,$H632-SUM($I632:AL632)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AN$5,$H632/$G632,$H632-SUM($I632:AM632)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AO$5,$H632/$G632,$H632-SUM($I632:AN632)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AP$5,$H632/$G632,$H632-SUM($I632:AO632)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AQ$5,$H632/$G632,$H632-SUM($I632:AP632)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AR$5,$H632/$G632,$H632-SUM($I632:AQ632)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AS$5,$H632/$G632,$H632-SUM($I632:AR632)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AT$5,$H632/$G632,$H632-SUM($I632:AS632)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AU$5,$H632/$G632,$H632-SUM($I632:AT632)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AV$5,$H632/$G632,$H632-SUM($I632:AU632)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AW$5,$H632/$G632,$H632-SUM($I632:AV632)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AX$5,$H632/$G632,$H632-SUM($I632:AW632)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AY$5,$H632/$G632,$H632-SUM($I632:AX632)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>AZ$5,$H632/$G632,$H632-SUM($I632:AY632)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BA$5,$H632/$G632,$H632-SUM($I632:AZ632)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BB$5,$H632/$G632,$H632-SUM($I632:BA632)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BC$5,$H632/$G632,$H632-SUM($I632:BB632)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BD$5,$H632/$G632,$H632-SUM($I632:BC632)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BE$5,$H632/$G632,$H632-SUM($I632:BD632)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BF$5,$H632/$G632,$H632-SUM($I632:BE632)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BG$5,$H632/$G632,$H632-SUM($I632:BF632)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BH$5,$H632/$G632,$H632-SUM($I632:BG632)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BI$5,$H632/$G632,$H632-SUM($I632:BH632)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BJ$5,$H632/$G632,$H632-SUM($I632:BI632)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BK$5,$H632/$G632,$H632-SUM($I632:BJ632)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BL$5,$H632/$G632,$H632-SUM($I632:BK632)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BM$5,$H632/$G632,$H632-SUM($I632:BL632)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BN$5,$H632/$G632,$H632-SUM($I632:BM632)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BO$5,$H632/$G632,$H632-SUM($I632:BN632)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BP$5,$H632/$G632,$H632-SUM($I632:BO632)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BQ$5,$H632/$G632,$H632-SUM($I632:BP632)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BR$5,$H632/$G632,$H632-SUM($I632:BQ632)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BS$5,$H632/$G632,$H632-SUM($I632:BR632)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BT$5,$H632/$G632,$H632-SUM($I632:BS632)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BU$5,$H632/$G632,$H632-SUM($I632:BT632)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BV$5,$H632/$G632,$H632-SUM($I632:BU632)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BW$5,$H632/$G632,$H632-SUM($I632:BV632)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BX$5,$H632/$G632,$H632-SUM($I632:BW632)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BY$5,$H632/$G632,$H632-SUM($I632:BX632)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>BZ$5,$H632/$G632,$H632-SUM($I632:BY632)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>CA$5,$H632/$G632,$H632-SUM($I632:BZ632)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>CB$5,$H632/$G632,$H632-SUM($I632:CA632)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D632,$G632=\"n/a\"),0,IF(SUM($D632,$G632+0.5)>CC$5,$H632/$G632,$H632-SUM($I632:CB632)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>J$5,$H633/$G633,$H633-SUM($I633:I633)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>K$5,$H633/$G633,$H633-SUM($I633:J633)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>L$5,$H633/$G633,$H633-SUM($I633:K633)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>M$5,$H633/$G633,$H633-SUM($I633:L633)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>N$5,$H633/$G633,$H633-SUM($I633:M633)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>O$5,$H633/$G633,$H633-SUM($I633:N633)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>P$5,$H633/$G633,$H633-SUM($I633:O633)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>Q$5,$H633/$G633,$H633-SUM($I633:P633)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>R$5,$H633/$G633,$H633-SUM($I633:Q633)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>S$5,$H633/$G633,$H633-SUM($I633:R633)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>T$5,$H633/$G633,$H633-SUM($I633:S633)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>U$5,$H633/$G633,$H633-SUM($I633:T633)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>V$5,$H633/$G633,$H633-SUM($I633:U633)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>W$5,$H633/$G633,$H633-SUM($I633:V633)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>X$5,$H633/$G633,$H633-SUM($I633:W633)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>Y$5,$H633/$G633,$H633-SUM($I633:X633)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>Z$5,$H633/$G633,$H633-SUM($I633:Y633)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AA$5,$H633/$G633,$H633-SUM($I633:Z633)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AB$5,$H633/$G633,$H633-SUM($I633:AA633)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AC$5,$H633/$G633,$H633-SUM($I633:AB633)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AD$5,$H633/$G633,$H633-SUM($I633:AC633)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AE$5,$H633/$G633,$H633-SUM($I633:AD633)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AF$5,$H633/$G633,$H633-SUM($I633:AE633)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AG$5,$H633/$G633,$H633-SUM($I633:AF633)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AH$5,$H633/$G633,$H633-SUM($I633:AG633)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AI$5,$H633/$G633,$H633-SUM($I633:AH633)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AJ$5,$H633/$G633,$H633-SUM($I633:AI633)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AK$5,$H633/$G633,$H633-SUM($I633:AJ633)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AL$5,$H633/$G633,$H633-SUM($I633:AK633)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AM$5,$H633/$G633,$H633-SUM($I633:AL633)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AN$5,$H633/$G633,$H633-SUM($I633:AM633)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AO$5,$H633/$G633,$H633-SUM($I633:AN633)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AP$5,$H633/$G633,$H633-SUM($I633:AO633)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AQ$5,$H633/$G633,$H633-SUM($I633:AP633)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AR$5,$H633/$G633,$H633-SUM($I633:AQ633)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AS$5,$H633/$G633,$H633-SUM($I633:AR633)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AT$5,$H633/$G633,$H633-SUM($I633:AS633)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AU$5,$H633/$G633,$H633-SUM($I633:AT633)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AV$5,$H633/$G633,$H633-SUM($I633:AU633)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AW$5,$H633/$G633,$H633-SUM($I633:AV633)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AX$5,$H633/$G633,$H633-SUM($I633:AW633)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AY$5,$H633/$G633,$H633-SUM($I633:AX633)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>AZ$5,$H633/$G633,$H633-SUM($I633:AY633)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BA$5,$H633/$G633,$H633-SUM($I633:AZ633)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BB$5,$H633/$G633,$H633-SUM($I633:BA633)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BC$5,$H633/$G633,$H633-SUM($I633:BB633)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BD$5,$H633/$G633,$H633-SUM($I633:BC633)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BE$5,$H633/$G633,$H633-SUM($I633:BD633)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BF$5,$H633/$G633,$H633-SUM($I633:BE633)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BG$5,$H633/$G633,$H633-SUM($I633:BF633)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BH$5,$H633/$G633,$H633-SUM($I633:BG633)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BI$5,$H633/$G633,$H633-SUM($I633:BH633)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BJ$5,$H633/$G633,$H633-SUM($I633:BI633)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BK$5,$H633/$G633,$H633-SUM($I633:BJ633)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BL$5,$H633/$G633,$H633-SUM($I633:BK633)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BM$5,$H633/$G633,$H633-SUM($I633:BL633)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BN$5,$H633/$G633,$H633-SUM($I633:BM633)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BO$5,$H633/$G633,$H633-SUM($I633:BN633)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BP$5,$H633/$G633,$H633-SUM($I633:BO633)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BQ$5,$H633/$G633,$H633-SUM($I633:BP633)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BR$5,$H633/$G633,$H633-SUM($I633:BQ633)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BS$5,$H633/$G633,$H633-SUM($I633:BR633)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BT$5,$H633/$G633,$H633-SUM($I633:BS633)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BU$5,$H633/$G633,$H633-SUM($I633:BT633)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BV$5,$H633/$G633,$H633-SUM($I633:BU633)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BW$5,$H633/$G633,$H633-SUM($I633:BV633)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BX$5,$H633/$G633,$H633-SUM($I633:BW633)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BY$5,$H633/$G633,$H633-SUM($I633:BX633)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>BZ$5,$H633/$G633,$H633-SUM($I633:BY633)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>CA$5,$H633/$G633,$H633-SUM($I633:BZ633)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>CB$5,$H633/$G633,$H633-SUM($I633:CA633)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D633,$G633=\"n/a\"),0,IF(SUM($D633,$G633+0.5)>CC$5,$H633/$G633,$H633-SUM($I633:CB633)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,6,0,null,{"$f":"IF(OR(J$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>J$5,$H634/$G634,$H634-SUM($I634:I634)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>K$5,$H634/$G634,$H634-SUM($I634:J634)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>L$5,$H634/$G634,$H634-SUM($I634:K634)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>M$5,$H634/$G634,$H634-SUM($I634:L634)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>N$5,$H634/$G634,$H634-SUM($I634:M634)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>O$5,$H634/$G634,$H634-SUM($I634:N634)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>P$5,$H634/$G634,$H634-SUM($I634:O634)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>Q$5,$H634/$G634,$H634-SUM($I634:P634)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>R$5,$H634/$G634,$H634-SUM($I634:Q634)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>S$5,$H634/$G634,$H634-SUM($I634:R634)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>T$5,$H634/$G634,$H634-SUM($I634:S634)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>U$5,$H634/$G634,$H634-SUM($I634:T634)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>V$5,$H634/$G634,$H634-SUM($I634:U634)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>W$5,$H634/$G634,$H634-SUM($I634:V634)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>X$5,$H634/$G634,$H634-SUM($I634:W634)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>Y$5,$H634/$G634,$H634-SUM($I634:X634)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>Z$5,$H634/$G634,$H634-SUM($I634:Y634)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AA$5,$H634/$G634,$H634-SUM($I634:Z634)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AB$5,$H634/$G634,$H634-SUM($I634:AA634)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AC$5,$H634/$G634,$H634-SUM($I634:AB634)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AD$5,$H634/$G634,$H634-SUM($I634:AC634)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AE$5,$H634/$G634,$H634-SUM($I634:AD634)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AF$5,$H634/$G634,$H634-SUM($I634:AE634)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AG$5,$H634/$G634,$H634-SUM($I634:AF634)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AH$5,$H634/$G634,$H634-SUM($I634:AG634)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AI$5,$H634/$G634,$H634-SUM($I634:AH634)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AJ$5,$H634/$G634,$H634-SUM($I634:AI634)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AK$5,$H634/$G634,$H634-SUM($I634:AJ634)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AL$5,$H634/$G634,$H634-SUM($I634:AK634)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AM$5,$H634/$G634,$H634-SUM($I634:AL634)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AN$5,$H634/$G634,$H634-SUM($I634:AM634)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AO$5,$H634/$G634,$H634-SUM($I634:AN634)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AP$5,$H634/$G634,$H634-SUM($I634:AO634)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AQ$5,$H634/$G634,$H634-SUM($I634:AP634)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AR$5,$H634/$G634,$H634-SUM($I634:AQ634)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AS$5,$H634/$G634,$H634-SUM($I634:AR634)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AT$5,$H634/$G634,$H634-SUM($I634:AS634)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AU$5,$H634/$G634,$H634-SUM($I634:AT634)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AV$5,$H634/$G634,$H634-SUM($I634:AU634)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AW$5,$H634/$G634,$H634-SUM($I634:AV634)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AX$5,$H634/$G634,$H634-SUM($I634:AW634)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AY$5,$H634/$G634,$H634-SUM($I634:AX634)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>AZ$5,$H634/$G634,$H634-SUM($I634:AY634)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BA$5,$H634/$G634,$H634-SUM($I634:AZ634)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BB$5,$H634/$G634,$H634-SUM($I634:BA634)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BC$5,$H634/$G634,$H634-SUM($I634:BB634)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BD$5,$H634/$G634,$H634-SUM($I634:BC634)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BE$5,$H634/$G634,$H634-SUM($I634:BD634)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BF$5,$H634/$G634,$H634-SUM($I634:BE634)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BG$5,$H634/$G634,$H634-SUM($I634:BF634)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BH$5,$H634/$G634,$H634-SUM($I634:BG634)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BI$5,$H634/$G634,$H634-SUM($I634:BH634)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BJ$5,$H634/$G634,$H634-SUM($I634:BI634)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BK$5,$H634/$G634,$H634-SUM($I634:BJ634)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BL$5,$H634/$G634,$H634-SUM($I634:BK634)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BM$5,$H634/$G634,$H634-SUM($I634:BL634)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BN$5,$H634/$G634,$H634-SUM($I634:BM634)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BO$5,$H634/$G634,$H634-SUM($I634:BN634)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BP$5,$H634/$G634,$H634-SUM($I634:BO634)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BQ$5,$H634/$G634,$H634-SUM($I634:BP634)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BR$5,$H634/$G634,$H634-SUM($I634:BQ634)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BS$5,$H634/$G634,$H634-SUM($I634:BR634)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BT$5,$H634/$G634,$H634-SUM($I634:BS634)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BU$5,$H634/$G634,$H634-SUM($I634:BT634)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BV$5,$H634/$G634,$H634-SUM($I634:BU634)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BW$5,$H634/$G634,$H634-SUM($I634:BV634)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BX$5,$H634/$G634,$H634-SUM($I634:BW634)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BY$5,$H634/$G634,$H634-SUM($I634:BX634)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>BZ$5,$H634/$G634,$H634-SUM($I634:BY634)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>CA$5,$H634/$G634,$H634-SUM($I634:BZ634)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>CB$5,$H634/$G634,$H634-SUM($I634:CA634)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D634,$G634=\"n/a\"),0,IF(SUM($D634,$G634+0.5)>CC$5,$H634/$G634,$H634-SUM($I634:CB634)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B578&\"Depn\"","v":"Supervisory cablesDepn"},null,null,null,{"$f":"SUM(J581,J587:J588,J592:J593,J596:J597,J605:J634)","v":0},{"$f":"SUM(K581,K587:K588,K592:K593,K596:K597,K605:K634)","v":0},0,0,0,2.9439543013559439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW581,BW587:BW588,BW592:BW593,BW596:BW597,BW605:BW634)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J602-SUM(J605:J634)+I637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV602-SUM(BV605:BV634)+BU637","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B578","v":"Total Closing RAB - Supervisory cables"},"$m Real 2010",null,null,null,null,{"$f":"J582+J585+J590+J598+J637","v":0},0,0,0,2.9439543013559439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV582+BV585+BV590+BV598+BV637","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B640,DepnInputs!$C$34:$C$54,0)","v":11},{"$f":"'2011_15'!$C$29","v":"Old SWER ACRs"},null,null,null,null,null," ",2010,{"$f":"I640+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU640+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A640)","v":10},{"$f":"INDEX('2011_15'!$H$19:$H$39, A640)","v":0},null,{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:I643))),(MAX($H643/$G643,$H643-SUM($I643:I643)))))*J$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:J643))),(MAX($H643/$G643,$H643-SUM($I643:J643)))))*K$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:K643))),(MAX($H643/$G643,$H643-SUM($I643:K643)))))*L$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:L643))),(MAX($H643/$G643,$H643-SUM($I643:L643)))))*M$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:M643))),(MAX($H643/$G643,$H643-SUM($I643:M643)))))*N$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:N643))),(MAX($H643/$G643,$H643-SUM($I643:N643)))))*O$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:O643))),(MAX($H643/$G643,$H643-SUM($I643:O643)))))*P$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:P643))),(MAX($H643/$G643,$H643-SUM($I643:P643)))))*Q$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:Q643))),(MAX($H643/$G643,$H643-SUM($I643:Q643)))))*R$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:R643))),(MAX($H643/$G643,$H643-SUM($I643:R643)))))*S$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:S643))),(MAX($H643/$G643,$H643-SUM($I643:S643)))))*T$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:T643))),(MAX($H643/$G643,$H643-SUM($I643:T643)))))*U$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:U643))),(MAX($H643/$G643,$H643-SUM($I643:U643)))))*V$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:V643))),(MAX($H643/$G643,$H643-SUM($I643:V643)))))*W$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:W643))),(MAX($H643/$G643,$H643-SUM($I643:W643)))))*X$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:X643))),(MAX($H643/$G643,$H643-SUM($I643:X643)))))*Y$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:Y643))),(MAX($H643/$G643,$H643-SUM($I643:Y643)))))*Z$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:Z643))),(MAX($H643/$G643,$H643-SUM($I643:Z643)))))*AA$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AA643))),(MAX($H643/$G643,$H643-SUM($I643:AA643)))))*AB$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AB643))),(MAX($H643/$G643,$H643-SUM($I643:AB643)))))*AC$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AC643))),(MAX($H643/$G643,$H643-SUM($I643:AC643)))))*AD$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AD643))),(MAX($H643/$G643,$H643-SUM($I643:AD643)))))*AE$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AE643))),(MAX($H643/$G643,$H643-SUM($I643:AE643)))))*AF$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AF643))),(MAX($H643/$G643,$H643-SUM($I643:AF643)))))*AG$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AG643))),(MAX($H643/$G643,$H643-SUM($I643:AG643)))))*AH$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AH643))),(MAX($H643/$G643,$H643-SUM($I643:AH643)))))*AI$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AI643))),(MAX($H643/$G643,$H643-SUM($I643:AI643)))))*AJ$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AJ643))),(MAX($H643/$G643,$H643-SUM($I643:AJ643)))))*AK$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AK643))),(MAX($H643/$G643,$H643-SUM($I643:AK643)))))*AL$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AL643))),(MAX($H643/$G643,$H643-SUM($I643:AL643)))))*AM$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AM643))),(MAX($H643/$G643,$H643-SUM($I643:AM643)))))*AN$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AN643))),(MAX($H643/$G643,$H643-SUM($I643:AN643)))))*AO$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AO643))),(MAX($H643/$G643,$H643-SUM($I643:AO643)))))*AP$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AP643))),(MAX($H643/$G643,$H643-SUM($I643:AP643)))))*AQ$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AQ643))),(MAX($H643/$G643,$H643-SUM($I643:AQ643)))))*AR$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AR643))),(MAX($H643/$G643,$H643-SUM($I643:AR643)))))*AS$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AS643))),(MAX($H643/$G643,$H643-SUM($I643:AS643)))))*AT$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AT643))),(MAX($H643/$G643,$H643-SUM($I643:AT643)))))*AU$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AU643))),(MAX($H643/$G643,$H643-SUM($I643:AU643)))))*AV$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AV643))),(MAX($H643/$G643,$H643-SUM($I643:AV643)))))*AW$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AW643))),(MAX($H643/$G643,$H643-SUM($I643:AW643)))))*AX$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AX643))),(MAX($H643/$G643,$H643-SUM($I643:AX643)))))*AY$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AY643))),(MAX($H643/$G643,$H643-SUM($I643:AY643)))))*AZ$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:AZ643))),(MAX($H643/$G643,$H643-SUM($I643:AZ643)))))*BA$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BA643))),(MAX($H643/$G643,$H643-SUM($I643:BA643)))))*BB$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BB643))),(MAX($H643/$G643,$H643-SUM($I643:BB643)))))*BC$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BC643))),(MAX($H643/$G643,$H643-SUM($I643:BC643)))))*BD$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BD643))),(MAX($H643/$G643,$H643-SUM($I643:BD643)))))*BE$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BE643))),(MAX($H643/$G643,$H643-SUM($I643:BE643)))))*BF$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BF643))),(MAX($H643/$G643,$H643-SUM($I643:BF643)))))*BG$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BG643))),(MAX($H643/$G643,$H643-SUM($I643:BG643)))))*BH$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BH643))),(MAX($H643/$G643,$H643-SUM($I643:BH643)))))*BI$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BI643))),(MAX($H643/$G643,$H643-SUM($I643:BI643)))))*BJ$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BJ643))),(MAX($H643/$G643,$H643-SUM($I643:BJ643)))))*BK$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BK643))),(MAX($H643/$G643,$H643-SUM($I643:BK643)))))*BL$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BL643))),(MAX($H643/$G643,$H643-SUM($I643:BL643)))))*BM$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BM643))),(MAX($H643/$G643,$H643-SUM($I643:BM643)))))*BN$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BN643))),(MAX($H643/$G643,$H643-SUM($I643:BN643)))))*BO$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BO643))),(MAX($H643/$G643,$H643-SUM($I643:BO643)))))*BP$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BP643))),(MAX($H643/$G643,$H643-SUM($I643:BP643)))))*BQ$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BQ643))),(MAX($H643/$G643,$H643-SUM($I643:BQ643)))))*BR$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BR643))),(MAX($H643/$G643,$H643-SUM($I643:BR643)))))*BS$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BS643))),(MAX($H643/$G643,$H643-SUM($I643:BS643)))))*BT$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BT643))),(MAX($H643/$G643,$H643-SUM($I643:BT643)))))*BU$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BU643))),(MAX($H643/$G643,$H643-SUM($I643:BU643)))))*BV$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BV643))),(MAX($H643/$G643,$H643-SUM($I643:BV643)))))*BW$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BW643))),(MAX($H643/$G643,$H643-SUM($I643:BW643)))))*BX$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BX643))),(MAX($H643/$G643,$H643-SUM($I643:BX643)))))*BY$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BY643))),(MAX($H643/$G643,$H643-SUM($I643:BY643)))))*BZ$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:BZ643))),(MAX($H643/$G643,$H643-SUM($I643:BZ643)))))*CA$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:CA643))),(MAX($H643/$G643,$H643-SUM($I643:CA643)))))*CB$14","v":0},{"$f":"IF(OR($G643=0,$G643=\"n/a\"),0,IF($H643>0,(MIN($H643/$G643,$H643-SUM($I643:CB643))),(MAX($H643/$G643,$H643-SUM($I643:CB643)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H643-SUM($J643:$CC643),2)=0,G643=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H643,I644)-J643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H643,AO644)-AP643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H643,BU644)-BV643","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B640,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B640=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A640)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A640)))","v":10},{"$f":"INDEX($J647:$CC647, MATCH(VALUE(LEFT(D649,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((J$5-$D649)>($G649),$H649-SUM(I649:$J649),$H649/($G649-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((K$5-$D649)>($G649),$H649-SUM(J649:$J649),$H649/($G649-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((L$5-$D649)>($G649),$H649-SUM($J649:K649),$H649/($G649-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((M$5-$D649)>($G649),$H649-SUM($J649:L649),$H649/($G649-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((N$5-$D649)>($G649),$H649-SUM($J649:M649),$H649/($G649-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((O$5-$D649)>($G649),$H649-SUM($J649:N649),$H649/($G649-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((P$5-$D649)>($G649),$H649-SUM($J649:O649),$H649/($G649-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((Q$5-$D649)>($G649),$H649-SUM($J649:P649),$H649/($G649-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((R$5-$D649)>($G649),$H649-SUM($J649:Q649),$H649/($G649-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((S$5-$D649)>($G649),$H649-SUM($J649:R649),$H649/($G649-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((T$5-$D649)>($G649),$H649-SUM($J649:S649),$H649/($G649-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((U$5-$D649)>($G649),$H649-SUM($J649:T649),$H649/($G649-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((V$5-$D649)>($G649),$H649-SUM($J649:U649),$H649/($G649-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((W$5-$D649)>($G649),$H649-SUM($J649:V649),$H649/($G649-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((X$5-$D649)>($G649),$H649-SUM($J649:W649),$H649/($G649-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((Y$5-$D649)>($G649),$H649-SUM($J649:X649),$H649/($G649-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((Z$5-$D649)>($G649),$H649-SUM($J649:Y649),$H649/($G649-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AA$5-$D649)>($G649),$H649-SUM($J649:Z649),$H649/($G649-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AB$5-$D649)>($G649),$H649-SUM($J649:AA649),$H649/($G649-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AC$5-$D649)>($G649),$H649-SUM($J649:AB649),$H649/($G649-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AD$5-$D649)>($G649),$H649-SUM($J649:AC649),$H649/($G649-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AE$5-$D649)>($G649),$H649-SUM($J649:AD649),$H649/($G649-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AF$5-$D649)>($G649),$H649-SUM($J649:AE649),$H649/($G649-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AG$5-$D649)>($G649),$H649-SUM($J649:AF649),$H649/($G649-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AH$5-$D649)>($G649),$H649-SUM($J649:AG649),$H649/($G649-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AI$5-$D649)>($G649),$H649-SUM($J649:AH649),$H649/($G649-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AJ$5-$D649)>($G649),$H649-SUM($J649:AI649),$H649/($G649-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AK$5-$D649)>($G649),$H649-SUM($J649:AJ649),$H649/($G649-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AL$5-$D649)>($G649),$H649-SUM($J649:AK649),$H649/($G649-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AM$5-$D649)>($G649),$H649-SUM($J649:AL649),$H649/($G649-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AN$5-$D649)>($G649),$H649-SUM($J649:AM649),$H649/($G649-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AO$5-$D649)>($G649),$H649-SUM($J649:AN649),$H649/($G649-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AP$5-$D649)>($G649),$H649-SUM($J649:AO649),$H649/($G649-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AQ$5-$D649)>($G649),$H649-SUM($J649:AP649),$H649/($G649-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AR$5-$D649)>($G649),$H649-SUM($J649:AQ649),$H649/($G649-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AS$5-$D649)>($G649),$H649-SUM($J649:AR649),$H649/($G649-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AT$5-$D649)>($G649),$H649-SUM($J649:AS649),$H649/($G649-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AU$5-$D649)>($G649),$H649-SUM($J649:AT649),$H649/($G649-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AV$5-$D649)>($G649),$H649-SUM($J649:AU649),$H649/($G649-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AW$5-$D649)>($G649),$H649-SUM($J649:AV649),$H649/($G649-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AX$5-$D649)>($G649),$H649-SUM($J649:AW649),$H649/($G649-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AY$5-$D649)>($G649),$H649-SUM($J649:AX649),$H649/($G649-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((AZ$5-$D649)>($G649),$H649-SUM($J649:AY649),$H649/($G649-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BA$5-$D649)>($G649),$H649-SUM($J649:AZ649),$H649/($G649-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BB$5-$D649)>($G649),$H649-SUM($J649:BA649),$H649/($G649-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BC$5-$D649)>($G649),$H649-SUM($J649:BB649),$H649/($G649-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BD$5-$D649)>($G649),$H649-SUM($J649:BC649),$H649/($G649-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BE$5-$D649)>($G649),$H649-SUM($J649:BD649),$H649/($G649-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BF$5-$D649)>($G649),$H649-SUM($J649:BE649),$H649/($G649-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BG$5-$D649)>($G649),$H649-SUM($J649:BF649),$H649/($G649-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BH$5-$D649)>($G649),$H649-SUM($J649:BG649),$H649/($G649-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BI$5-$D649)>($G649),$H649-SUM($J649:BH649),$H649/($G649-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BJ$5-$D649)>($G649),$H649-SUM($J649:BI649),$H649/($G649-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BK$5-$D649)>($G649),$H649-SUM($J649:BJ649),$H649/($G649-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BL$5-$D649)>($G649),$H649-SUM($J649:BK649),$H649/($G649-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BM$5-$D649)>($G649),$H649-SUM($J649:BL649),$H649/($G649-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BN$5-$D649)>($G649),$H649-SUM($J649:BM649),$H649/($G649-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BO$5-$D649)>($G649),$H649-SUM($J649:BN649),$H649/($G649-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BP$5-$D649)>($G649),$H649-SUM($J649:BO649),$H649/($G649-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BQ$5-$D649)>($G649),$H649-SUM($J649:BP649),$H649/($G649-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BR$5-$D649)>($G649),$H649-SUM($J649:BQ649),$H649/($G649-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BS$5-$D649)>($G649),$H649-SUM($J649:BR649),$H649/($G649-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BT$5-$D649)>($G649),$H649-SUM($J649:BS649),$H649/($G649-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BU$5-$D649)>($G649),$H649-SUM($J649:BT649),$H649/($G649-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BV$5-$D649)>($G649),$H649-SUM($J649:BU649),$H649/($G649-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BW$5-$D649)>($G649),$H649-SUM($J649:BV649),$H649/($G649-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BX$5-$D649)>($G649),$H649-SUM($J649:BW649),$H649/($G649-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BY$5-$D649)>($G649),$H649-SUM($J649:BX649),$H649/($G649-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((BZ$5-$D649)>($G649),$H649-SUM($J649:BY649),$H649/($G649-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((CA$5-$D649)>($G649),$H649-SUM($J649:BZ649),$H649/($G649-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((CB$5-$D649)>($G649),$H649-SUM($J649:CA649),$H649/($G649-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D649+reg_period_length),$G649=\"n/a\"),0,IF((CC$5-$D649)>($G649),$H649-SUM($J649:CB649),$H649/($G649-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H649-SUM($J649:$CC649),2)=0,G649=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G649","v":10},{"$f":"INDEX($J647:$CC647, MATCH(VALUE(LEFT(D650,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((J$5-$D650)>($G650),$H650-SUM(I650:$J650),$H650/($G650-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((K$5-$D650)>($G650),$H650-SUM(J650:$J650),$H650/($G650-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((L$5-$D650)>($G650),$H650-SUM($J650:K650),$H650/($G650-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((M$5-$D650)>($G650),$H650-SUM($J650:L650),$H650/($G650-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((N$5-$D650)>($G650),$H650-SUM($J650:M650),$H650/($G650-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((O$5-$D650)>($G650),$H650-SUM($J650:N650),$H650/($G650-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((P$5-$D650)>($G650),$H650-SUM($J650:O650),$H650/($G650-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((Q$5-$D650)>($G650),$H650-SUM($J650:P650),$H650/($G650-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((R$5-$D650)>($G650),$H650-SUM($J650:Q650),$H650/($G650-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((S$5-$D650)>($G650),$H650-SUM($J650:R650),$H650/($G650-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D650+reg_period_length+0.5),$G650=\"n/a\"),0,IF((T$5-$D650)>($G650),$H650-SUM($J650:S650),$H650/($G650-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((U$5-$D650)>($G650),$H650-SUM($J650:T650),$H650/($G650-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((V$5-$D650)>($G650),$H650-SUM($J650:U650),$H650/($G650-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((W$5-$D650)>($G650),$H650-SUM($J650:V650),$H650/($G650-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((X$5-$D650)>($G650),$H650-SUM($J650:W650),$H650/($G650-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((Y$5-$D650)>($G650),$H650-SUM($J650:X650),$H650/($G650-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((Z$5-$D650)>($G650),$H650-SUM($J650:Y650),$H650/($G650-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AA$5-$D650)>($G650),$H650-SUM($J650:Z650),$H650/($G650-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AB$5-$D650)>($G650),$H650-SUM($J650:AA650),$H650/($G650-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AC$5-$D650)>($G650),$H650-SUM($J650:AB650),$H650/($G650-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AD$5-$D650)>($G650),$H650-SUM($J650:AC650),$H650/($G650-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AE$5-$D650)>($G650),$H650-SUM($J650:AD650),$H650/($G650-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AF$5-$D650)>($G650),$H650-SUM($J650:AE650),$H650/($G650-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AG$5-$D650)>($G650),$H650-SUM($J650:AF650),$H650/($G650-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AH$5-$D650)>($G650),$H650-SUM($J650:AG650),$H650/($G650-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AI$5-$D650)>($G650),$H650-SUM($J650:AH650),$H650/($G650-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AJ$5-$D650)>($G650),$H650-SUM($J650:AI650),$H650/($G650-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AK$5-$D650)>($G650),$H650-SUM($J650:AJ650),$H650/($G650-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AL$5-$D650)>($G650),$H650-SUM($J650:AK650),$H650/($G650-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AM$5-$D650)>($G650),$H650-SUM($J650:AL650),$H650/($G650-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AN$5-$D650)>($G650),$H650-SUM($J650:AM650),$H650/($G650-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AO$5-$D650)>($G650),$H650-SUM($J650:AN650),$H650/($G650-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AP$5-$D650)>($G650),$H650-SUM($J650:AO650),$H650/($G650-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AQ$5-$D650)>($G650),$H650-SUM($J650:AP650),$H650/($G650-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AR$5-$D650)>($G650),$H650-SUM($J650:AQ650),$H650/($G650-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AS$5-$D650)>($G650),$H650-SUM($J650:AR650),$H650/($G650-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AT$5-$D650)>($G650),$H650-SUM($J650:AS650),$H650/($G650-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AU$5-$D650)>($G650),$H650-SUM($J650:AT650),$H650/($G650-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AV$5-$D650)>($G650),$H650-SUM($J650:AU650),$H650/($G650-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AW$5-$D650)>($G650),$H650-SUM($J650:AV650),$H650/($G650-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AX$5-$D650)>($G650),$H650-SUM($J650:AW650),$H650/($G650-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AY$5-$D650)>($G650),$H650-SUM($J650:AX650),$H650/($G650-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((AZ$5-$D650)>($G650),$H650-SUM($J650:AY650),$H650/($G650-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BA$5-$D650)>($G650),$H650-SUM($J650:AZ650),$H650/($G650-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BB$5-$D650)>($G650),$H650-SUM($J650:BA650),$H650/($G650-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BC$5-$D650)>($G650),$H650-SUM($J650:BB650),$H650/($G650-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BD$5-$D650)>($G650),$H650-SUM($J650:BC650),$H650/($G650-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BE$5-$D650)>($G650),$H650-SUM($J650:BD650),$H650/($G650-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BF$5-$D650)>($G650),$H650-SUM($J650:BE650),$H650/($G650-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BG$5-$D650)>($G650),$H650-SUM($J650:BF650),$H650/($G650-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BH$5-$D650)>($G650),$H650-SUM($J650:BG650),$H650/($G650-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BI$5-$D650)>($G650),$H650-SUM($J650:BH650),$H650/($G650-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BJ$5-$D650)>($G650),$H650-SUM($J650:BI650),$H650/($G650-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BK$5-$D650)>($G650),$H650-SUM($J650:BJ650),$H650/($G650-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BL$5-$D650)>($G650),$H650-SUM($J650:BK650),$H650/($G650-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BM$5-$D650)>($G650),$H650-SUM($J650:BL650),$H650/($G650-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BN$5-$D650)>($G650),$H650-SUM($J650:BM650),$H650/($G650-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BO$5-$D650)>($G650),$H650-SUM($J650:BN650),$H650/($G650-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BP$5-$D650)>($G650),$H650-SUM($J650:BO650),$H650/($G650-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BQ$5-$D650)>($G650),$H650-SUM($J650:BP650),$H650/($G650-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BR$5-$D650)>($G650),$H650-SUM($J650:BQ650),$H650/($G650-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BS$5-$D650)>($G650),$H650-SUM($J650:BR650),$H650/($G650-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BT$5-$D650)>($G650),$H650-SUM($J650:BS650),$H650/($G650-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BU$5-$D650)>($G650),$H650-SUM($J650:BT650),$H650/($G650-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BV$5-$D650)>($G650),$H650-SUM($J650:BU650),$H650/($G650-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BW$5-$D650)>($G650),$H650-SUM($J650:BV650),$H650/($G650-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BX$5-$D650)>($G650),$H650-SUM($J650:BW650),$H650/($G650-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BY$5-$D650)>($G650),$H650-SUM($J650:BX650),$H650/($G650-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((BZ$5-$D650)>($G650),$H650-SUM($J650:BY650),$H650/($G650-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((CA$5-$D650)>($G650),$H650-SUM($J650:BZ650),$H650/($G650-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((CB$5-$D650)>($G650),$H650-SUM($J650:CA650),$H650/($G650-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D650+reg_period_length),$G650=\"n/a\"),0,IF((CC$5-$D650)>($G650),$H650-SUM($J650:CB650),$H650/($G650-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H650-SUM($J650:$CC650),2)=0,G650=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":12.793622371824007},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B640,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G642","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G643","v":10},{"$f":"INDEX($J652:$CC652, MATCH(VALUE(LEFT(D654,4))+5, $J$5:$CC$5,0))","v":12.793622371824007},null,{"$f":"IF(OR(J$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((J$5-$D654)>($G654),$H654-SUM(I654:$J654),$H654/($G654-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((K$5-$D654)>($G654),$H654-SUM(J654:$J654),$H654/($G654-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((L$5-$D654)>($G654),$H654-SUM($J654:K654),$H654/($G654-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((M$5-$D654)>($G654),$H654-SUM($J654:L654),$H654/($G654-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((N$5-$D654)>($G654),$H654-SUM($J654:M654),$H654/($G654-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((O$5-$D654)>($G654),$H654-SUM($J654:N654),$H654/($G654-reg_period_length)))*O$14","v":2.5587244743648014},{"$f":"IF(OR(P$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((P$5-$D654)>($G654),$H654-SUM($J654:O654),$H654/($G654-reg_period_length)))*P$14","v":2.5587244743648014},{"$f":"IF(OR(Q$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((Q$5-$D654)>($G654),$H654-SUM($J654:P654),$H654/($G654-reg_period_length)))*Q$14","v":2.5587244743648014},{"$f":"IF(OR(R$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((R$5-$D654)>($G654),$H654-SUM($J654:Q654),$H654/($G654-reg_period_length)))*R$14","v":2.5587244743648014},{"$f":"IF(OR(S$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((S$5-$D654)>($G654),$H654-SUM($J654:R654),$H654/($G654-reg_period_length)))*S$14","v":2.5587244743648014},{"$f":"IF(OR(T$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((T$5-$D654)>($G654),$H654-SUM($J654:S654),$H654/($G654-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((U$5-$D654)>($G654),$H654-SUM($J654:T654),$H654/($G654-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((V$5-$D654)>($G654),$H654-SUM($J654:U654),$H654/($G654-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((W$5-$D654)>($G654),$H654-SUM($J654:V654),$H654/($G654-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((X$5-$D654)>($G654),$H654-SUM($J654:W654),$H654/($G654-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((Y$5-$D654)>($G654),$H654-SUM($J654:X654),$H654/($G654-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((Z$5-$D654)>($G654),$H654-SUM($J654:Y654),$H654/($G654-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AA$5-$D654)>($G654),$H654-SUM($J654:Z654),$H654/($G654-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AB$5-$D654)>($G654),$H654-SUM($J654:AA654),$H654/($G654-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AC$5-$D654)>($G654),$H654-SUM($J654:AB654),$H654/($G654-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AD$5-$D654)>($G654),$H654-SUM($J654:AC654),$H654/($G654-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AE$5-$D654)>($G654),$H654-SUM($J654:AD654),$H654/($G654-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AF$5-$D654)>($G654),$H654-SUM($J654:AE654),$H654/($G654-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AG$5-$D654)>($G654),$H654-SUM($J654:AF654),$H654/($G654-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AH$5-$D654)>($G654),$H654-SUM($J654:AG654),$H654/($G654-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AI$5-$D654)>($G654),$H654-SUM($J654:AH654),$H654/($G654-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AJ$5-$D654)>($G654),$H654-SUM($J654:AI654),$H654/($G654-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AK$5-$D654)>($G654),$H654-SUM($J654:AJ654),$H654/($G654-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AL$5-$D654)>($G654),$H654-SUM($J654:AK654),$H654/($G654-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AM$5-$D654)>($G654),$H654-SUM($J654:AL654),$H654/($G654-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AN$5-$D654)>($G654),$H654-SUM($J654:AM654),$H654/($G654-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AO$5-$D654)>($G654),$H654-SUM($J654:AN654),$H654/($G654-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AP$5-$D654)>($G654),$H654-SUM($J654:AO654),$H654/($G654-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AQ$5-$D654)>($G654),$H654-SUM($J654:AP654),$H654/($G654-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AR$5-$D654)>($G654),$H654-SUM($J654:AQ654),$H654/($G654-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AS$5-$D654)>($G654),$H654-SUM($J654:AR654),$H654/($G654-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AT$5-$D654)>($G654),$H654-SUM($J654:AS654),$H654/($G654-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AU$5-$D654)>($G654),$H654-SUM($J654:AT654),$H654/($G654-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AV$5-$D654)>($G654),$H654-SUM($J654:AU654),$H654/($G654-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AW$5-$D654)>($G654),$H654-SUM($J654:AV654),$H654/($G654-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AX$5-$D654)>($G654),$H654-SUM($J654:AW654),$H654/($G654-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AY$5-$D654)>($G654),$H654-SUM($J654:AX654),$H654/($G654-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((AZ$5-$D654)>($G654),$H654-SUM($J654:AY654),$H654/($G654-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BA$5-$D654)>($G654),$H654-SUM($J654:AZ654),$H654/($G654-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BB$5-$D654)>($G654),$H654-SUM($J654:BA654),$H654/($G654-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BC$5-$D654)>($G654),$H654-SUM($J654:BB654),$H654/($G654-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BD$5-$D654)>($G654),$H654-SUM($J654:BC654),$H654/($G654-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BE$5-$D654)>($G654),$H654-SUM($J654:BD654),$H654/($G654-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BF$5-$D654)>($G654),$H654-SUM($J654:BE654),$H654/($G654-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BG$5-$D654)>($G654),$H654-SUM($J654:BF654),$H654/($G654-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BH$5-$D654)>($G654),$H654-SUM($J654:BG654),$H654/($G654-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BI$5-$D654)>($G654),$H654-SUM($J654:BH654),$H654/($G654-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BJ$5-$D654)>($G654),$H654-SUM($J654:BI654),$H654/($G654-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BK$5-$D654)>($G654),$H654-SUM($J654:BJ654),$H654/($G654-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BL$5-$D654)>($G654),$H654-SUM($J654:BK654),$H654/($G654-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BM$5-$D654)>($G654),$H654-SUM($J654:BL654),$H654/($G654-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BN$5-$D654)>($G654),$H654-SUM($J654:BM654),$H654/($G654-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BO$5-$D654)>($G654),$H654-SUM($J654:BN654),$H654/($G654-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BP$5-$D654)>($G654),$H654-SUM($J654:BO654),$H654/($G654-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BQ$5-$D654)>($G654),$H654-SUM($J654:BP654),$H654/($G654-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BR$5-$D654)>($G654),$H654-SUM($J654:BQ654),$H654/($G654-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BS$5-$D654)>($G654),$H654-SUM($J654:BR654),$H654/($G654-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BT$5-$D654)>($G654),$H654-SUM($J654:BS654),$H654/($G654-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BU$5-$D654)>($G654),$H654-SUM($J654:BT654),$H654/($G654-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BV$5-$D654)>($G654),$H654-SUM($J654:BU654),$H654/($G654-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BW$5-$D654)>($G654),$H654-SUM($J654:BV654),$H654/($G654-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BX$5-$D654)>($G654),$H654-SUM($J654:BW654),$H654/($G654-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BY$5-$D654)>($G654),$H654-SUM($J654:BX654),$H654/($G654-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((BZ$5-$D654)>($G654),$H654-SUM($J654:BY654),$H654/($G654-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((CA$5-$D654)>($G654),$H654-SUM($J654:BZ654),$H654/($G654-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((CB$5-$D654)>($G654),$H654-SUM($J654:CA654),$H654/($G654-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D654+reg_period_length),$G654=\"n/a\"),0,IF((CC$5-$D654)>($G654),$H654-SUM($J654:CB654),$H654/($G654-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H654-SUM($J654:$CC654),2)=0,G654=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G654=\"n/a\",\"n/a\",MAX(G654-5,1))","v":5},{"$f":"INDEX($J652:$CC652, MATCH(VALUE(LEFT(D655,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((J$5-$D655)>($G655),$H655-SUM(I655:$J655),$H655/($G655-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((K$5-$D655)>($G655),$H655-SUM(J655:$J655),$H655/($G655-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((L$5-$D655)>($G655),$H655-SUM($J655:K655),$H655/($G655-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((M$5-$D655)>($G655),$H655-SUM($J655:L655),$H655/($G655-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((N$5-$D655)>($G655),$H655-SUM($J655:M655),$H655/($G655-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((O$5-$D655)>($G655),$H655-SUM($J655:N655),$H655/($G655-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((P$5-$D655)>($G655),$H655-SUM($J655:O655),$H655/($G655-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((Q$5-$D655)>($G655),$H655-SUM($J655:P655),$H655/($G655-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((R$5-$D655)>($G655),$H655-SUM($J655:Q655),$H655/($G655-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((S$5-$D655)>($G655),$H655-SUM($J655:R655),$H655/($G655-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((T$5-$D655)>($G655),$H655-SUM($J655:S655),$H655/($G655-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((U$5-$D655)>($G655),$H655-SUM($J655:T655),$H655/($G655-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((V$5-$D655)>($G655),$H655-SUM($J655:U655),$H655/($G655-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((W$5-$D655)>($G655),$H655-SUM($J655:V655),$H655/($G655-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((X$5-$D655)>($G655),$H655-SUM($J655:W655),$H655/($G655-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((Y$5-$D655)>($G655),$H655-SUM($J655:X655),$H655/($G655-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((Z$5-$D655)>($G655),$H655-SUM($J655:Y655),$H655/($G655-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AA$5-$D655)>($G655),$H655-SUM($J655:Z655),$H655/($G655-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AB$5-$D655)>($G655),$H655-SUM($J655:AA655),$H655/($G655-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AC$5-$D655)>($G655),$H655-SUM($J655:AB655),$H655/($G655-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AD$5-$D655)>($G655),$H655-SUM($J655:AC655),$H655/($G655-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AE$5-$D655)>($G655),$H655-SUM($J655:AD655),$H655/($G655-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AF$5-$D655)>($G655),$H655-SUM($J655:AE655),$H655/($G655-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AG$5-$D655)>($G655),$H655-SUM($J655:AF655),$H655/($G655-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AH$5-$D655)>($G655),$H655-SUM($J655:AG655),$H655/($G655-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AI$5-$D655)>($G655),$H655-SUM($J655:AH655),$H655/($G655-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AJ$5-$D655)>($G655),$H655-SUM($J655:AI655),$H655/($G655-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AK$5-$D655)>($G655),$H655-SUM($J655:AJ655),$H655/($G655-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AL$5-$D655)>($G655),$H655-SUM($J655:AK655),$H655/($G655-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AM$5-$D655)>($G655),$H655-SUM($J655:AL655),$H655/($G655-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AN$5-$D655)>($G655),$H655-SUM($J655:AM655),$H655/($G655-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AO$5-$D655)>($G655),$H655-SUM($J655:AN655),$H655/($G655-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AP$5-$D655)>($G655),$H655-SUM($J655:AO655),$H655/($G655-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AQ$5-$D655)>($G655),$H655-SUM($J655:AP655),$H655/($G655-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AR$5-$D655)>($G655),$H655-SUM($J655:AQ655),$H655/($G655-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AS$5-$D655)>($G655),$H655-SUM($J655:AR655),$H655/($G655-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AT$5-$D655)>($G655),$H655-SUM($J655:AS655),$H655/($G655-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AU$5-$D655)>($G655),$H655-SUM($J655:AT655),$H655/($G655-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AV$5-$D655)>($G655),$H655-SUM($J655:AU655),$H655/($G655-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AW$5-$D655)>($G655),$H655-SUM($J655:AV655),$H655/($G655-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AX$5-$D655)>($G655),$H655-SUM($J655:AW655),$H655/($G655-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AY$5-$D655)>($G655),$H655-SUM($J655:AX655),$H655/($G655-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((AZ$5-$D655)>($G655),$H655-SUM($J655:AY655),$H655/($G655-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BA$5-$D655)>($G655),$H655-SUM($J655:AZ655),$H655/($G655-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BB$5-$D655)>($G655),$H655-SUM($J655:BA655),$H655/($G655-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BC$5-$D655)>($G655),$H655-SUM($J655:BB655),$H655/($G655-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BD$5-$D655)>($G655),$H655-SUM($J655:BC655),$H655/($G655-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BE$5-$D655)>($G655),$H655-SUM($J655:BD655),$H655/($G655-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BF$5-$D655)>($G655),$H655-SUM($J655:BE655),$H655/($G655-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BG$5-$D655)>($G655),$H655-SUM($J655:BF655),$H655/($G655-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BH$5-$D655)>($G655),$H655-SUM($J655:BG655),$H655/($G655-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BI$5-$D655)>($G655),$H655-SUM($J655:BH655),$H655/($G655-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BJ$5-$D655)>($G655),$H655-SUM($J655:BI655),$H655/($G655-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BK$5-$D655)>($G655),$H655-SUM($J655:BJ655),$H655/($G655-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BL$5-$D655)>($G655),$H655-SUM($J655:BK655),$H655/($G655-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BM$5-$D655)>($G655),$H655-SUM($J655:BL655),$H655/($G655-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BN$5-$D655)>($G655),$H655-SUM($J655:BM655),$H655/($G655-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BO$5-$D655)>($G655),$H655-SUM($J655:BN655),$H655/($G655-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BP$5-$D655)>($G655),$H655-SUM($J655:BO655),$H655/($G655-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BQ$5-$D655)>($G655),$H655-SUM($J655:BP655),$H655/($G655-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BR$5-$D655)>($G655),$H655-SUM($J655:BQ655),$H655/($G655-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BS$5-$D655)>($G655),$H655-SUM($J655:BR655),$H655/($G655-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BT$5-$D655)>($G655),$H655-SUM($J655:BS655),$H655/($G655-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BU$5-$D655)>($G655),$H655-SUM($J655:BT655),$H655/($G655-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BV$5-$D655)>($G655),$H655-SUM($J655:BU655),$H655/($G655-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BW$5-$D655)>($G655),$H655-SUM($J655:BV655),$H655/($G655-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BX$5-$D655)>($G655),$H655-SUM($J655:BW655),$H655/($G655-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BY$5-$D655)>($G655),$H655-SUM($J655:BX655),$H655/($G655-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((BZ$5-$D655)>($G655),$H655-SUM($J655:BY655),$H655/($G655-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((CA$5-$D655)>($G655),$H655-SUM($J655:BZ655),$H655/($G655-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((CB$5-$D655)>($G655),$H655-SUM($J655:CA655),$H655/($G655-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D655+reg_period_length),$G655=\"n/a\"),0,IF((CC$5-$D655)>($G655),$H655-SUM($J655:CB655),$H655/($G655-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H655-SUM($J655:$CC655),2)=0,G655=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J659:CC659)-SUM(J660:CC660),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE667:$CE696)=COUNTIF($CE667:$CE696,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B640,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A640)","v":10},{"$f":"TRANSPOSE(J664:AM664)","v":0},null,{"$f":"IF(OR(J$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>J$5,$H667/$G667,$H667-SUM($I667:I667)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>K$5,$H667/$G667,$H667-SUM($I667:J667)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>L$5,$H667/$G667,$H667-SUM($I667:K667)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>M$5,$H667/$G667,$H667-SUM($I667:L667)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>N$5,$H667/$G667,$H667-SUM($I667:M667)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>O$5,$H667/$G667,$H667-SUM($I667:N667)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>P$5,$H667/$G667,$H667-SUM($I667:O667)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>Q$5,$H667/$G667,$H667-SUM($I667:P667)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>R$5,$H667/$G667,$H667-SUM($I667:Q667)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>S$5,$H667/$G667,$H667-SUM($I667:R667)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>T$5,$H667/$G667,$H667-SUM($I667:S667)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>U$5,$H667/$G667,$H667-SUM($I667:T667)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>V$5,$H667/$G667,$H667-SUM($I667:U667)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>W$5,$H667/$G667,$H667-SUM($I667:V667)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>X$5,$H667/$G667,$H667-SUM($I667:W667)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>Y$5,$H667/$G667,$H667-SUM($I667:X667)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>Z$5,$H667/$G667,$H667-SUM($I667:Y667)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AA$5,$H667/$G667,$H667-SUM($I667:Z667)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AB$5,$H667/$G667,$H667-SUM($I667:AA667)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AC$5,$H667/$G667,$H667-SUM($I667:AB667)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AD$5,$H667/$G667,$H667-SUM($I667:AC667)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AE$5,$H667/$G667,$H667-SUM($I667:AD667)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AF$5,$H667/$G667,$H667-SUM($I667:AE667)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AG$5,$H667/$G667,$H667-SUM($I667:AF667)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AH$5,$H667/$G667,$H667-SUM($I667:AG667)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AI$5,$H667/$G667,$H667-SUM($I667:AH667)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AJ$5,$H667/$G667,$H667-SUM($I667:AI667)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AK$5,$H667/$G667,$H667-SUM($I667:AJ667)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AL$5,$H667/$G667,$H667-SUM($I667:AK667)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AM$5,$H667/$G667,$H667-SUM($I667:AL667)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AN$5,$H667/$G667,$H667-SUM($I667:AM667)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AO$5,$H667/$G667,$H667-SUM($I667:AN667)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AP$5,$H667/$G667,$H667-SUM($I667:AO667)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AQ$5,$H667/$G667,$H667-SUM($I667:AP667)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AR$5,$H667/$G667,$H667-SUM($I667:AQ667)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AS$5,$H667/$G667,$H667-SUM($I667:AR667)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AT$5,$H667/$G667,$H667-SUM($I667:AS667)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AU$5,$H667/$G667,$H667-SUM($I667:AT667)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AV$5,$H667/$G667,$H667-SUM($I667:AU667)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AW$5,$H667/$G667,$H667-SUM($I667:AV667)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AX$5,$H667/$G667,$H667-SUM($I667:AW667)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AY$5,$H667/$G667,$H667-SUM($I667:AX667)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>AZ$5,$H667/$G667,$H667-SUM($I667:AY667)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BA$5,$H667/$G667,$H667-SUM($I667:AZ667)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BB$5,$H667/$G667,$H667-SUM($I667:BA667)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BC$5,$H667/$G667,$H667-SUM($I667:BB667)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BD$5,$H667/$G667,$H667-SUM($I667:BC667)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BE$5,$H667/$G667,$H667-SUM($I667:BD667)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BF$5,$H667/$G667,$H667-SUM($I667:BE667)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BG$5,$H667/$G667,$H667-SUM($I667:BF667)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BH$5,$H667/$G667,$H667-SUM($I667:BG667)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BI$5,$H667/$G667,$H667-SUM($I667:BH667)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BJ$5,$H667/$G667,$H667-SUM($I667:BI667)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BK$5,$H667/$G667,$H667-SUM($I667:BJ667)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BL$5,$H667/$G667,$H667-SUM($I667:BK667)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BM$5,$H667/$G667,$H667-SUM($I667:BL667)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BN$5,$H667/$G667,$H667-SUM($I667:BM667)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BO$5,$H667/$G667,$H667-SUM($I667:BN667)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BP$5,$H667/$G667,$H667-SUM($I667:BO667)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BQ$5,$H667/$G667,$H667-SUM($I667:BP667)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BR$5,$H667/$G667,$H667-SUM($I667:BQ667)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BS$5,$H667/$G667,$H667-SUM($I667:BR667)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BT$5,$H667/$G667,$H667-SUM($I667:BS667)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BU$5,$H667/$G667,$H667-SUM($I667:BT667)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BV$5,$H667/$G667,$H667-SUM($I667:BU667)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BW$5,$H667/$G667,$H667-SUM($I667:BV667)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BX$5,$H667/$G667,$H667-SUM($I667:BW667)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BY$5,$H667/$G667,$H667-SUM($I667:BX667)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>BZ$5,$H667/$G667,$H667-SUM($I667:BY667)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>CA$5,$H667/$G667,$H667-SUM($I667:BZ667)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>CB$5,$H667/$G667,$H667-SUM($I667:CA667)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D667,$G667=\"n/a\"),0,IF(SUM($D667,$G667+0.5)>CC$5,$H667/$G667,$H667-SUM($I667:CB667)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H667-SUM($J667:$CC667),2)=0,G667=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D667+1","v":2012},"$m Real 2010",null,{"$f":"G667","v":10},0,null,{"$f":"IF(OR(J$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>J$5,$H668/$G668,$H668-SUM($I668:I668)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>K$5,$H668/$G668,$H668-SUM($I668:J668)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>L$5,$H668/$G668,$H668-SUM($I668:K668)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>M$5,$H668/$G668,$H668-SUM($I668:L668)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>N$5,$H668/$G668,$H668-SUM($I668:M668)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>O$5,$H668/$G668,$H668-SUM($I668:N668)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>P$5,$H668/$G668,$H668-SUM($I668:O668)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>Q$5,$H668/$G668,$H668-SUM($I668:P668)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>R$5,$H668/$G668,$H668-SUM($I668:Q668)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>S$5,$H668/$G668,$H668-SUM($I668:R668)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>T$5,$H668/$G668,$H668-SUM($I668:S668)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>U$5,$H668/$G668,$H668-SUM($I668:T668)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>V$5,$H668/$G668,$H668-SUM($I668:U668)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>W$5,$H668/$G668,$H668-SUM($I668:V668)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>X$5,$H668/$G668,$H668-SUM($I668:W668)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>Y$5,$H668/$G668,$H668-SUM($I668:X668)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>Z$5,$H668/$G668,$H668-SUM($I668:Y668)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AA$5,$H668/$G668,$H668-SUM($I668:Z668)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AB$5,$H668/$G668,$H668-SUM($I668:AA668)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AC$5,$H668/$G668,$H668-SUM($I668:AB668)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AD$5,$H668/$G668,$H668-SUM($I668:AC668)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AE$5,$H668/$G668,$H668-SUM($I668:AD668)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AF$5,$H668/$G668,$H668-SUM($I668:AE668)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AG$5,$H668/$G668,$H668-SUM($I668:AF668)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AH$5,$H668/$G668,$H668-SUM($I668:AG668)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AI$5,$H668/$G668,$H668-SUM($I668:AH668)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AJ$5,$H668/$G668,$H668-SUM($I668:AI668)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AK$5,$H668/$G668,$H668-SUM($I668:AJ668)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AL$5,$H668/$G668,$H668-SUM($I668:AK668)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AM$5,$H668/$G668,$H668-SUM($I668:AL668)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AN$5,$H668/$G668,$H668-SUM($I668:AM668)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AO$5,$H668/$G668,$H668-SUM($I668:AN668)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AP$5,$H668/$G668,$H668-SUM($I668:AO668)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AQ$5,$H668/$G668,$H668-SUM($I668:AP668)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AR$5,$H668/$G668,$H668-SUM($I668:AQ668)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AS$5,$H668/$G668,$H668-SUM($I668:AR668)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AT$5,$H668/$G668,$H668-SUM($I668:AS668)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AU$5,$H668/$G668,$H668-SUM($I668:AT668)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AV$5,$H668/$G668,$H668-SUM($I668:AU668)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AW$5,$H668/$G668,$H668-SUM($I668:AV668)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AX$5,$H668/$G668,$H668-SUM($I668:AW668)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AY$5,$H668/$G668,$H668-SUM($I668:AX668)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>AZ$5,$H668/$G668,$H668-SUM($I668:AY668)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BA$5,$H668/$G668,$H668-SUM($I668:AZ668)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BB$5,$H668/$G668,$H668-SUM($I668:BA668)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BC$5,$H668/$G668,$H668-SUM($I668:BB668)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BD$5,$H668/$G668,$H668-SUM($I668:BC668)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BE$5,$H668/$G668,$H668-SUM($I668:BD668)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BF$5,$H668/$G668,$H668-SUM($I668:BE668)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BG$5,$H668/$G668,$H668-SUM($I668:BF668)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BH$5,$H668/$G668,$H668-SUM($I668:BG668)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BI$5,$H668/$G668,$H668-SUM($I668:BH668)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BJ$5,$H668/$G668,$H668-SUM($I668:BI668)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BK$5,$H668/$G668,$H668-SUM($I668:BJ668)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BL$5,$H668/$G668,$H668-SUM($I668:BK668)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BM$5,$H668/$G668,$H668-SUM($I668:BL668)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BN$5,$H668/$G668,$H668-SUM($I668:BM668)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BO$5,$H668/$G668,$H668-SUM($I668:BN668)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BP$5,$H668/$G668,$H668-SUM($I668:BO668)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BQ$5,$H668/$G668,$H668-SUM($I668:BP668)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BR$5,$H668/$G668,$H668-SUM($I668:BQ668)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BS$5,$H668/$G668,$H668-SUM($I668:BR668)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BT$5,$H668/$G668,$H668-SUM($I668:BS668)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BU$5,$H668/$G668,$H668-SUM($I668:BT668)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BV$5,$H668/$G668,$H668-SUM($I668:BU668)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BW$5,$H668/$G668,$H668-SUM($I668:BV668)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BX$5,$H668/$G668,$H668-SUM($I668:BW668)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BY$5,$H668/$G668,$H668-SUM($I668:BX668)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>BZ$5,$H668/$G668,$H668-SUM($I668:BY668)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>CA$5,$H668/$G668,$H668-SUM($I668:BZ668)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>CB$5,$H668/$G668,$H668-SUM($I668:CA668)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D668,$G668=\"n/a\"),0,IF(SUM($D668,$G668+0.5)>CC$5,$H668/$G668,$H668-SUM($I668:CB668)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D668+1","v":2013},"$m Real 2010",null,{"$f":"G668","v":10},0,null,{"$f":"IF(OR(J$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>J$5,$H669/$G669,$H669-SUM($I669:I669)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>K$5,$H669/$G669,$H669-SUM($I669:J669)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>L$5,$H669/$G669,$H669-SUM($I669:K669)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>M$5,$H669/$G669,$H669-SUM($I669:L669)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>N$5,$H669/$G669,$H669-SUM($I669:M669)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>O$5,$H669/$G669,$H669-SUM($I669:N669)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>P$5,$H669/$G669,$H669-SUM($I669:O669)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>Q$5,$H669/$G669,$H669-SUM($I669:P669)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>R$5,$H669/$G669,$H669-SUM($I669:Q669)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>S$5,$H669/$G669,$H669-SUM($I669:R669)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>T$5,$H669/$G669,$H669-SUM($I669:S669)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>U$5,$H669/$G669,$H669-SUM($I669:T669)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>V$5,$H669/$G669,$H669-SUM($I669:U669)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>W$5,$H669/$G669,$H669-SUM($I669:V669)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>X$5,$H669/$G669,$H669-SUM($I669:W669)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>Y$5,$H669/$G669,$H669-SUM($I669:X669)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>Z$5,$H669/$G669,$H669-SUM($I669:Y669)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AA$5,$H669/$G669,$H669-SUM($I669:Z669)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AB$5,$H669/$G669,$H669-SUM($I669:AA669)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AC$5,$H669/$G669,$H669-SUM($I669:AB669)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AD$5,$H669/$G669,$H669-SUM($I669:AC669)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AE$5,$H669/$G669,$H669-SUM($I669:AD669)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AF$5,$H669/$G669,$H669-SUM($I669:AE669)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AG$5,$H669/$G669,$H669-SUM($I669:AF669)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AH$5,$H669/$G669,$H669-SUM($I669:AG669)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AI$5,$H669/$G669,$H669-SUM($I669:AH669)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AJ$5,$H669/$G669,$H669-SUM($I669:AI669)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AK$5,$H669/$G669,$H669-SUM($I669:AJ669)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AL$5,$H669/$G669,$H669-SUM($I669:AK669)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AM$5,$H669/$G669,$H669-SUM($I669:AL669)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AN$5,$H669/$G669,$H669-SUM($I669:AM669)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AO$5,$H669/$G669,$H669-SUM($I669:AN669)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AP$5,$H669/$G669,$H669-SUM($I669:AO669)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AQ$5,$H669/$G669,$H669-SUM($I669:AP669)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AR$5,$H669/$G669,$H669-SUM($I669:AQ669)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AS$5,$H669/$G669,$H669-SUM($I669:AR669)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AT$5,$H669/$G669,$H669-SUM($I669:AS669)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AU$5,$H669/$G669,$H669-SUM($I669:AT669)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AV$5,$H669/$G669,$H669-SUM($I669:AU669)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AW$5,$H669/$G669,$H669-SUM($I669:AV669)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AX$5,$H669/$G669,$H669-SUM($I669:AW669)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AY$5,$H669/$G669,$H669-SUM($I669:AX669)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>AZ$5,$H669/$G669,$H669-SUM($I669:AY669)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BA$5,$H669/$G669,$H669-SUM($I669:AZ669)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BB$5,$H669/$G669,$H669-SUM($I669:BA669)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BC$5,$H669/$G669,$H669-SUM($I669:BB669)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BD$5,$H669/$G669,$H669-SUM($I669:BC669)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BE$5,$H669/$G669,$H669-SUM($I669:BD669)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BF$5,$H669/$G669,$H669-SUM($I669:BE669)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BG$5,$H669/$G669,$H669-SUM($I669:BF669)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BH$5,$H669/$G669,$H669-SUM($I669:BG669)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BI$5,$H669/$G669,$H669-SUM($I669:BH669)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BJ$5,$H669/$G669,$H669-SUM($I669:BI669)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BK$5,$H669/$G669,$H669-SUM($I669:BJ669)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BL$5,$H669/$G669,$H669-SUM($I669:BK669)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BM$5,$H669/$G669,$H669-SUM($I669:BL669)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BN$5,$H669/$G669,$H669-SUM($I669:BM669)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BO$5,$H669/$G669,$H669-SUM($I669:BN669)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BP$5,$H669/$G669,$H669-SUM($I669:BO669)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BQ$5,$H669/$G669,$H669-SUM($I669:BP669)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BR$5,$H669/$G669,$H669-SUM($I669:BQ669)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BS$5,$H669/$G669,$H669-SUM($I669:BR669)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BT$5,$H669/$G669,$H669-SUM($I669:BS669)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BU$5,$H669/$G669,$H669-SUM($I669:BT669)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BV$5,$H669/$G669,$H669-SUM($I669:BU669)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BW$5,$H669/$G669,$H669-SUM($I669:BV669)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BX$5,$H669/$G669,$H669-SUM($I669:BW669)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BY$5,$H669/$G669,$H669-SUM($I669:BX669)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>BZ$5,$H669/$G669,$H669-SUM($I669:BY669)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>CA$5,$H669/$G669,$H669-SUM($I669:BZ669)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>CB$5,$H669/$G669,$H669-SUM($I669:CA669)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D669,$G669=\"n/a\"),0,IF(SUM($D669,$G669+0.5)>CC$5,$H669/$G669,$H669-SUM($I669:CB669)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>J$5,$H670/$G670,$H670-SUM($I670:I670)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>K$5,$H670/$G670,$H670-SUM($I670:J670)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>L$5,$H670/$G670,$H670-SUM($I670:K670)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>M$5,$H670/$G670,$H670-SUM($I670:L670)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>N$5,$H670/$G670,$H670-SUM($I670:M670)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>O$5,$H670/$G670,$H670-SUM($I670:N670)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>P$5,$H670/$G670,$H670-SUM($I670:O670)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>Q$5,$H670/$G670,$H670-SUM($I670:P670)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>R$5,$H670/$G670,$H670-SUM($I670:Q670)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>S$5,$H670/$G670,$H670-SUM($I670:R670)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>T$5,$H670/$G670,$H670-SUM($I670:S670)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>U$5,$H670/$G670,$H670-SUM($I670:T670)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>V$5,$H670/$G670,$H670-SUM($I670:U670)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>W$5,$H670/$G670,$H670-SUM($I670:V670)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>X$5,$H670/$G670,$H670-SUM($I670:W670)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>Y$5,$H670/$G670,$H670-SUM($I670:X670)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>Z$5,$H670/$G670,$H670-SUM($I670:Y670)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AA$5,$H670/$G670,$H670-SUM($I670:Z670)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AB$5,$H670/$G670,$H670-SUM($I670:AA670)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AC$5,$H670/$G670,$H670-SUM($I670:AB670)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AD$5,$H670/$G670,$H670-SUM($I670:AC670)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AE$5,$H670/$G670,$H670-SUM($I670:AD670)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AF$5,$H670/$G670,$H670-SUM($I670:AE670)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AG$5,$H670/$G670,$H670-SUM($I670:AF670)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AH$5,$H670/$G670,$H670-SUM($I670:AG670)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AI$5,$H670/$G670,$H670-SUM($I670:AH670)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AJ$5,$H670/$G670,$H670-SUM($I670:AI670)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AK$5,$H670/$G670,$H670-SUM($I670:AJ670)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AL$5,$H670/$G670,$H670-SUM($I670:AK670)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AM$5,$H670/$G670,$H670-SUM($I670:AL670)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AN$5,$H670/$G670,$H670-SUM($I670:AM670)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AO$5,$H670/$G670,$H670-SUM($I670:AN670)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AP$5,$H670/$G670,$H670-SUM($I670:AO670)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AQ$5,$H670/$G670,$H670-SUM($I670:AP670)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AR$5,$H670/$G670,$H670-SUM($I670:AQ670)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AS$5,$H670/$G670,$H670-SUM($I670:AR670)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AT$5,$H670/$G670,$H670-SUM($I670:AS670)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AU$5,$H670/$G670,$H670-SUM($I670:AT670)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AV$5,$H670/$G670,$H670-SUM($I670:AU670)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AW$5,$H670/$G670,$H670-SUM($I670:AV670)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AX$5,$H670/$G670,$H670-SUM($I670:AW670)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AY$5,$H670/$G670,$H670-SUM($I670:AX670)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>AZ$5,$H670/$G670,$H670-SUM($I670:AY670)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BA$5,$H670/$G670,$H670-SUM($I670:AZ670)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BB$5,$H670/$G670,$H670-SUM($I670:BA670)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BC$5,$H670/$G670,$H670-SUM($I670:BB670)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BD$5,$H670/$G670,$H670-SUM($I670:BC670)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BE$5,$H670/$G670,$H670-SUM($I670:BD670)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BF$5,$H670/$G670,$H670-SUM($I670:BE670)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BG$5,$H670/$G670,$H670-SUM($I670:BF670)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BH$5,$H670/$G670,$H670-SUM($I670:BG670)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BI$5,$H670/$G670,$H670-SUM($I670:BH670)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BJ$5,$H670/$G670,$H670-SUM($I670:BI670)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BK$5,$H670/$G670,$H670-SUM($I670:BJ670)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BL$5,$H670/$G670,$H670-SUM($I670:BK670)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BM$5,$H670/$G670,$H670-SUM($I670:BL670)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BN$5,$H670/$G670,$H670-SUM($I670:BM670)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BO$5,$H670/$G670,$H670-SUM($I670:BN670)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BP$5,$H670/$G670,$H670-SUM($I670:BO670)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BQ$5,$H670/$G670,$H670-SUM($I670:BP670)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BR$5,$H670/$G670,$H670-SUM($I670:BQ670)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BS$5,$H670/$G670,$H670-SUM($I670:BR670)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BT$5,$H670/$G670,$H670-SUM($I670:BS670)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BU$5,$H670/$G670,$H670-SUM($I670:BT670)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BV$5,$H670/$G670,$H670-SUM($I670:BU670)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BW$5,$H670/$G670,$H670-SUM($I670:BV670)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BX$5,$H670/$G670,$H670-SUM($I670:BW670)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BY$5,$H670/$G670,$H670-SUM($I670:BX670)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>BZ$5,$H670/$G670,$H670-SUM($I670:BY670)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>CA$5,$H670/$G670,$H670-SUM($I670:BZ670)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>CB$5,$H670/$G670,$H670-SUM($I670:CA670)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D670,$G670=\"n/a\"),0,IF(SUM($D670,$G670+0.5)>CC$5,$H670/$G670,$H670-SUM($I670:CB670)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>J$5,$H671/$G671,$H671-SUM($I671:I671)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>K$5,$H671/$G671,$H671-SUM($I671:J671)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>L$5,$H671/$G671,$H671-SUM($I671:K671)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>M$5,$H671/$G671,$H671-SUM($I671:L671)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>N$5,$H671/$G671,$H671-SUM($I671:M671)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>O$5,$H671/$G671,$H671-SUM($I671:N671)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>P$5,$H671/$G671,$H671-SUM($I671:O671)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>Q$5,$H671/$G671,$H671-SUM($I671:P671)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>R$5,$H671/$G671,$H671-SUM($I671:Q671)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>S$5,$H671/$G671,$H671-SUM($I671:R671)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>T$5,$H671/$G671,$H671-SUM($I671:S671)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>U$5,$H671/$G671,$H671-SUM($I671:T671)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>V$5,$H671/$G671,$H671-SUM($I671:U671)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>W$5,$H671/$G671,$H671-SUM($I671:V671)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>X$5,$H671/$G671,$H671-SUM($I671:W671)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>Y$5,$H671/$G671,$H671-SUM($I671:X671)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>Z$5,$H671/$G671,$H671-SUM($I671:Y671)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AA$5,$H671/$G671,$H671-SUM($I671:Z671)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AB$5,$H671/$G671,$H671-SUM($I671:AA671)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AC$5,$H671/$G671,$H671-SUM($I671:AB671)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AD$5,$H671/$G671,$H671-SUM($I671:AC671)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AE$5,$H671/$G671,$H671-SUM($I671:AD671)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AF$5,$H671/$G671,$H671-SUM($I671:AE671)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AG$5,$H671/$G671,$H671-SUM($I671:AF671)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AH$5,$H671/$G671,$H671-SUM($I671:AG671)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AI$5,$H671/$G671,$H671-SUM($I671:AH671)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AJ$5,$H671/$G671,$H671-SUM($I671:AI671)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AK$5,$H671/$G671,$H671-SUM($I671:AJ671)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AL$5,$H671/$G671,$H671-SUM($I671:AK671)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AM$5,$H671/$G671,$H671-SUM($I671:AL671)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AN$5,$H671/$G671,$H671-SUM($I671:AM671)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AO$5,$H671/$G671,$H671-SUM($I671:AN671)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AP$5,$H671/$G671,$H671-SUM($I671:AO671)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AQ$5,$H671/$G671,$H671-SUM($I671:AP671)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AR$5,$H671/$G671,$H671-SUM($I671:AQ671)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AS$5,$H671/$G671,$H671-SUM($I671:AR671)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AT$5,$H671/$G671,$H671-SUM($I671:AS671)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AU$5,$H671/$G671,$H671-SUM($I671:AT671)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AV$5,$H671/$G671,$H671-SUM($I671:AU671)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AW$5,$H671/$G671,$H671-SUM($I671:AV671)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AX$5,$H671/$G671,$H671-SUM($I671:AW671)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AY$5,$H671/$G671,$H671-SUM($I671:AX671)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>AZ$5,$H671/$G671,$H671-SUM($I671:AY671)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BA$5,$H671/$G671,$H671-SUM($I671:AZ671)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BB$5,$H671/$G671,$H671-SUM($I671:BA671)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BC$5,$H671/$G671,$H671-SUM($I671:BB671)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BD$5,$H671/$G671,$H671-SUM($I671:BC671)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BE$5,$H671/$G671,$H671-SUM($I671:BD671)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BF$5,$H671/$G671,$H671-SUM($I671:BE671)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BG$5,$H671/$G671,$H671-SUM($I671:BF671)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BH$5,$H671/$G671,$H671-SUM($I671:BG671)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BI$5,$H671/$G671,$H671-SUM($I671:BH671)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BJ$5,$H671/$G671,$H671-SUM($I671:BI671)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BK$5,$H671/$G671,$H671-SUM($I671:BJ671)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BL$5,$H671/$G671,$H671-SUM($I671:BK671)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BM$5,$H671/$G671,$H671-SUM($I671:BL671)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BN$5,$H671/$G671,$H671-SUM($I671:BM671)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BO$5,$H671/$G671,$H671-SUM($I671:BN671)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BP$5,$H671/$G671,$H671-SUM($I671:BO671)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BQ$5,$H671/$G671,$H671-SUM($I671:BP671)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BR$5,$H671/$G671,$H671-SUM($I671:BQ671)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BS$5,$H671/$G671,$H671-SUM($I671:BR671)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BT$5,$H671/$G671,$H671-SUM($I671:BS671)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BU$5,$H671/$G671,$H671-SUM($I671:BT671)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BV$5,$H671/$G671,$H671-SUM($I671:BU671)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BW$5,$H671/$G671,$H671-SUM($I671:BV671)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BX$5,$H671/$G671,$H671-SUM($I671:BW671)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BY$5,$H671/$G671,$H671-SUM($I671:BX671)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>BZ$5,$H671/$G671,$H671-SUM($I671:BY671)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>CA$5,$H671/$G671,$H671-SUM($I671:BZ671)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>CB$5,$H671/$G671,$H671-SUM($I671:CA671)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D671,$G671=\"n/a\"),0,IF(SUM($D671,$G671+0.5)>CC$5,$H671/$G671,$H671-SUM($I671:CB671)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>J$5,$H672/$G672,$H672-SUM($I672:I672)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>K$5,$H672/$G672,$H672-SUM($I672:J672)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>L$5,$H672/$G672,$H672-SUM($I672:K672)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>M$5,$H672/$G672,$H672-SUM($I672:L672)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>N$5,$H672/$G672,$H672-SUM($I672:M672)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>O$5,$H672/$G672,$H672-SUM($I672:N672)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>P$5,$H672/$G672,$H672-SUM($I672:O672)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>Q$5,$H672/$G672,$H672-SUM($I672:P672)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>R$5,$H672/$G672,$H672-SUM($I672:Q672)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>S$5,$H672/$G672,$H672-SUM($I672:R672)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>T$5,$H672/$G672,$H672-SUM($I672:S672)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>U$5,$H672/$G672,$H672-SUM($I672:T672)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>V$5,$H672/$G672,$H672-SUM($I672:U672)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>W$5,$H672/$G672,$H672-SUM($I672:V672)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>X$5,$H672/$G672,$H672-SUM($I672:W672)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>Y$5,$H672/$G672,$H672-SUM($I672:X672)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>Z$5,$H672/$G672,$H672-SUM($I672:Y672)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AA$5,$H672/$G672,$H672-SUM($I672:Z672)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AB$5,$H672/$G672,$H672-SUM($I672:AA672)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AC$5,$H672/$G672,$H672-SUM($I672:AB672)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AD$5,$H672/$G672,$H672-SUM($I672:AC672)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AE$5,$H672/$G672,$H672-SUM($I672:AD672)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AF$5,$H672/$G672,$H672-SUM($I672:AE672)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AG$5,$H672/$G672,$H672-SUM($I672:AF672)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AH$5,$H672/$G672,$H672-SUM($I672:AG672)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AI$5,$H672/$G672,$H672-SUM($I672:AH672)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AJ$5,$H672/$G672,$H672-SUM($I672:AI672)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AK$5,$H672/$G672,$H672-SUM($I672:AJ672)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AL$5,$H672/$G672,$H672-SUM($I672:AK672)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AM$5,$H672/$G672,$H672-SUM($I672:AL672)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AN$5,$H672/$G672,$H672-SUM($I672:AM672)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AO$5,$H672/$G672,$H672-SUM($I672:AN672)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AP$5,$H672/$G672,$H672-SUM($I672:AO672)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AQ$5,$H672/$G672,$H672-SUM($I672:AP672)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AR$5,$H672/$G672,$H672-SUM($I672:AQ672)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AS$5,$H672/$G672,$H672-SUM($I672:AR672)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AT$5,$H672/$G672,$H672-SUM($I672:AS672)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AU$5,$H672/$G672,$H672-SUM($I672:AT672)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AV$5,$H672/$G672,$H672-SUM($I672:AU672)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AW$5,$H672/$G672,$H672-SUM($I672:AV672)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AX$5,$H672/$G672,$H672-SUM($I672:AW672)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AY$5,$H672/$G672,$H672-SUM($I672:AX672)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>AZ$5,$H672/$G672,$H672-SUM($I672:AY672)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BA$5,$H672/$G672,$H672-SUM($I672:AZ672)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BB$5,$H672/$G672,$H672-SUM($I672:BA672)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BC$5,$H672/$G672,$H672-SUM($I672:BB672)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BD$5,$H672/$G672,$H672-SUM($I672:BC672)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BE$5,$H672/$G672,$H672-SUM($I672:BD672)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BF$5,$H672/$G672,$H672-SUM($I672:BE672)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BG$5,$H672/$G672,$H672-SUM($I672:BF672)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BH$5,$H672/$G672,$H672-SUM($I672:BG672)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BI$5,$H672/$G672,$H672-SUM($I672:BH672)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BJ$5,$H672/$G672,$H672-SUM($I672:BI672)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BK$5,$H672/$G672,$H672-SUM($I672:BJ672)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BL$5,$H672/$G672,$H672-SUM($I672:BK672)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BM$5,$H672/$G672,$H672-SUM($I672:BL672)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BN$5,$H672/$G672,$H672-SUM($I672:BM672)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BO$5,$H672/$G672,$H672-SUM($I672:BN672)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BP$5,$H672/$G672,$H672-SUM($I672:BO672)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BQ$5,$H672/$G672,$H672-SUM($I672:BP672)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BR$5,$H672/$G672,$H672-SUM($I672:BQ672)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BS$5,$H672/$G672,$H672-SUM($I672:BR672)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BT$5,$H672/$G672,$H672-SUM($I672:BS672)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BU$5,$H672/$G672,$H672-SUM($I672:BT672)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BV$5,$H672/$G672,$H672-SUM($I672:BU672)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BW$5,$H672/$G672,$H672-SUM($I672:BV672)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BX$5,$H672/$G672,$H672-SUM($I672:BW672)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BY$5,$H672/$G672,$H672-SUM($I672:BX672)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>BZ$5,$H672/$G672,$H672-SUM($I672:BY672)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>CA$5,$H672/$G672,$H672-SUM($I672:BZ672)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>CB$5,$H672/$G672,$H672-SUM($I672:CA672)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D672,$G672=\"n/a\"),0,IF(SUM($D672,$G672+0.5)>CC$5,$H672/$G672,$H672-SUM($I672:CB672)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>J$5,$H673/$G673,$H673-SUM($I673:I673)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>K$5,$H673/$G673,$H673-SUM($I673:J673)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>L$5,$H673/$G673,$H673-SUM($I673:K673)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>M$5,$H673/$G673,$H673-SUM($I673:L673)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>N$5,$H673/$G673,$H673-SUM($I673:M673)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>O$5,$H673/$G673,$H673-SUM($I673:N673)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>P$5,$H673/$G673,$H673-SUM($I673:O673)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>Q$5,$H673/$G673,$H673-SUM($I673:P673)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>R$5,$H673/$G673,$H673-SUM($I673:Q673)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>S$5,$H673/$G673,$H673-SUM($I673:R673)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>T$5,$H673/$G673,$H673-SUM($I673:S673)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>U$5,$H673/$G673,$H673-SUM($I673:T673)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>V$5,$H673/$G673,$H673-SUM($I673:U673)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>W$5,$H673/$G673,$H673-SUM($I673:V673)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>X$5,$H673/$G673,$H673-SUM($I673:W673)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>Y$5,$H673/$G673,$H673-SUM($I673:X673)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>Z$5,$H673/$G673,$H673-SUM($I673:Y673)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AA$5,$H673/$G673,$H673-SUM($I673:Z673)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AB$5,$H673/$G673,$H673-SUM($I673:AA673)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AC$5,$H673/$G673,$H673-SUM($I673:AB673)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AD$5,$H673/$G673,$H673-SUM($I673:AC673)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AE$5,$H673/$G673,$H673-SUM($I673:AD673)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AF$5,$H673/$G673,$H673-SUM($I673:AE673)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AG$5,$H673/$G673,$H673-SUM($I673:AF673)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AH$5,$H673/$G673,$H673-SUM($I673:AG673)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AI$5,$H673/$G673,$H673-SUM($I673:AH673)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AJ$5,$H673/$G673,$H673-SUM($I673:AI673)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AK$5,$H673/$G673,$H673-SUM($I673:AJ673)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AL$5,$H673/$G673,$H673-SUM($I673:AK673)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AM$5,$H673/$G673,$H673-SUM($I673:AL673)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AN$5,$H673/$G673,$H673-SUM($I673:AM673)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AO$5,$H673/$G673,$H673-SUM($I673:AN673)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AP$5,$H673/$G673,$H673-SUM($I673:AO673)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AQ$5,$H673/$G673,$H673-SUM($I673:AP673)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AR$5,$H673/$G673,$H673-SUM($I673:AQ673)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AS$5,$H673/$G673,$H673-SUM($I673:AR673)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AT$5,$H673/$G673,$H673-SUM($I673:AS673)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AU$5,$H673/$G673,$H673-SUM($I673:AT673)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AV$5,$H673/$G673,$H673-SUM($I673:AU673)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AW$5,$H673/$G673,$H673-SUM($I673:AV673)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AX$5,$H673/$G673,$H673-SUM($I673:AW673)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AY$5,$H673/$G673,$H673-SUM($I673:AX673)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>AZ$5,$H673/$G673,$H673-SUM($I673:AY673)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BA$5,$H673/$G673,$H673-SUM($I673:AZ673)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BB$5,$H673/$G673,$H673-SUM($I673:BA673)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BC$5,$H673/$G673,$H673-SUM($I673:BB673)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BD$5,$H673/$G673,$H673-SUM($I673:BC673)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BE$5,$H673/$G673,$H673-SUM($I673:BD673)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BF$5,$H673/$G673,$H673-SUM($I673:BE673)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BG$5,$H673/$G673,$H673-SUM($I673:BF673)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BH$5,$H673/$G673,$H673-SUM($I673:BG673)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BI$5,$H673/$G673,$H673-SUM($I673:BH673)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BJ$5,$H673/$G673,$H673-SUM($I673:BI673)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BK$5,$H673/$G673,$H673-SUM($I673:BJ673)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BL$5,$H673/$G673,$H673-SUM($I673:BK673)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BM$5,$H673/$G673,$H673-SUM($I673:BL673)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BN$5,$H673/$G673,$H673-SUM($I673:BM673)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BO$5,$H673/$G673,$H673-SUM($I673:BN673)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BP$5,$H673/$G673,$H673-SUM($I673:BO673)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BQ$5,$H673/$G673,$H673-SUM($I673:BP673)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BR$5,$H673/$G673,$H673-SUM($I673:BQ673)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BS$5,$H673/$G673,$H673-SUM($I673:BR673)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BT$5,$H673/$G673,$H673-SUM($I673:BS673)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BU$5,$H673/$G673,$H673-SUM($I673:BT673)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BV$5,$H673/$G673,$H673-SUM($I673:BU673)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BW$5,$H673/$G673,$H673-SUM($I673:BV673)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BX$5,$H673/$G673,$H673-SUM($I673:BW673)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BY$5,$H673/$G673,$H673-SUM($I673:BX673)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>BZ$5,$H673/$G673,$H673-SUM($I673:BY673)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>CA$5,$H673/$G673,$H673-SUM($I673:BZ673)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>CB$5,$H673/$G673,$H673-SUM($I673:CA673)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D673,$G673=\"n/a\"),0,IF(SUM($D673,$G673+0.5)>CC$5,$H673/$G673,$H673-SUM($I673:CB673)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>J$5,$H674/$G674,$H674-SUM($I674:I674)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>K$5,$H674/$G674,$H674-SUM($I674:J674)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>L$5,$H674/$G674,$H674-SUM($I674:K674)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>M$5,$H674/$G674,$H674-SUM($I674:L674)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>N$5,$H674/$G674,$H674-SUM($I674:M674)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>O$5,$H674/$G674,$H674-SUM($I674:N674)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>P$5,$H674/$G674,$H674-SUM($I674:O674)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>Q$5,$H674/$G674,$H674-SUM($I674:P674)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>R$5,$H674/$G674,$H674-SUM($I674:Q674)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>S$5,$H674/$G674,$H674-SUM($I674:R674)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>T$5,$H674/$G674,$H674-SUM($I674:S674)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>U$5,$H674/$G674,$H674-SUM($I674:T674)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>V$5,$H674/$G674,$H674-SUM($I674:U674)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>W$5,$H674/$G674,$H674-SUM($I674:V674)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>X$5,$H674/$G674,$H674-SUM($I674:W674)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>Y$5,$H674/$G674,$H674-SUM($I674:X674)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>Z$5,$H674/$G674,$H674-SUM($I674:Y674)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AA$5,$H674/$G674,$H674-SUM($I674:Z674)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AB$5,$H674/$G674,$H674-SUM($I674:AA674)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AC$5,$H674/$G674,$H674-SUM($I674:AB674)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AD$5,$H674/$G674,$H674-SUM($I674:AC674)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AE$5,$H674/$G674,$H674-SUM($I674:AD674)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AF$5,$H674/$G674,$H674-SUM($I674:AE674)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AG$5,$H674/$G674,$H674-SUM($I674:AF674)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AH$5,$H674/$G674,$H674-SUM($I674:AG674)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AI$5,$H674/$G674,$H674-SUM($I674:AH674)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AJ$5,$H674/$G674,$H674-SUM($I674:AI674)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AK$5,$H674/$G674,$H674-SUM($I674:AJ674)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AL$5,$H674/$G674,$H674-SUM($I674:AK674)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AM$5,$H674/$G674,$H674-SUM($I674:AL674)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AN$5,$H674/$G674,$H674-SUM($I674:AM674)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AO$5,$H674/$G674,$H674-SUM($I674:AN674)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AP$5,$H674/$G674,$H674-SUM($I674:AO674)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AQ$5,$H674/$G674,$H674-SUM($I674:AP674)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AR$5,$H674/$G674,$H674-SUM($I674:AQ674)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AS$5,$H674/$G674,$H674-SUM($I674:AR674)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AT$5,$H674/$G674,$H674-SUM($I674:AS674)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AU$5,$H674/$G674,$H674-SUM($I674:AT674)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AV$5,$H674/$G674,$H674-SUM($I674:AU674)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AW$5,$H674/$G674,$H674-SUM($I674:AV674)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AX$5,$H674/$G674,$H674-SUM($I674:AW674)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AY$5,$H674/$G674,$H674-SUM($I674:AX674)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>AZ$5,$H674/$G674,$H674-SUM($I674:AY674)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BA$5,$H674/$G674,$H674-SUM($I674:AZ674)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BB$5,$H674/$G674,$H674-SUM($I674:BA674)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BC$5,$H674/$G674,$H674-SUM($I674:BB674)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BD$5,$H674/$G674,$H674-SUM($I674:BC674)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BE$5,$H674/$G674,$H674-SUM($I674:BD674)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BF$5,$H674/$G674,$H674-SUM($I674:BE674)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BG$5,$H674/$G674,$H674-SUM($I674:BF674)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BH$5,$H674/$G674,$H674-SUM($I674:BG674)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BI$5,$H674/$G674,$H674-SUM($I674:BH674)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BJ$5,$H674/$G674,$H674-SUM($I674:BI674)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BK$5,$H674/$G674,$H674-SUM($I674:BJ674)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BL$5,$H674/$G674,$H674-SUM($I674:BK674)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BM$5,$H674/$G674,$H674-SUM($I674:BL674)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BN$5,$H674/$G674,$H674-SUM($I674:BM674)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BO$5,$H674/$G674,$H674-SUM($I674:BN674)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BP$5,$H674/$G674,$H674-SUM($I674:BO674)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BQ$5,$H674/$G674,$H674-SUM($I674:BP674)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BR$5,$H674/$G674,$H674-SUM($I674:BQ674)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BS$5,$H674/$G674,$H674-SUM($I674:BR674)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BT$5,$H674/$G674,$H674-SUM($I674:BS674)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BU$5,$H674/$G674,$H674-SUM($I674:BT674)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BV$5,$H674/$G674,$H674-SUM($I674:BU674)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BW$5,$H674/$G674,$H674-SUM($I674:BV674)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BX$5,$H674/$G674,$H674-SUM($I674:BW674)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BY$5,$H674/$G674,$H674-SUM($I674:BX674)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>BZ$5,$H674/$G674,$H674-SUM($I674:BY674)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>CA$5,$H674/$G674,$H674-SUM($I674:BZ674)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>CB$5,$H674/$G674,$H674-SUM($I674:CA674)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D674,$G674=\"n/a\"),0,IF(SUM($D674,$G674+0.5)>CC$5,$H674/$G674,$H674-SUM($I674:CB674)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>J$5,$H675/$G675,$H675-SUM($I675:I675)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>K$5,$H675/$G675,$H675-SUM($I675:J675)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>L$5,$H675/$G675,$H675-SUM($I675:K675)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>M$5,$H675/$G675,$H675-SUM($I675:L675)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>N$5,$H675/$G675,$H675-SUM($I675:M675)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>O$5,$H675/$G675,$H675-SUM($I675:N675)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>P$5,$H675/$G675,$H675-SUM($I675:O675)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>Q$5,$H675/$G675,$H675-SUM($I675:P675)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>R$5,$H675/$G675,$H675-SUM($I675:Q675)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>S$5,$H675/$G675,$H675-SUM($I675:R675)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>T$5,$H675/$G675,$H675-SUM($I675:S675)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>U$5,$H675/$G675,$H675-SUM($I675:T675)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>V$5,$H675/$G675,$H675-SUM($I675:U675)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>W$5,$H675/$G675,$H675-SUM($I675:V675)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>X$5,$H675/$G675,$H675-SUM($I675:W675)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>Y$5,$H675/$G675,$H675-SUM($I675:X675)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>Z$5,$H675/$G675,$H675-SUM($I675:Y675)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AA$5,$H675/$G675,$H675-SUM($I675:Z675)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AB$5,$H675/$G675,$H675-SUM($I675:AA675)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AC$5,$H675/$G675,$H675-SUM($I675:AB675)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AD$5,$H675/$G675,$H675-SUM($I675:AC675)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AE$5,$H675/$G675,$H675-SUM($I675:AD675)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AF$5,$H675/$G675,$H675-SUM($I675:AE675)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AG$5,$H675/$G675,$H675-SUM($I675:AF675)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AH$5,$H675/$G675,$H675-SUM($I675:AG675)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AI$5,$H675/$G675,$H675-SUM($I675:AH675)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AJ$5,$H675/$G675,$H675-SUM($I675:AI675)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AK$5,$H675/$G675,$H675-SUM($I675:AJ675)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AL$5,$H675/$G675,$H675-SUM($I675:AK675)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AM$5,$H675/$G675,$H675-SUM($I675:AL675)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AN$5,$H675/$G675,$H675-SUM($I675:AM675)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AO$5,$H675/$G675,$H675-SUM($I675:AN675)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AP$5,$H675/$G675,$H675-SUM($I675:AO675)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AQ$5,$H675/$G675,$H675-SUM($I675:AP675)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AR$5,$H675/$G675,$H675-SUM($I675:AQ675)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AS$5,$H675/$G675,$H675-SUM($I675:AR675)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AT$5,$H675/$G675,$H675-SUM($I675:AS675)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AU$5,$H675/$G675,$H675-SUM($I675:AT675)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AV$5,$H675/$G675,$H675-SUM($I675:AU675)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AW$5,$H675/$G675,$H675-SUM($I675:AV675)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AX$5,$H675/$G675,$H675-SUM($I675:AW675)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AY$5,$H675/$G675,$H675-SUM($I675:AX675)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>AZ$5,$H675/$G675,$H675-SUM($I675:AY675)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BA$5,$H675/$G675,$H675-SUM($I675:AZ675)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BB$5,$H675/$G675,$H675-SUM($I675:BA675)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BC$5,$H675/$G675,$H675-SUM($I675:BB675)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BD$5,$H675/$G675,$H675-SUM($I675:BC675)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BE$5,$H675/$G675,$H675-SUM($I675:BD675)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BF$5,$H675/$G675,$H675-SUM($I675:BE675)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BG$5,$H675/$G675,$H675-SUM($I675:BF675)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BH$5,$H675/$G675,$H675-SUM($I675:BG675)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BI$5,$H675/$G675,$H675-SUM($I675:BH675)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BJ$5,$H675/$G675,$H675-SUM($I675:BI675)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BK$5,$H675/$G675,$H675-SUM($I675:BJ675)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BL$5,$H675/$G675,$H675-SUM($I675:BK675)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BM$5,$H675/$G675,$H675-SUM($I675:BL675)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BN$5,$H675/$G675,$H675-SUM($I675:BM675)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BO$5,$H675/$G675,$H675-SUM($I675:BN675)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BP$5,$H675/$G675,$H675-SUM($I675:BO675)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BQ$5,$H675/$G675,$H675-SUM($I675:BP675)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BR$5,$H675/$G675,$H675-SUM($I675:BQ675)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BS$5,$H675/$G675,$H675-SUM($I675:BR675)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BT$5,$H675/$G675,$H675-SUM($I675:BS675)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BU$5,$H675/$G675,$H675-SUM($I675:BT675)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BV$5,$H675/$G675,$H675-SUM($I675:BU675)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BW$5,$H675/$G675,$H675-SUM($I675:BV675)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BX$5,$H675/$G675,$H675-SUM($I675:BW675)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BY$5,$H675/$G675,$H675-SUM($I675:BX675)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>BZ$5,$H675/$G675,$H675-SUM($I675:BY675)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>CA$5,$H675/$G675,$H675-SUM($I675:BZ675)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>CB$5,$H675/$G675,$H675-SUM($I675:CA675)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D675,$G675=\"n/a\"),0,IF(SUM($D675,$G675+0.5)>CC$5,$H675/$G675,$H675-SUM($I675:CB675)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>J$5,$H676/$G676,$H676-SUM($I676:I676)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>K$5,$H676/$G676,$H676-SUM($I676:J676)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>L$5,$H676/$G676,$H676-SUM($I676:K676)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>M$5,$H676/$G676,$H676-SUM($I676:L676)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>N$5,$H676/$G676,$H676-SUM($I676:M676)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>O$5,$H676/$G676,$H676-SUM($I676:N676)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>P$5,$H676/$G676,$H676-SUM($I676:O676)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>Q$5,$H676/$G676,$H676-SUM($I676:P676)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>R$5,$H676/$G676,$H676-SUM($I676:Q676)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>S$5,$H676/$G676,$H676-SUM($I676:R676)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>T$5,$H676/$G676,$H676-SUM($I676:S676)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>U$5,$H676/$G676,$H676-SUM($I676:T676)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>V$5,$H676/$G676,$H676-SUM($I676:U676)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>W$5,$H676/$G676,$H676-SUM($I676:V676)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>X$5,$H676/$G676,$H676-SUM($I676:W676)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>Y$5,$H676/$G676,$H676-SUM($I676:X676)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>Z$5,$H676/$G676,$H676-SUM($I676:Y676)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AA$5,$H676/$G676,$H676-SUM($I676:Z676)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AB$5,$H676/$G676,$H676-SUM($I676:AA676)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AC$5,$H676/$G676,$H676-SUM($I676:AB676)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AD$5,$H676/$G676,$H676-SUM($I676:AC676)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AE$5,$H676/$G676,$H676-SUM($I676:AD676)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AF$5,$H676/$G676,$H676-SUM($I676:AE676)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AG$5,$H676/$G676,$H676-SUM($I676:AF676)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AH$5,$H676/$G676,$H676-SUM($I676:AG676)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AI$5,$H676/$G676,$H676-SUM($I676:AH676)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AJ$5,$H676/$G676,$H676-SUM($I676:AI676)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AK$5,$H676/$G676,$H676-SUM($I676:AJ676)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AL$5,$H676/$G676,$H676-SUM($I676:AK676)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AM$5,$H676/$G676,$H676-SUM($I676:AL676)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AN$5,$H676/$G676,$H676-SUM($I676:AM676)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AO$5,$H676/$G676,$H676-SUM($I676:AN676)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AP$5,$H676/$G676,$H676-SUM($I676:AO676)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AQ$5,$H676/$G676,$H676-SUM($I676:AP676)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AR$5,$H676/$G676,$H676-SUM($I676:AQ676)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AS$5,$H676/$G676,$H676-SUM($I676:AR676)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AT$5,$H676/$G676,$H676-SUM($I676:AS676)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AU$5,$H676/$G676,$H676-SUM($I676:AT676)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AV$5,$H676/$G676,$H676-SUM($I676:AU676)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AW$5,$H676/$G676,$H676-SUM($I676:AV676)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AX$5,$H676/$G676,$H676-SUM($I676:AW676)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AY$5,$H676/$G676,$H676-SUM($I676:AX676)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>AZ$5,$H676/$G676,$H676-SUM($I676:AY676)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BA$5,$H676/$G676,$H676-SUM($I676:AZ676)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BB$5,$H676/$G676,$H676-SUM($I676:BA676)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BC$5,$H676/$G676,$H676-SUM($I676:BB676)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BD$5,$H676/$G676,$H676-SUM($I676:BC676)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BE$5,$H676/$G676,$H676-SUM($I676:BD676)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BF$5,$H676/$G676,$H676-SUM($I676:BE676)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BG$5,$H676/$G676,$H676-SUM($I676:BF676)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BH$5,$H676/$G676,$H676-SUM($I676:BG676)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BI$5,$H676/$G676,$H676-SUM($I676:BH676)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BJ$5,$H676/$G676,$H676-SUM($I676:BI676)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BK$5,$H676/$G676,$H676-SUM($I676:BJ676)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BL$5,$H676/$G676,$H676-SUM($I676:BK676)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BM$5,$H676/$G676,$H676-SUM($I676:BL676)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BN$5,$H676/$G676,$H676-SUM($I676:BM676)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BO$5,$H676/$G676,$H676-SUM($I676:BN676)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BP$5,$H676/$G676,$H676-SUM($I676:BO676)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BQ$5,$H676/$G676,$H676-SUM($I676:BP676)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BR$5,$H676/$G676,$H676-SUM($I676:BQ676)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BS$5,$H676/$G676,$H676-SUM($I676:BR676)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BT$5,$H676/$G676,$H676-SUM($I676:BS676)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BU$5,$H676/$G676,$H676-SUM($I676:BT676)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BV$5,$H676/$G676,$H676-SUM($I676:BU676)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BW$5,$H676/$G676,$H676-SUM($I676:BV676)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BX$5,$H676/$G676,$H676-SUM($I676:BW676)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BY$5,$H676/$G676,$H676-SUM($I676:BX676)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>BZ$5,$H676/$G676,$H676-SUM($I676:BY676)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>CA$5,$H676/$G676,$H676-SUM($I676:BZ676)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>CB$5,$H676/$G676,$H676-SUM($I676:CA676)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D676,$G676=\"n/a\"),0,IF(SUM($D676,$G676+0.5)>CC$5,$H676/$G676,$H676-SUM($I676:CB676)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>J$5,$H677/$G677,$H677-SUM($I677:I677)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>K$5,$H677/$G677,$H677-SUM($I677:J677)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>L$5,$H677/$G677,$H677-SUM($I677:K677)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>M$5,$H677/$G677,$H677-SUM($I677:L677)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>N$5,$H677/$G677,$H677-SUM($I677:M677)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>O$5,$H677/$G677,$H677-SUM($I677:N677)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>P$5,$H677/$G677,$H677-SUM($I677:O677)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>Q$5,$H677/$G677,$H677-SUM($I677:P677)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>R$5,$H677/$G677,$H677-SUM($I677:Q677)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>S$5,$H677/$G677,$H677-SUM($I677:R677)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>T$5,$H677/$G677,$H677-SUM($I677:S677)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>U$5,$H677/$G677,$H677-SUM($I677:T677)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>V$5,$H677/$G677,$H677-SUM($I677:U677)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>W$5,$H677/$G677,$H677-SUM($I677:V677)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>X$5,$H677/$G677,$H677-SUM($I677:W677)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>Y$5,$H677/$G677,$H677-SUM($I677:X677)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>Z$5,$H677/$G677,$H677-SUM($I677:Y677)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AA$5,$H677/$G677,$H677-SUM($I677:Z677)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AB$5,$H677/$G677,$H677-SUM($I677:AA677)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AC$5,$H677/$G677,$H677-SUM($I677:AB677)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AD$5,$H677/$G677,$H677-SUM($I677:AC677)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AE$5,$H677/$G677,$H677-SUM($I677:AD677)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AF$5,$H677/$G677,$H677-SUM($I677:AE677)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AG$5,$H677/$G677,$H677-SUM($I677:AF677)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AH$5,$H677/$G677,$H677-SUM($I677:AG677)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AI$5,$H677/$G677,$H677-SUM($I677:AH677)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AJ$5,$H677/$G677,$H677-SUM($I677:AI677)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AK$5,$H677/$G677,$H677-SUM($I677:AJ677)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AL$5,$H677/$G677,$H677-SUM($I677:AK677)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AM$5,$H677/$G677,$H677-SUM($I677:AL677)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AN$5,$H677/$G677,$H677-SUM($I677:AM677)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AO$5,$H677/$G677,$H677-SUM($I677:AN677)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AP$5,$H677/$G677,$H677-SUM($I677:AO677)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AQ$5,$H677/$G677,$H677-SUM($I677:AP677)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AR$5,$H677/$G677,$H677-SUM($I677:AQ677)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AS$5,$H677/$G677,$H677-SUM($I677:AR677)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AT$5,$H677/$G677,$H677-SUM($I677:AS677)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AU$5,$H677/$G677,$H677-SUM($I677:AT677)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AV$5,$H677/$G677,$H677-SUM($I677:AU677)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AW$5,$H677/$G677,$H677-SUM($I677:AV677)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AX$5,$H677/$G677,$H677-SUM($I677:AW677)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AY$5,$H677/$G677,$H677-SUM($I677:AX677)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>AZ$5,$H677/$G677,$H677-SUM($I677:AY677)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BA$5,$H677/$G677,$H677-SUM($I677:AZ677)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BB$5,$H677/$G677,$H677-SUM($I677:BA677)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BC$5,$H677/$G677,$H677-SUM($I677:BB677)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BD$5,$H677/$G677,$H677-SUM($I677:BC677)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BE$5,$H677/$G677,$H677-SUM($I677:BD677)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BF$5,$H677/$G677,$H677-SUM($I677:BE677)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BG$5,$H677/$G677,$H677-SUM($I677:BF677)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BH$5,$H677/$G677,$H677-SUM($I677:BG677)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BI$5,$H677/$G677,$H677-SUM($I677:BH677)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BJ$5,$H677/$G677,$H677-SUM($I677:BI677)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BK$5,$H677/$G677,$H677-SUM($I677:BJ677)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BL$5,$H677/$G677,$H677-SUM($I677:BK677)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BM$5,$H677/$G677,$H677-SUM($I677:BL677)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BN$5,$H677/$G677,$H677-SUM($I677:BM677)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BO$5,$H677/$G677,$H677-SUM($I677:BN677)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BP$5,$H677/$G677,$H677-SUM($I677:BO677)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BQ$5,$H677/$G677,$H677-SUM($I677:BP677)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BR$5,$H677/$G677,$H677-SUM($I677:BQ677)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BS$5,$H677/$G677,$H677-SUM($I677:BR677)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BT$5,$H677/$G677,$H677-SUM($I677:BS677)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BU$5,$H677/$G677,$H677-SUM($I677:BT677)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BV$5,$H677/$G677,$H677-SUM($I677:BU677)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BW$5,$H677/$G677,$H677-SUM($I677:BV677)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BX$5,$H677/$G677,$H677-SUM($I677:BW677)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BY$5,$H677/$G677,$H677-SUM($I677:BX677)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>BZ$5,$H677/$G677,$H677-SUM($I677:BY677)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>CA$5,$H677/$G677,$H677-SUM($I677:BZ677)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>CB$5,$H677/$G677,$H677-SUM($I677:CA677)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D677,$G677=\"n/a\"),0,IF(SUM($D677,$G677+0.5)>CC$5,$H677/$G677,$H677-SUM($I677:CB677)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>J$5,$H678/$G678,$H678-SUM($I678:I678)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>K$5,$H678/$G678,$H678-SUM($I678:J678)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>L$5,$H678/$G678,$H678-SUM($I678:K678)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>M$5,$H678/$G678,$H678-SUM($I678:L678)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>N$5,$H678/$G678,$H678-SUM($I678:M678)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>O$5,$H678/$G678,$H678-SUM($I678:N678)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>P$5,$H678/$G678,$H678-SUM($I678:O678)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>Q$5,$H678/$G678,$H678-SUM($I678:P678)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>R$5,$H678/$G678,$H678-SUM($I678:Q678)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>S$5,$H678/$G678,$H678-SUM($I678:R678)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>T$5,$H678/$G678,$H678-SUM($I678:S678)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>U$5,$H678/$G678,$H678-SUM($I678:T678)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>V$5,$H678/$G678,$H678-SUM($I678:U678)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>W$5,$H678/$G678,$H678-SUM($I678:V678)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>X$5,$H678/$G678,$H678-SUM($I678:W678)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>Y$5,$H678/$G678,$H678-SUM($I678:X678)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>Z$5,$H678/$G678,$H678-SUM($I678:Y678)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AA$5,$H678/$G678,$H678-SUM($I678:Z678)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AB$5,$H678/$G678,$H678-SUM($I678:AA678)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AC$5,$H678/$G678,$H678-SUM($I678:AB678)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AD$5,$H678/$G678,$H678-SUM($I678:AC678)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AE$5,$H678/$G678,$H678-SUM($I678:AD678)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AF$5,$H678/$G678,$H678-SUM($I678:AE678)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AG$5,$H678/$G678,$H678-SUM($I678:AF678)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AH$5,$H678/$G678,$H678-SUM($I678:AG678)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AI$5,$H678/$G678,$H678-SUM($I678:AH678)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AJ$5,$H678/$G678,$H678-SUM($I678:AI678)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AK$5,$H678/$G678,$H678-SUM($I678:AJ678)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AL$5,$H678/$G678,$H678-SUM($I678:AK678)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AM$5,$H678/$G678,$H678-SUM($I678:AL678)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AN$5,$H678/$G678,$H678-SUM($I678:AM678)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AO$5,$H678/$G678,$H678-SUM($I678:AN678)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AP$5,$H678/$G678,$H678-SUM($I678:AO678)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AQ$5,$H678/$G678,$H678-SUM($I678:AP678)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AR$5,$H678/$G678,$H678-SUM($I678:AQ678)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AS$5,$H678/$G678,$H678-SUM($I678:AR678)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AT$5,$H678/$G678,$H678-SUM($I678:AS678)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AU$5,$H678/$G678,$H678-SUM($I678:AT678)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AV$5,$H678/$G678,$H678-SUM($I678:AU678)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AW$5,$H678/$G678,$H678-SUM($I678:AV678)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AX$5,$H678/$G678,$H678-SUM($I678:AW678)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AY$5,$H678/$G678,$H678-SUM($I678:AX678)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>AZ$5,$H678/$G678,$H678-SUM($I678:AY678)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BA$5,$H678/$G678,$H678-SUM($I678:AZ678)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BB$5,$H678/$G678,$H678-SUM($I678:BA678)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BC$5,$H678/$G678,$H678-SUM($I678:BB678)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BD$5,$H678/$G678,$H678-SUM($I678:BC678)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BE$5,$H678/$G678,$H678-SUM($I678:BD678)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BF$5,$H678/$G678,$H678-SUM($I678:BE678)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BG$5,$H678/$G678,$H678-SUM($I678:BF678)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BH$5,$H678/$G678,$H678-SUM($I678:BG678)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BI$5,$H678/$G678,$H678-SUM($I678:BH678)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BJ$5,$H678/$G678,$H678-SUM($I678:BI678)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BK$5,$H678/$G678,$H678-SUM($I678:BJ678)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BL$5,$H678/$G678,$H678-SUM($I678:BK678)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BM$5,$H678/$G678,$H678-SUM($I678:BL678)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BN$5,$H678/$G678,$H678-SUM($I678:BM678)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BO$5,$H678/$G678,$H678-SUM($I678:BN678)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BP$5,$H678/$G678,$H678-SUM($I678:BO678)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BQ$5,$H678/$G678,$H678-SUM($I678:BP678)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BR$5,$H678/$G678,$H678-SUM($I678:BQ678)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BS$5,$H678/$G678,$H678-SUM($I678:BR678)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BT$5,$H678/$G678,$H678-SUM($I678:BS678)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BU$5,$H678/$G678,$H678-SUM($I678:BT678)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BV$5,$H678/$G678,$H678-SUM($I678:BU678)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BW$5,$H678/$G678,$H678-SUM($I678:BV678)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BX$5,$H678/$G678,$H678-SUM($I678:BW678)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BY$5,$H678/$G678,$H678-SUM($I678:BX678)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>BZ$5,$H678/$G678,$H678-SUM($I678:BY678)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>CA$5,$H678/$G678,$H678-SUM($I678:BZ678)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>CB$5,$H678/$G678,$H678-SUM($I678:CA678)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D678,$G678=\"n/a\"),0,IF(SUM($D678,$G678+0.5)>CC$5,$H678/$G678,$H678-SUM($I678:CB678)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>J$5,$H679/$G679,$H679-SUM($I679:I679)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>K$5,$H679/$G679,$H679-SUM($I679:J679)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>L$5,$H679/$G679,$H679-SUM($I679:K679)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>M$5,$H679/$G679,$H679-SUM($I679:L679)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>N$5,$H679/$G679,$H679-SUM($I679:M679)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>O$5,$H679/$G679,$H679-SUM($I679:N679)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>P$5,$H679/$G679,$H679-SUM($I679:O679)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>Q$5,$H679/$G679,$H679-SUM($I679:P679)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>R$5,$H679/$G679,$H679-SUM($I679:Q679)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>S$5,$H679/$G679,$H679-SUM($I679:R679)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>T$5,$H679/$G679,$H679-SUM($I679:S679)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>U$5,$H679/$G679,$H679-SUM($I679:T679)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>V$5,$H679/$G679,$H679-SUM($I679:U679)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>W$5,$H679/$G679,$H679-SUM($I679:V679)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>X$5,$H679/$G679,$H679-SUM($I679:W679)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>Y$5,$H679/$G679,$H679-SUM($I679:X679)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>Z$5,$H679/$G679,$H679-SUM($I679:Y679)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AA$5,$H679/$G679,$H679-SUM($I679:Z679)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AB$5,$H679/$G679,$H679-SUM($I679:AA679)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AC$5,$H679/$G679,$H679-SUM($I679:AB679)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AD$5,$H679/$G679,$H679-SUM($I679:AC679)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AE$5,$H679/$G679,$H679-SUM($I679:AD679)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AF$5,$H679/$G679,$H679-SUM($I679:AE679)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AG$5,$H679/$G679,$H679-SUM($I679:AF679)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AH$5,$H679/$G679,$H679-SUM($I679:AG679)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AI$5,$H679/$G679,$H679-SUM($I679:AH679)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AJ$5,$H679/$G679,$H679-SUM($I679:AI679)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AK$5,$H679/$G679,$H679-SUM($I679:AJ679)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AL$5,$H679/$G679,$H679-SUM($I679:AK679)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AM$5,$H679/$G679,$H679-SUM($I679:AL679)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AN$5,$H679/$G679,$H679-SUM($I679:AM679)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AO$5,$H679/$G679,$H679-SUM($I679:AN679)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AP$5,$H679/$G679,$H679-SUM($I679:AO679)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AQ$5,$H679/$G679,$H679-SUM($I679:AP679)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AR$5,$H679/$G679,$H679-SUM($I679:AQ679)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AS$5,$H679/$G679,$H679-SUM($I679:AR679)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AT$5,$H679/$G679,$H679-SUM($I679:AS679)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AU$5,$H679/$G679,$H679-SUM($I679:AT679)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AV$5,$H679/$G679,$H679-SUM($I679:AU679)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AW$5,$H679/$G679,$H679-SUM($I679:AV679)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AX$5,$H679/$G679,$H679-SUM($I679:AW679)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AY$5,$H679/$G679,$H679-SUM($I679:AX679)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>AZ$5,$H679/$G679,$H679-SUM($I679:AY679)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BA$5,$H679/$G679,$H679-SUM($I679:AZ679)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BB$5,$H679/$G679,$H679-SUM($I679:BA679)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BC$5,$H679/$G679,$H679-SUM($I679:BB679)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BD$5,$H679/$G679,$H679-SUM($I679:BC679)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BE$5,$H679/$G679,$H679-SUM($I679:BD679)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BF$5,$H679/$G679,$H679-SUM($I679:BE679)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BG$5,$H679/$G679,$H679-SUM($I679:BF679)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BH$5,$H679/$G679,$H679-SUM($I679:BG679)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BI$5,$H679/$G679,$H679-SUM($I679:BH679)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BJ$5,$H679/$G679,$H679-SUM($I679:BI679)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BK$5,$H679/$G679,$H679-SUM($I679:BJ679)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BL$5,$H679/$G679,$H679-SUM($I679:BK679)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BM$5,$H679/$G679,$H679-SUM($I679:BL679)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BN$5,$H679/$G679,$H679-SUM($I679:BM679)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BO$5,$H679/$G679,$H679-SUM($I679:BN679)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BP$5,$H679/$G679,$H679-SUM($I679:BO679)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BQ$5,$H679/$G679,$H679-SUM($I679:BP679)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BR$5,$H679/$G679,$H679-SUM($I679:BQ679)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BS$5,$H679/$G679,$H679-SUM($I679:BR679)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BT$5,$H679/$G679,$H679-SUM($I679:BS679)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BU$5,$H679/$G679,$H679-SUM($I679:BT679)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BV$5,$H679/$G679,$H679-SUM($I679:BU679)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BW$5,$H679/$G679,$H679-SUM($I679:BV679)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BX$5,$H679/$G679,$H679-SUM($I679:BW679)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BY$5,$H679/$G679,$H679-SUM($I679:BX679)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>BZ$5,$H679/$G679,$H679-SUM($I679:BY679)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>CA$5,$H679/$G679,$H679-SUM($I679:BZ679)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>CB$5,$H679/$G679,$H679-SUM($I679:CA679)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D679,$G679=\"n/a\"),0,IF(SUM($D679,$G679+0.5)>CC$5,$H679/$G679,$H679-SUM($I679:CB679)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>J$5,$H680/$G680,$H680-SUM($I680:I680)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>K$5,$H680/$G680,$H680-SUM($I680:J680)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>L$5,$H680/$G680,$H680-SUM($I680:K680)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>M$5,$H680/$G680,$H680-SUM($I680:L680)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>N$5,$H680/$G680,$H680-SUM($I680:M680)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>O$5,$H680/$G680,$H680-SUM($I680:N680)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>P$5,$H680/$G680,$H680-SUM($I680:O680)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>Q$5,$H680/$G680,$H680-SUM($I680:P680)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>R$5,$H680/$G680,$H680-SUM($I680:Q680)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>S$5,$H680/$G680,$H680-SUM($I680:R680)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>T$5,$H680/$G680,$H680-SUM($I680:S680)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>U$5,$H680/$G680,$H680-SUM($I680:T680)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>V$5,$H680/$G680,$H680-SUM($I680:U680)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>W$5,$H680/$G680,$H680-SUM($I680:V680)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>X$5,$H680/$G680,$H680-SUM($I680:W680)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>Y$5,$H680/$G680,$H680-SUM($I680:X680)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>Z$5,$H680/$G680,$H680-SUM($I680:Y680)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AA$5,$H680/$G680,$H680-SUM($I680:Z680)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AB$5,$H680/$G680,$H680-SUM($I680:AA680)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AC$5,$H680/$G680,$H680-SUM($I680:AB680)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AD$5,$H680/$G680,$H680-SUM($I680:AC680)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AE$5,$H680/$G680,$H680-SUM($I680:AD680)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AF$5,$H680/$G680,$H680-SUM($I680:AE680)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AG$5,$H680/$G680,$H680-SUM($I680:AF680)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AH$5,$H680/$G680,$H680-SUM($I680:AG680)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AI$5,$H680/$G680,$H680-SUM($I680:AH680)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AJ$5,$H680/$G680,$H680-SUM($I680:AI680)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AK$5,$H680/$G680,$H680-SUM($I680:AJ680)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AL$5,$H680/$G680,$H680-SUM($I680:AK680)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AM$5,$H680/$G680,$H680-SUM($I680:AL680)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AN$5,$H680/$G680,$H680-SUM($I680:AM680)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AO$5,$H680/$G680,$H680-SUM($I680:AN680)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AP$5,$H680/$G680,$H680-SUM($I680:AO680)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AQ$5,$H680/$G680,$H680-SUM($I680:AP680)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AR$5,$H680/$G680,$H680-SUM($I680:AQ680)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AS$5,$H680/$G680,$H680-SUM($I680:AR680)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AT$5,$H680/$G680,$H680-SUM($I680:AS680)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AU$5,$H680/$G680,$H680-SUM($I680:AT680)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AV$5,$H680/$G680,$H680-SUM($I680:AU680)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AW$5,$H680/$G680,$H680-SUM($I680:AV680)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AX$5,$H680/$G680,$H680-SUM($I680:AW680)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AY$5,$H680/$G680,$H680-SUM($I680:AX680)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>AZ$5,$H680/$G680,$H680-SUM($I680:AY680)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BA$5,$H680/$G680,$H680-SUM($I680:AZ680)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BB$5,$H680/$G680,$H680-SUM($I680:BA680)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BC$5,$H680/$G680,$H680-SUM($I680:BB680)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BD$5,$H680/$G680,$H680-SUM($I680:BC680)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BE$5,$H680/$G680,$H680-SUM($I680:BD680)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BF$5,$H680/$G680,$H680-SUM($I680:BE680)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BG$5,$H680/$G680,$H680-SUM($I680:BF680)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BH$5,$H680/$G680,$H680-SUM($I680:BG680)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BI$5,$H680/$G680,$H680-SUM($I680:BH680)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BJ$5,$H680/$G680,$H680-SUM($I680:BI680)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BK$5,$H680/$G680,$H680-SUM($I680:BJ680)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BL$5,$H680/$G680,$H680-SUM($I680:BK680)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BM$5,$H680/$G680,$H680-SUM($I680:BL680)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BN$5,$H680/$G680,$H680-SUM($I680:BM680)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BO$5,$H680/$G680,$H680-SUM($I680:BN680)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BP$5,$H680/$G680,$H680-SUM($I680:BO680)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BQ$5,$H680/$G680,$H680-SUM($I680:BP680)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BR$5,$H680/$G680,$H680-SUM($I680:BQ680)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BS$5,$H680/$G680,$H680-SUM($I680:BR680)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BT$5,$H680/$G680,$H680-SUM($I680:BS680)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BU$5,$H680/$G680,$H680-SUM($I680:BT680)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BV$5,$H680/$G680,$H680-SUM($I680:BU680)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BW$5,$H680/$G680,$H680-SUM($I680:BV680)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BX$5,$H680/$G680,$H680-SUM($I680:BW680)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BY$5,$H680/$G680,$H680-SUM($I680:BX680)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>BZ$5,$H680/$G680,$H680-SUM($I680:BY680)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>CA$5,$H680/$G680,$H680-SUM($I680:BZ680)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>CB$5,$H680/$G680,$H680-SUM($I680:CA680)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D680,$G680=\"n/a\"),0,IF(SUM($D680,$G680+0.5)>CC$5,$H680/$G680,$H680-SUM($I680:CB680)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>J$5,$H681/$G681,$H681-SUM($I681:I681)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>K$5,$H681/$G681,$H681-SUM($I681:J681)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>L$5,$H681/$G681,$H681-SUM($I681:K681)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>M$5,$H681/$G681,$H681-SUM($I681:L681)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>N$5,$H681/$G681,$H681-SUM($I681:M681)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>O$5,$H681/$G681,$H681-SUM($I681:N681)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>P$5,$H681/$G681,$H681-SUM($I681:O681)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>Q$5,$H681/$G681,$H681-SUM($I681:P681)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>R$5,$H681/$G681,$H681-SUM($I681:Q681)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>S$5,$H681/$G681,$H681-SUM($I681:R681)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>T$5,$H681/$G681,$H681-SUM($I681:S681)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>U$5,$H681/$G681,$H681-SUM($I681:T681)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>V$5,$H681/$G681,$H681-SUM($I681:U681)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>W$5,$H681/$G681,$H681-SUM($I681:V681)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>X$5,$H681/$G681,$H681-SUM($I681:W681)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>Y$5,$H681/$G681,$H681-SUM($I681:X681)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>Z$5,$H681/$G681,$H681-SUM($I681:Y681)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AA$5,$H681/$G681,$H681-SUM($I681:Z681)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AB$5,$H681/$G681,$H681-SUM($I681:AA681)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AC$5,$H681/$G681,$H681-SUM($I681:AB681)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AD$5,$H681/$G681,$H681-SUM($I681:AC681)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AE$5,$H681/$G681,$H681-SUM($I681:AD681)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AF$5,$H681/$G681,$H681-SUM($I681:AE681)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AG$5,$H681/$G681,$H681-SUM($I681:AF681)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AH$5,$H681/$G681,$H681-SUM($I681:AG681)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AI$5,$H681/$G681,$H681-SUM($I681:AH681)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AJ$5,$H681/$G681,$H681-SUM($I681:AI681)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AK$5,$H681/$G681,$H681-SUM($I681:AJ681)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AL$5,$H681/$G681,$H681-SUM($I681:AK681)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AM$5,$H681/$G681,$H681-SUM($I681:AL681)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AN$5,$H681/$G681,$H681-SUM($I681:AM681)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AO$5,$H681/$G681,$H681-SUM($I681:AN681)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AP$5,$H681/$G681,$H681-SUM($I681:AO681)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AQ$5,$H681/$G681,$H681-SUM($I681:AP681)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AR$5,$H681/$G681,$H681-SUM($I681:AQ681)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AS$5,$H681/$G681,$H681-SUM($I681:AR681)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AT$5,$H681/$G681,$H681-SUM($I681:AS681)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AU$5,$H681/$G681,$H681-SUM($I681:AT681)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AV$5,$H681/$G681,$H681-SUM($I681:AU681)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AW$5,$H681/$G681,$H681-SUM($I681:AV681)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AX$5,$H681/$G681,$H681-SUM($I681:AW681)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AY$5,$H681/$G681,$H681-SUM($I681:AX681)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>AZ$5,$H681/$G681,$H681-SUM($I681:AY681)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BA$5,$H681/$G681,$H681-SUM($I681:AZ681)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BB$5,$H681/$G681,$H681-SUM($I681:BA681)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BC$5,$H681/$G681,$H681-SUM($I681:BB681)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BD$5,$H681/$G681,$H681-SUM($I681:BC681)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BE$5,$H681/$G681,$H681-SUM($I681:BD681)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BF$5,$H681/$G681,$H681-SUM($I681:BE681)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BG$5,$H681/$G681,$H681-SUM($I681:BF681)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BH$5,$H681/$G681,$H681-SUM($I681:BG681)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BI$5,$H681/$G681,$H681-SUM($I681:BH681)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BJ$5,$H681/$G681,$H681-SUM($I681:BI681)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BK$5,$H681/$G681,$H681-SUM($I681:BJ681)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BL$5,$H681/$G681,$H681-SUM($I681:BK681)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BM$5,$H681/$G681,$H681-SUM($I681:BL681)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BN$5,$H681/$G681,$H681-SUM($I681:BM681)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BO$5,$H681/$G681,$H681-SUM($I681:BN681)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BP$5,$H681/$G681,$H681-SUM($I681:BO681)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BQ$5,$H681/$G681,$H681-SUM($I681:BP681)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BR$5,$H681/$G681,$H681-SUM($I681:BQ681)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BS$5,$H681/$G681,$H681-SUM($I681:BR681)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BT$5,$H681/$G681,$H681-SUM($I681:BS681)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BU$5,$H681/$G681,$H681-SUM($I681:BT681)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BV$5,$H681/$G681,$H681-SUM($I681:BU681)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BW$5,$H681/$G681,$H681-SUM($I681:BV681)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BX$5,$H681/$G681,$H681-SUM($I681:BW681)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BY$5,$H681/$G681,$H681-SUM($I681:BX681)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>BZ$5,$H681/$G681,$H681-SUM($I681:BY681)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>CA$5,$H681/$G681,$H681-SUM($I681:BZ681)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>CB$5,$H681/$G681,$H681-SUM($I681:CA681)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D681,$G681=\"n/a\"),0,IF(SUM($D681,$G681+0.5)>CC$5,$H681/$G681,$H681-SUM($I681:CB681)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>J$5,$H682/$G682,$H682-SUM($I682:I682)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>K$5,$H682/$G682,$H682-SUM($I682:J682)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>L$5,$H682/$G682,$H682-SUM($I682:K682)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>M$5,$H682/$G682,$H682-SUM($I682:L682)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>N$5,$H682/$G682,$H682-SUM($I682:M682)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>O$5,$H682/$G682,$H682-SUM($I682:N682)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>P$5,$H682/$G682,$H682-SUM($I682:O682)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>Q$5,$H682/$G682,$H682-SUM($I682:P682)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>R$5,$H682/$G682,$H682-SUM($I682:Q682)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>S$5,$H682/$G682,$H682-SUM($I682:R682)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>T$5,$H682/$G682,$H682-SUM($I682:S682)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>U$5,$H682/$G682,$H682-SUM($I682:T682)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>V$5,$H682/$G682,$H682-SUM($I682:U682)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>W$5,$H682/$G682,$H682-SUM($I682:V682)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>X$5,$H682/$G682,$H682-SUM($I682:W682)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>Y$5,$H682/$G682,$H682-SUM($I682:X682)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>Z$5,$H682/$G682,$H682-SUM($I682:Y682)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AA$5,$H682/$G682,$H682-SUM($I682:Z682)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AB$5,$H682/$G682,$H682-SUM($I682:AA682)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AC$5,$H682/$G682,$H682-SUM($I682:AB682)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AD$5,$H682/$G682,$H682-SUM($I682:AC682)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AE$5,$H682/$G682,$H682-SUM($I682:AD682)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AF$5,$H682/$G682,$H682-SUM($I682:AE682)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AG$5,$H682/$G682,$H682-SUM($I682:AF682)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AH$5,$H682/$G682,$H682-SUM($I682:AG682)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AI$5,$H682/$G682,$H682-SUM($I682:AH682)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AJ$5,$H682/$G682,$H682-SUM($I682:AI682)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AK$5,$H682/$G682,$H682-SUM($I682:AJ682)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AL$5,$H682/$G682,$H682-SUM($I682:AK682)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AM$5,$H682/$G682,$H682-SUM($I682:AL682)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AN$5,$H682/$G682,$H682-SUM($I682:AM682)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AO$5,$H682/$G682,$H682-SUM($I682:AN682)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AP$5,$H682/$G682,$H682-SUM($I682:AO682)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AQ$5,$H682/$G682,$H682-SUM($I682:AP682)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AR$5,$H682/$G682,$H682-SUM($I682:AQ682)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AS$5,$H682/$G682,$H682-SUM($I682:AR682)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AT$5,$H682/$G682,$H682-SUM($I682:AS682)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AU$5,$H682/$G682,$H682-SUM($I682:AT682)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AV$5,$H682/$G682,$H682-SUM($I682:AU682)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AW$5,$H682/$G682,$H682-SUM($I682:AV682)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AX$5,$H682/$G682,$H682-SUM($I682:AW682)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AY$5,$H682/$G682,$H682-SUM($I682:AX682)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>AZ$5,$H682/$G682,$H682-SUM($I682:AY682)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BA$5,$H682/$G682,$H682-SUM($I682:AZ682)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BB$5,$H682/$G682,$H682-SUM($I682:BA682)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BC$5,$H682/$G682,$H682-SUM($I682:BB682)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BD$5,$H682/$G682,$H682-SUM($I682:BC682)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BE$5,$H682/$G682,$H682-SUM($I682:BD682)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BF$5,$H682/$G682,$H682-SUM($I682:BE682)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BG$5,$H682/$G682,$H682-SUM($I682:BF682)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BH$5,$H682/$G682,$H682-SUM($I682:BG682)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BI$5,$H682/$G682,$H682-SUM($I682:BH682)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BJ$5,$H682/$G682,$H682-SUM($I682:BI682)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BK$5,$H682/$G682,$H682-SUM($I682:BJ682)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BL$5,$H682/$G682,$H682-SUM($I682:BK682)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BM$5,$H682/$G682,$H682-SUM($I682:BL682)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BN$5,$H682/$G682,$H682-SUM($I682:BM682)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BO$5,$H682/$G682,$H682-SUM($I682:BN682)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BP$5,$H682/$G682,$H682-SUM($I682:BO682)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BQ$5,$H682/$G682,$H682-SUM($I682:BP682)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BR$5,$H682/$G682,$H682-SUM($I682:BQ682)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BS$5,$H682/$G682,$H682-SUM($I682:BR682)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BT$5,$H682/$G682,$H682-SUM($I682:BS682)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BU$5,$H682/$G682,$H682-SUM($I682:BT682)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BV$5,$H682/$G682,$H682-SUM($I682:BU682)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BW$5,$H682/$G682,$H682-SUM($I682:BV682)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BX$5,$H682/$G682,$H682-SUM($I682:BW682)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BY$5,$H682/$G682,$H682-SUM($I682:BX682)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>BZ$5,$H682/$G682,$H682-SUM($I682:BY682)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>CA$5,$H682/$G682,$H682-SUM($I682:BZ682)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>CB$5,$H682/$G682,$H682-SUM($I682:CA682)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D682,$G682=\"n/a\"),0,IF(SUM($D682,$G682+0.5)>CC$5,$H682/$G682,$H682-SUM($I682:CB682)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>J$5,$H683/$G683,$H683-SUM($I683:I683)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>K$5,$H683/$G683,$H683-SUM($I683:J683)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>L$5,$H683/$G683,$H683-SUM($I683:K683)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>M$5,$H683/$G683,$H683-SUM($I683:L683)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>N$5,$H683/$G683,$H683-SUM($I683:M683)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>O$5,$H683/$G683,$H683-SUM($I683:N683)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>P$5,$H683/$G683,$H683-SUM($I683:O683)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>Q$5,$H683/$G683,$H683-SUM($I683:P683)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>R$5,$H683/$G683,$H683-SUM($I683:Q683)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>S$5,$H683/$G683,$H683-SUM($I683:R683)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>T$5,$H683/$G683,$H683-SUM($I683:S683)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>U$5,$H683/$G683,$H683-SUM($I683:T683)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>V$5,$H683/$G683,$H683-SUM($I683:U683)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>W$5,$H683/$G683,$H683-SUM($I683:V683)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>X$5,$H683/$G683,$H683-SUM($I683:W683)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>Y$5,$H683/$G683,$H683-SUM($I683:X683)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>Z$5,$H683/$G683,$H683-SUM($I683:Y683)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AA$5,$H683/$G683,$H683-SUM($I683:Z683)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AB$5,$H683/$G683,$H683-SUM($I683:AA683)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AC$5,$H683/$G683,$H683-SUM($I683:AB683)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AD$5,$H683/$G683,$H683-SUM($I683:AC683)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AE$5,$H683/$G683,$H683-SUM($I683:AD683)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AF$5,$H683/$G683,$H683-SUM($I683:AE683)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AG$5,$H683/$G683,$H683-SUM($I683:AF683)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AH$5,$H683/$G683,$H683-SUM($I683:AG683)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AI$5,$H683/$G683,$H683-SUM($I683:AH683)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AJ$5,$H683/$G683,$H683-SUM($I683:AI683)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AK$5,$H683/$G683,$H683-SUM($I683:AJ683)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AL$5,$H683/$G683,$H683-SUM($I683:AK683)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AM$5,$H683/$G683,$H683-SUM($I683:AL683)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AN$5,$H683/$G683,$H683-SUM($I683:AM683)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AO$5,$H683/$G683,$H683-SUM($I683:AN683)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AP$5,$H683/$G683,$H683-SUM($I683:AO683)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AQ$5,$H683/$G683,$H683-SUM($I683:AP683)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AR$5,$H683/$G683,$H683-SUM($I683:AQ683)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AS$5,$H683/$G683,$H683-SUM($I683:AR683)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AT$5,$H683/$G683,$H683-SUM($I683:AS683)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AU$5,$H683/$G683,$H683-SUM($I683:AT683)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AV$5,$H683/$G683,$H683-SUM($I683:AU683)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AW$5,$H683/$G683,$H683-SUM($I683:AV683)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AX$5,$H683/$G683,$H683-SUM($I683:AW683)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AY$5,$H683/$G683,$H683-SUM($I683:AX683)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>AZ$5,$H683/$G683,$H683-SUM($I683:AY683)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BA$5,$H683/$G683,$H683-SUM($I683:AZ683)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BB$5,$H683/$G683,$H683-SUM($I683:BA683)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BC$5,$H683/$G683,$H683-SUM($I683:BB683)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BD$5,$H683/$G683,$H683-SUM($I683:BC683)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BE$5,$H683/$G683,$H683-SUM($I683:BD683)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BF$5,$H683/$G683,$H683-SUM($I683:BE683)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BG$5,$H683/$G683,$H683-SUM($I683:BF683)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BH$5,$H683/$G683,$H683-SUM($I683:BG683)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BI$5,$H683/$G683,$H683-SUM($I683:BH683)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BJ$5,$H683/$G683,$H683-SUM($I683:BI683)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BK$5,$H683/$G683,$H683-SUM($I683:BJ683)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BL$5,$H683/$G683,$H683-SUM($I683:BK683)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BM$5,$H683/$G683,$H683-SUM($I683:BL683)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BN$5,$H683/$G683,$H683-SUM($I683:BM683)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BO$5,$H683/$G683,$H683-SUM($I683:BN683)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BP$5,$H683/$G683,$H683-SUM($I683:BO683)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BQ$5,$H683/$G683,$H683-SUM($I683:BP683)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BR$5,$H683/$G683,$H683-SUM($I683:BQ683)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BS$5,$H683/$G683,$H683-SUM($I683:BR683)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BT$5,$H683/$G683,$H683-SUM($I683:BS683)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BU$5,$H683/$G683,$H683-SUM($I683:BT683)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BV$5,$H683/$G683,$H683-SUM($I683:BU683)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BW$5,$H683/$G683,$H683-SUM($I683:BV683)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BX$5,$H683/$G683,$H683-SUM($I683:BW683)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BY$5,$H683/$G683,$H683-SUM($I683:BX683)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>BZ$5,$H683/$G683,$H683-SUM($I683:BY683)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>CA$5,$H683/$G683,$H683-SUM($I683:BZ683)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>CB$5,$H683/$G683,$H683-SUM($I683:CA683)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D683,$G683=\"n/a\"),0,IF(SUM($D683,$G683+0.5)>CC$5,$H683/$G683,$H683-SUM($I683:CB683)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>J$5,$H684/$G684,$H684-SUM($I684:I684)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>K$5,$H684/$G684,$H684-SUM($I684:J684)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>L$5,$H684/$G684,$H684-SUM($I684:K684)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>M$5,$H684/$G684,$H684-SUM($I684:L684)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>N$5,$H684/$G684,$H684-SUM($I684:M684)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>O$5,$H684/$G684,$H684-SUM($I684:N684)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>P$5,$H684/$G684,$H684-SUM($I684:O684)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>Q$5,$H684/$G684,$H684-SUM($I684:P684)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>R$5,$H684/$G684,$H684-SUM($I684:Q684)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>S$5,$H684/$G684,$H684-SUM($I684:R684)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>T$5,$H684/$G684,$H684-SUM($I684:S684)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>U$5,$H684/$G684,$H684-SUM($I684:T684)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>V$5,$H684/$G684,$H684-SUM($I684:U684)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>W$5,$H684/$G684,$H684-SUM($I684:V684)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>X$5,$H684/$G684,$H684-SUM($I684:W684)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>Y$5,$H684/$G684,$H684-SUM($I684:X684)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>Z$5,$H684/$G684,$H684-SUM($I684:Y684)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AA$5,$H684/$G684,$H684-SUM($I684:Z684)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AB$5,$H684/$G684,$H684-SUM($I684:AA684)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AC$5,$H684/$G684,$H684-SUM($I684:AB684)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AD$5,$H684/$G684,$H684-SUM($I684:AC684)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AE$5,$H684/$G684,$H684-SUM($I684:AD684)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AF$5,$H684/$G684,$H684-SUM($I684:AE684)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AG$5,$H684/$G684,$H684-SUM($I684:AF684)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AH$5,$H684/$G684,$H684-SUM($I684:AG684)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AI$5,$H684/$G684,$H684-SUM($I684:AH684)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AJ$5,$H684/$G684,$H684-SUM($I684:AI684)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AK$5,$H684/$G684,$H684-SUM($I684:AJ684)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AL$5,$H684/$G684,$H684-SUM($I684:AK684)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AM$5,$H684/$G684,$H684-SUM($I684:AL684)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AN$5,$H684/$G684,$H684-SUM($I684:AM684)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AO$5,$H684/$G684,$H684-SUM($I684:AN684)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AP$5,$H684/$G684,$H684-SUM($I684:AO684)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AQ$5,$H684/$G684,$H684-SUM($I684:AP684)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AR$5,$H684/$G684,$H684-SUM($I684:AQ684)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AS$5,$H684/$G684,$H684-SUM($I684:AR684)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AT$5,$H684/$G684,$H684-SUM($I684:AS684)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AU$5,$H684/$G684,$H684-SUM($I684:AT684)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AV$5,$H684/$G684,$H684-SUM($I684:AU684)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AW$5,$H684/$G684,$H684-SUM($I684:AV684)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AX$5,$H684/$G684,$H684-SUM($I684:AW684)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AY$5,$H684/$G684,$H684-SUM($I684:AX684)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>AZ$5,$H684/$G684,$H684-SUM($I684:AY684)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BA$5,$H684/$G684,$H684-SUM($I684:AZ684)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BB$5,$H684/$G684,$H684-SUM($I684:BA684)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BC$5,$H684/$G684,$H684-SUM($I684:BB684)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BD$5,$H684/$G684,$H684-SUM($I684:BC684)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BE$5,$H684/$G684,$H684-SUM($I684:BD684)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BF$5,$H684/$G684,$H684-SUM($I684:BE684)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BG$5,$H684/$G684,$H684-SUM($I684:BF684)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BH$5,$H684/$G684,$H684-SUM($I684:BG684)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BI$5,$H684/$G684,$H684-SUM($I684:BH684)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BJ$5,$H684/$G684,$H684-SUM($I684:BI684)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BK$5,$H684/$G684,$H684-SUM($I684:BJ684)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BL$5,$H684/$G684,$H684-SUM($I684:BK684)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BM$5,$H684/$G684,$H684-SUM($I684:BL684)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BN$5,$H684/$G684,$H684-SUM($I684:BM684)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BO$5,$H684/$G684,$H684-SUM($I684:BN684)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BP$5,$H684/$G684,$H684-SUM($I684:BO684)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BQ$5,$H684/$G684,$H684-SUM($I684:BP684)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BR$5,$H684/$G684,$H684-SUM($I684:BQ684)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BS$5,$H684/$G684,$H684-SUM($I684:BR684)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BT$5,$H684/$G684,$H684-SUM($I684:BS684)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BU$5,$H684/$G684,$H684-SUM($I684:BT684)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BV$5,$H684/$G684,$H684-SUM($I684:BU684)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BW$5,$H684/$G684,$H684-SUM($I684:BV684)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BX$5,$H684/$G684,$H684-SUM($I684:BW684)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BY$5,$H684/$G684,$H684-SUM($I684:BX684)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>BZ$5,$H684/$G684,$H684-SUM($I684:BY684)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>CA$5,$H684/$G684,$H684-SUM($I684:BZ684)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>CB$5,$H684/$G684,$H684-SUM($I684:CA684)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D684,$G684=\"n/a\"),0,IF(SUM($D684,$G684+0.5)>CC$5,$H684/$G684,$H684-SUM($I684:CB684)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>J$5,$H685/$G685,$H685-SUM($I685:I685)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>K$5,$H685/$G685,$H685-SUM($I685:J685)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>L$5,$H685/$G685,$H685-SUM($I685:K685)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>M$5,$H685/$G685,$H685-SUM($I685:L685)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>N$5,$H685/$G685,$H685-SUM($I685:M685)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>O$5,$H685/$G685,$H685-SUM($I685:N685)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>P$5,$H685/$G685,$H685-SUM($I685:O685)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>Q$5,$H685/$G685,$H685-SUM($I685:P685)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>R$5,$H685/$G685,$H685-SUM($I685:Q685)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>S$5,$H685/$G685,$H685-SUM($I685:R685)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>T$5,$H685/$G685,$H685-SUM($I685:S685)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>U$5,$H685/$G685,$H685-SUM($I685:T685)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>V$5,$H685/$G685,$H685-SUM($I685:U685)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>W$5,$H685/$G685,$H685-SUM($I685:V685)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>X$5,$H685/$G685,$H685-SUM($I685:W685)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>Y$5,$H685/$G685,$H685-SUM($I685:X685)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>Z$5,$H685/$G685,$H685-SUM($I685:Y685)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AA$5,$H685/$G685,$H685-SUM($I685:Z685)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AB$5,$H685/$G685,$H685-SUM($I685:AA685)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AC$5,$H685/$G685,$H685-SUM($I685:AB685)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AD$5,$H685/$G685,$H685-SUM($I685:AC685)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AE$5,$H685/$G685,$H685-SUM($I685:AD685)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AF$5,$H685/$G685,$H685-SUM($I685:AE685)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AG$5,$H685/$G685,$H685-SUM($I685:AF685)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AH$5,$H685/$G685,$H685-SUM($I685:AG685)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AI$5,$H685/$G685,$H685-SUM($I685:AH685)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AJ$5,$H685/$G685,$H685-SUM($I685:AI685)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AK$5,$H685/$G685,$H685-SUM($I685:AJ685)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AL$5,$H685/$G685,$H685-SUM($I685:AK685)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AM$5,$H685/$G685,$H685-SUM($I685:AL685)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AN$5,$H685/$G685,$H685-SUM($I685:AM685)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AO$5,$H685/$G685,$H685-SUM($I685:AN685)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AP$5,$H685/$G685,$H685-SUM($I685:AO685)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AQ$5,$H685/$G685,$H685-SUM($I685:AP685)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AR$5,$H685/$G685,$H685-SUM($I685:AQ685)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AS$5,$H685/$G685,$H685-SUM($I685:AR685)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AT$5,$H685/$G685,$H685-SUM($I685:AS685)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AU$5,$H685/$G685,$H685-SUM($I685:AT685)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AV$5,$H685/$G685,$H685-SUM($I685:AU685)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AW$5,$H685/$G685,$H685-SUM($I685:AV685)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AX$5,$H685/$G685,$H685-SUM($I685:AW685)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AY$5,$H685/$G685,$H685-SUM($I685:AX685)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>AZ$5,$H685/$G685,$H685-SUM($I685:AY685)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BA$5,$H685/$G685,$H685-SUM($I685:AZ685)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BB$5,$H685/$G685,$H685-SUM($I685:BA685)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BC$5,$H685/$G685,$H685-SUM($I685:BB685)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BD$5,$H685/$G685,$H685-SUM($I685:BC685)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BE$5,$H685/$G685,$H685-SUM($I685:BD685)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BF$5,$H685/$G685,$H685-SUM($I685:BE685)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BG$5,$H685/$G685,$H685-SUM($I685:BF685)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BH$5,$H685/$G685,$H685-SUM($I685:BG685)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BI$5,$H685/$G685,$H685-SUM($I685:BH685)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BJ$5,$H685/$G685,$H685-SUM($I685:BI685)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BK$5,$H685/$G685,$H685-SUM($I685:BJ685)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BL$5,$H685/$G685,$H685-SUM($I685:BK685)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BM$5,$H685/$G685,$H685-SUM($I685:BL685)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BN$5,$H685/$G685,$H685-SUM($I685:BM685)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BO$5,$H685/$G685,$H685-SUM($I685:BN685)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BP$5,$H685/$G685,$H685-SUM($I685:BO685)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BQ$5,$H685/$G685,$H685-SUM($I685:BP685)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BR$5,$H685/$G685,$H685-SUM($I685:BQ685)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BS$5,$H685/$G685,$H685-SUM($I685:BR685)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BT$5,$H685/$G685,$H685-SUM($I685:BS685)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BU$5,$H685/$G685,$H685-SUM($I685:BT685)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BV$5,$H685/$G685,$H685-SUM($I685:BU685)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BW$5,$H685/$G685,$H685-SUM($I685:BV685)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BX$5,$H685/$G685,$H685-SUM($I685:BW685)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BY$5,$H685/$G685,$H685-SUM($I685:BX685)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>BZ$5,$H685/$G685,$H685-SUM($I685:BY685)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>CA$5,$H685/$G685,$H685-SUM($I685:BZ685)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>CB$5,$H685/$G685,$H685-SUM($I685:CA685)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D685,$G685=\"n/a\"),0,IF(SUM($D685,$G685+0.5)>CC$5,$H685/$G685,$H685-SUM($I685:CB685)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>J$5,$H686/$G686,$H686-SUM($I686:I686)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>K$5,$H686/$G686,$H686-SUM($I686:J686)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>L$5,$H686/$G686,$H686-SUM($I686:K686)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>M$5,$H686/$G686,$H686-SUM($I686:L686)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>N$5,$H686/$G686,$H686-SUM($I686:M686)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>O$5,$H686/$G686,$H686-SUM($I686:N686)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>P$5,$H686/$G686,$H686-SUM($I686:O686)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>Q$5,$H686/$G686,$H686-SUM($I686:P686)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>R$5,$H686/$G686,$H686-SUM($I686:Q686)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>S$5,$H686/$G686,$H686-SUM($I686:R686)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>T$5,$H686/$G686,$H686-SUM($I686:S686)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>U$5,$H686/$G686,$H686-SUM($I686:T686)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>V$5,$H686/$G686,$H686-SUM($I686:U686)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>W$5,$H686/$G686,$H686-SUM($I686:V686)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>X$5,$H686/$G686,$H686-SUM($I686:W686)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>Y$5,$H686/$G686,$H686-SUM($I686:X686)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>Z$5,$H686/$G686,$H686-SUM($I686:Y686)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AA$5,$H686/$G686,$H686-SUM($I686:Z686)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AB$5,$H686/$G686,$H686-SUM($I686:AA686)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AC$5,$H686/$G686,$H686-SUM($I686:AB686)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AD$5,$H686/$G686,$H686-SUM($I686:AC686)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AE$5,$H686/$G686,$H686-SUM($I686:AD686)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AF$5,$H686/$G686,$H686-SUM($I686:AE686)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AG$5,$H686/$G686,$H686-SUM($I686:AF686)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AH$5,$H686/$G686,$H686-SUM($I686:AG686)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AI$5,$H686/$G686,$H686-SUM($I686:AH686)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AJ$5,$H686/$G686,$H686-SUM($I686:AI686)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AK$5,$H686/$G686,$H686-SUM($I686:AJ686)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AL$5,$H686/$G686,$H686-SUM($I686:AK686)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AM$5,$H686/$G686,$H686-SUM($I686:AL686)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AN$5,$H686/$G686,$H686-SUM($I686:AM686)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AO$5,$H686/$G686,$H686-SUM($I686:AN686)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AP$5,$H686/$G686,$H686-SUM($I686:AO686)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AQ$5,$H686/$G686,$H686-SUM($I686:AP686)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AR$5,$H686/$G686,$H686-SUM($I686:AQ686)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AS$5,$H686/$G686,$H686-SUM($I686:AR686)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AT$5,$H686/$G686,$H686-SUM($I686:AS686)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AU$5,$H686/$G686,$H686-SUM($I686:AT686)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AV$5,$H686/$G686,$H686-SUM($I686:AU686)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AW$5,$H686/$G686,$H686-SUM($I686:AV686)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AX$5,$H686/$G686,$H686-SUM($I686:AW686)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AY$5,$H686/$G686,$H686-SUM($I686:AX686)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>AZ$5,$H686/$G686,$H686-SUM($I686:AY686)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BA$5,$H686/$G686,$H686-SUM($I686:AZ686)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BB$5,$H686/$G686,$H686-SUM($I686:BA686)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BC$5,$H686/$G686,$H686-SUM($I686:BB686)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BD$5,$H686/$G686,$H686-SUM($I686:BC686)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BE$5,$H686/$G686,$H686-SUM($I686:BD686)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BF$5,$H686/$G686,$H686-SUM($I686:BE686)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BG$5,$H686/$G686,$H686-SUM($I686:BF686)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BH$5,$H686/$G686,$H686-SUM($I686:BG686)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BI$5,$H686/$G686,$H686-SUM($I686:BH686)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BJ$5,$H686/$G686,$H686-SUM($I686:BI686)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BK$5,$H686/$G686,$H686-SUM($I686:BJ686)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BL$5,$H686/$G686,$H686-SUM($I686:BK686)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BM$5,$H686/$G686,$H686-SUM($I686:BL686)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BN$5,$H686/$G686,$H686-SUM($I686:BM686)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BO$5,$H686/$G686,$H686-SUM($I686:BN686)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BP$5,$H686/$G686,$H686-SUM($I686:BO686)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BQ$5,$H686/$G686,$H686-SUM($I686:BP686)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BR$5,$H686/$G686,$H686-SUM($I686:BQ686)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BS$5,$H686/$G686,$H686-SUM($I686:BR686)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BT$5,$H686/$G686,$H686-SUM($I686:BS686)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BU$5,$H686/$G686,$H686-SUM($I686:BT686)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BV$5,$H686/$G686,$H686-SUM($I686:BU686)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BW$5,$H686/$G686,$H686-SUM($I686:BV686)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BX$5,$H686/$G686,$H686-SUM($I686:BW686)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BY$5,$H686/$G686,$H686-SUM($I686:BX686)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>BZ$5,$H686/$G686,$H686-SUM($I686:BY686)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>CA$5,$H686/$G686,$H686-SUM($I686:BZ686)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>CB$5,$H686/$G686,$H686-SUM($I686:CA686)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D686,$G686=\"n/a\"),0,IF(SUM($D686,$G686+0.5)>CC$5,$H686/$G686,$H686-SUM($I686:CB686)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>J$5,$H687/$G687,$H687-SUM($I687:I687)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>K$5,$H687/$G687,$H687-SUM($I687:J687)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>L$5,$H687/$G687,$H687-SUM($I687:K687)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>M$5,$H687/$G687,$H687-SUM($I687:L687)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>N$5,$H687/$G687,$H687-SUM($I687:M687)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>O$5,$H687/$G687,$H687-SUM($I687:N687)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>P$5,$H687/$G687,$H687-SUM($I687:O687)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>Q$5,$H687/$G687,$H687-SUM($I687:P687)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>R$5,$H687/$G687,$H687-SUM($I687:Q687)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>S$5,$H687/$G687,$H687-SUM($I687:R687)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>T$5,$H687/$G687,$H687-SUM($I687:S687)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>U$5,$H687/$G687,$H687-SUM($I687:T687)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>V$5,$H687/$G687,$H687-SUM($I687:U687)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>W$5,$H687/$G687,$H687-SUM($I687:V687)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>X$5,$H687/$G687,$H687-SUM($I687:W687)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>Y$5,$H687/$G687,$H687-SUM($I687:X687)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>Z$5,$H687/$G687,$H687-SUM($I687:Y687)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AA$5,$H687/$G687,$H687-SUM($I687:Z687)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AB$5,$H687/$G687,$H687-SUM($I687:AA687)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AC$5,$H687/$G687,$H687-SUM($I687:AB687)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AD$5,$H687/$G687,$H687-SUM($I687:AC687)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AE$5,$H687/$G687,$H687-SUM($I687:AD687)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AF$5,$H687/$G687,$H687-SUM($I687:AE687)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AG$5,$H687/$G687,$H687-SUM($I687:AF687)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AH$5,$H687/$G687,$H687-SUM($I687:AG687)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AI$5,$H687/$G687,$H687-SUM($I687:AH687)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AJ$5,$H687/$G687,$H687-SUM($I687:AI687)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AK$5,$H687/$G687,$H687-SUM($I687:AJ687)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AL$5,$H687/$G687,$H687-SUM($I687:AK687)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AM$5,$H687/$G687,$H687-SUM($I687:AL687)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AN$5,$H687/$G687,$H687-SUM($I687:AM687)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AO$5,$H687/$G687,$H687-SUM($I687:AN687)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AP$5,$H687/$G687,$H687-SUM($I687:AO687)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AQ$5,$H687/$G687,$H687-SUM($I687:AP687)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AR$5,$H687/$G687,$H687-SUM($I687:AQ687)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AS$5,$H687/$G687,$H687-SUM($I687:AR687)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AT$5,$H687/$G687,$H687-SUM($I687:AS687)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AU$5,$H687/$G687,$H687-SUM($I687:AT687)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AV$5,$H687/$G687,$H687-SUM($I687:AU687)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AW$5,$H687/$G687,$H687-SUM($I687:AV687)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AX$5,$H687/$G687,$H687-SUM($I687:AW687)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AY$5,$H687/$G687,$H687-SUM($I687:AX687)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>AZ$5,$H687/$G687,$H687-SUM($I687:AY687)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BA$5,$H687/$G687,$H687-SUM($I687:AZ687)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BB$5,$H687/$G687,$H687-SUM($I687:BA687)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BC$5,$H687/$G687,$H687-SUM($I687:BB687)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BD$5,$H687/$G687,$H687-SUM($I687:BC687)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BE$5,$H687/$G687,$H687-SUM($I687:BD687)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BF$5,$H687/$G687,$H687-SUM($I687:BE687)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BG$5,$H687/$G687,$H687-SUM($I687:BF687)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BH$5,$H687/$G687,$H687-SUM($I687:BG687)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BI$5,$H687/$G687,$H687-SUM($I687:BH687)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BJ$5,$H687/$G687,$H687-SUM($I687:BI687)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BK$5,$H687/$G687,$H687-SUM($I687:BJ687)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BL$5,$H687/$G687,$H687-SUM($I687:BK687)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BM$5,$H687/$G687,$H687-SUM($I687:BL687)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BN$5,$H687/$G687,$H687-SUM($I687:BM687)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BO$5,$H687/$G687,$H687-SUM($I687:BN687)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BP$5,$H687/$G687,$H687-SUM($I687:BO687)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BQ$5,$H687/$G687,$H687-SUM($I687:BP687)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BR$5,$H687/$G687,$H687-SUM($I687:BQ687)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BS$5,$H687/$G687,$H687-SUM($I687:BR687)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BT$5,$H687/$G687,$H687-SUM($I687:BS687)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BU$5,$H687/$G687,$H687-SUM($I687:BT687)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BV$5,$H687/$G687,$H687-SUM($I687:BU687)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BW$5,$H687/$G687,$H687-SUM($I687:BV687)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BX$5,$H687/$G687,$H687-SUM($I687:BW687)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BY$5,$H687/$G687,$H687-SUM($I687:BX687)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>BZ$5,$H687/$G687,$H687-SUM($I687:BY687)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>CA$5,$H687/$G687,$H687-SUM($I687:BZ687)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>CB$5,$H687/$G687,$H687-SUM($I687:CA687)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D687,$G687=\"n/a\"),0,IF(SUM($D687,$G687+0.5)>CC$5,$H687/$G687,$H687-SUM($I687:CB687)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>J$5,$H688/$G688,$H688-SUM($I688:I688)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>K$5,$H688/$G688,$H688-SUM($I688:J688)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>L$5,$H688/$G688,$H688-SUM($I688:K688)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>M$5,$H688/$G688,$H688-SUM($I688:L688)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>N$5,$H688/$G688,$H688-SUM($I688:M688)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>O$5,$H688/$G688,$H688-SUM($I688:N688)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>P$5,$H688/$G688,$H688-SUM($I688:O688)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>Q$5,$H688/$G688,$H688-SUM($I688:P688)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>R$5,$H688/$G688,$H688-SUM($I688:Q688)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>S$5,$H688/$G688,$H688-SUM($I688:R688)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>T$5,$H688/$G688,$H688-SUM($I688:S688)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>U$5,$H688/$G688,$H688-SUM($I688:T688)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>V$5,$H688/$G688,$H688-SUM($I688:U688)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>W$5,$H688/$G688,$H688-SUM($I688:V688)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>X$5,$H688/$G688,$H688-SUM($I688:W688)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>Y$5,$H688/$G688,$H688-SUM($I688:X688)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>Z$5,$H688/$G688,$H688-SUM($I688:Y688)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AA$5,$H688/$G688,$H688-SUM($I688:Z688)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AB$5,$H688/$G688,$H688-SUM($I688:AA688)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AC$5,$H688/$G688,$H688-SUM($I688:AB688)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AD$5,$H688/$G688,$H688-SUM($I688:AC688)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AE$5,$H688/$G688,$H688-SUM($I688:AD688)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AF$5,$H688/$G688,$H688-SUM($I688:AE688)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AG$5,$H688/$G688,$H688-SUM($I688:AF688)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AH$5,$H688/$G688,$H688-SUM($I688:AG688)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AI$5,$H688/$G688,$H688-SUM($I688:AH688)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AJ$5,$H688/$G688,$H688-SUM($I688:AI688)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AK$5,$H688/$G688,$H688-SUM($I688:AJ688)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AL$5,$H688/$G688,$H688-SUM($I688:AK688)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AM$5,$H688/$G688,$H688-SUM($I688:AL688)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AN$5,$H688/$G688,$H688-SUM($I688:AM688)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AO$5,$H688/$G688,$H688-SUM($I688:AN688)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AP$5,$H688/$G688,$H688-SUM($I688:AO688)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AQ$5,$H688/$G688,$H688-SUM($I688:AP688)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AR$5,$H688/$G688,$H688-SUM($I688:AQ688)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AS$5,$H688/$G688,$H688-SUM($I688:AR688)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AT$5,$H688/$G688,$H688-SUM($I688:AS688)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AU$5,$H688/$G688,$H688-SUM($I688:AT688)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AV$5,$H688/$G688,$H688-SUM($I688:AU688)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AW$5,$H688/$G688,$H688-SUM($I688:AV688)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AX$5,$H688/$G688,$H688-SUM($I688:AW688)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AY$5,$H688/$G688,$H688-SUM($I688:AX688)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>AZ$5,$H688/$G688,$H688-SUM($I688:AY688)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BA$5,$H688/$G688,$H688-SUM($I688:AZ688)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BB$5,$H688/$G688,$H688-SUM($I688:BA688)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BC$5,$H688/$G688,$H688-SUM($I688:BB688)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BD$5,$H688/$G688,$H688-SUM($I688:BC688)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BE$5,$H688/$G688,$H688-SUM($I688:BD688)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BF$5,$H688/$G688,$H688-SUM($I688:BE688)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BG$5,$H688/$G688,$H688-SUM($I688:BF688)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BH$5,$H688/$G688,$H688-SUM($I688:BG688)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BI$5,$H688/$G688,$H688-SUM($I688:BH688)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BJ$5,$H688/$G688,$H688-SUM($I688:BI688)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BK$5,$H688/$G688,$H688-SUM($I688:BJ688)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BL$5,$H688/$G688,$H688-SUM($I688:BK688)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BM$5,$H688/$G688,$H688-SUM($I688:BL688)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BN$5,$H688/$G688,$H688-SUM($I688:BM688)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BO$5,$H688/$G688,$H688-SUM($I688:BN688)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BP$5,$H688/$G688,$H688-SUM($I688:BO688)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BQ$5,$H688/$G688,$H688-SUM($I688:BP688)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BR$5,$H688/$G688,$H688-SUM($I688:BQ688)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BS$5,$H688/$G688,$H688-SUM($I688:BR688)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BT$5,$H688/$G688,$H688-SUM($I688:BS688)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BU$5,$H688/$G688,$H688-SUM($I688:BT688)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BV$5,$H688/$G688,$H688-SUM($I688:BU688)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BW$5,$H688/$G688,$H688-SUM($I688:BV688)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BX$5,$H688/$G688,$H688-SUM($I688:BW688)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BY$5,$H688/$G688,$H688-SUM($I688:BX688)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>BZ$5,$H688/$G688,$H688-SUM($I688:BY688)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>CA$5,$H688/$G688,$H688-SUM($I688:BZ688)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>CB$5,$H688/$G688,$H688-SUM($I688:CA688)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D688,$G688=\"n/a\"),0,IF(SUM($D688,$G688+0.5)>CC$5,$H688/$G688,$H688-SUM($I688:CB688)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>J$5,$H689/$G689,$H689-SUM($I689:I689)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>K$5,$H689/$G689,$H689-SUM($I689:J689)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>L$5,$H689/$G689,$H689-SUM($I689:K689)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>M$5,$H689/$G689,$H689-SUM($I689:L689)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>N$5,$H689/$G689,$H689-SUM($I689:M689)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>O$5,$H689/$G689,$H689-SUM($I689:N689)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>P$5,$H689/$G689,$H689-SUM($I689:O689)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>Q$5,$H689/$G689,$H689-SUM($I689:P689)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>R$5,$H689/$G689,$H689-SUM($I689:Q689)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>S$5,$H689/$G689,$H689-SUM($I689:R689)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>T$5,$H689/$G689,$H689-SUM($I689:S689)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>U$5,$H689/$G689,$H689-SUM($I689:T689)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>V$5,$H689/$G689,$H689-SUM($I689:U689)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>W$5,$H689/$G689,$H689-SUM($I689:V689)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>X$5,$H689/$G689,$H689-SUM($I689:W689)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>Y$5,$H689/$G689,$H689-SUM($I689:X689)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>Z$5,$H689/$G689,$H689-SUM($I689:Y689)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AA$5,$H689/$G689,$H689-SUM($I689:Z689)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AB$5,$H689/$G689,$H689-SUM($I689:AA689)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AC$5,$H689/$G689,$H689-SUM($I689:AB689)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AD$5,$H689/$G689,$H689-SUM($I689:AC689)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AE$5,$H689/$G689,$H689-SUM($I689:AD689)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AF$5,$H689/$G689,$H689-SUM($I689:AE689)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AG$5,$H689/$G689,$H689-SUM($I689:AF689)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AH$5,$H689/$G689,$H689-SUM($I689:AG689)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AI$5,$H689/$G689,$H689-SUM($I689:AH689)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AJ$5,$H689/$G689,$H689-SUM($I689:AI689)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AK$5,$H689/$G689,$H689-SUM($I689:AJ689)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AL$5,$H689/$G689,$H689-SUM($I689:AK689)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AM$5,$H689/$G689,$H689-SUM($I689:AL689)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AN$5,$H689/$G689,$H689-SUM($I689:AM689)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AO$5,$H689/$G689,$H689-SUM($I689:AN689)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AP$5,$H689/$G689,$H689-SUM($I689:AO689)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AQ$5,$H689/$G689,$H689-SUM($I689:AP689)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AR$5,$H689/$G689,$H689-SUM($I689:AQ689)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AS$5,$H689/$G689,$H689-SUM($I689:AR689)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AT$5,$H689/$G689,$H689-SUM($I689:AS689)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AU$5,$H689/$G689,$H689-SUM($I689:AT689)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AV$5,$H689/$G689,$H689-SUM($I689:AU689)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AW$5,$H689/$G689,$H689-SUM($I689:AV689)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AX$5,$H689/$G689,$H689-SUM($I689:AW689)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AY$5,$H689/$G689,$H689-SUM($I689:AX689)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>AZ$5,$H689/$G689,$H689-SUM($I689:AY689)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BA$5,$H689/$G689,$H689-SUM($I689:AZ689)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BB$5,$H689/$G689,$H689-SUM($I689:BA689)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BC$5,$H689/$G689,$H689-SUM($I689:BB689)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BD$5,$H689/$G689,$H689-SUM($I689:BC689)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BE$5,$H689/$G689,$H689-SUM($I689:BD689)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BF$5,$H689/$G689,$H689-SUM($I689:BE689)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BG$5,$H689/$G689,$H689-SUM($I689:BF689)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BH$5,$H689/$G689,$H689-SUM($I689:BG689)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BI$5,$H689/$G689,$H689-SUM($I689:BH689)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BJ$5,$H689/$G689,$H689-SUM($I689:BI689)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BK$5,$H689/$G689,$H689-SUM($I689:BJ689)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BL$5,$H689/$G689,$H689-SUM($I689:BK689)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BM$5,$H689/$G689,$H689-SUM($I689:BL689)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BN$5,$H689/$G689,$H689-SUM($I689:BM689)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BO$5,$H689/$G689,$H689-SUM($I689:BN689)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BP$5,$H689/$G689,$H689-SUM($I689:BO689)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BQ$5,$H689/$G689,$H689-SUM($I689:BP689)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BR$5,$H689/$G689,$H689-SUM($I689:BQ689)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BS$5,$H689/$G689,$H689-SUM($I689:BR689)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BT$5,$H689/$G689,$H689-SUM($I689:BS689)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BU$5,$H689/$G689,$H689-SUM($I689:BT689)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BV$5,$H689/$G689,$H689-SUM($I689:BU689)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BW$5,$H689/$G689,$H689-SUM($I689:BV689)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BX$5,$H689/$G689,$H689-SUM($I689:BW689)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BY$5,$H689/$G689,$H689-SUM($I689:BX689)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>BZ$5,$H689/$G689,$H689-SUM($I689:BY689)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>CA$5,$H689/$G689,$H689-SUM($I689:BZ689)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>CB$5,$H689/$G689,$H689-SUM($I689:CA689)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D689,$G689=\"n/a\"),0,IF(SUM($D689,$G689+0.5)>CC$5,$H689/$G689,$H689-SUM($I689:CB689)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>J$5,$H690/$G690,$H690-SUM($I690:I690)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>K$5,$H690/$G690,$H690-SUM($I690:J690)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>L$5,$H690/$G690,$H690-SUM($I690:K690)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>M$5,$H690/$G690,$H690-SUM($I690:L690)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>N$5,$H690/$G690,$H690-SUM($I690:M690)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>O$5,$H690/$G690,$H690-SUM($I690:N690)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>P$5,$H690/$G690,$H690-SUM($I690:O690)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>Q$5,$H690/$G690,$H690-SUM($I690:P690)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>R$5,$H690/$G690,$H690-SUM($I690:Q690)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>S$5,$H690/$G690,$H690-SUM($I690:R690)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>T$5,$H690/$G690,$H690-SUM($I690:S690)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>U$5,$H690/$G690,$H690-SUM($I690:T690)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>V$5,$H690/$G690,$H690-SUM($I690:U690)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>W$5,$H690/$G690,$H690-SUM($I690:V690)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>X$5,$H690/$G690,$H690-SUM($I690:W690)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>Y$5,$H690/$G690,$H690-SUM($I690:X690)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>Z$5,$H690/$G690,$H690-SUM($I690:Y690)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AA$5,$H690/$G690,$H690-SUM($I690:Z690)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AB$5,$H690/$G690,$H690-SUM($I690:AA690)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AC$5,$H690/$G690,$H690-SUM($I690:AB690)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AD$5,$H690/$G690,$H690-SUM($I690:AC690)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AE$5,$H690/$G690,$H690-SUM($I690:AD690)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AF$5,$H690/$G690,$H690-SUM($I690:AE690)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AG$5,$H690/$G690,$H690-SUM($I690:AF690)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AH$5,$H690/$G690,$H690-SUM($I690:AG690)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AI$5,$H690/$G690,$H690-SUM($I690:AH690)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AJ$5,$H690/$G690,$H690-SUM($I690:AI690)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AK$5,$H690/$G690,$H690-SUM($I690:AJ690)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AL$5,$H690/$G690,$H690-SUM($I690:AK690)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AM$5,$H690/$G690,$H690-SUM($I690:AL690)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AN$5,$H690/$G690,$H690-SUM($I690:AM690)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AO$5,$H690/$G690,$H690-SUM($I690:AN690)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AP$5,$H690/$G690,$H690-SUM($I690:AO690)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AQ$5,$H690/$G690,$H690-SUM($I690:AP690)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AR$5,$H690/$G690,$H690-SUM($I690:AQ690)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AS$5,$H690/$G690,$H690-SUM($I690:AR690)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AT$5,$H690/$G690,$H690-SUM($I690:AS690)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AU$5,$H690/$G690,$H690-SUM($I690:AT690)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AV$5,$H690/$G690,$H690-SUM($I690:AU690)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AW$5,$H690/$G690,$H690-SUM($I690:AV690)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AX$5,$H690/$G690,$H690-SUM($I690:AW690)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AY$5,$H690/$G690,$H690-SUM($I690:AX690)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>AZ$5,$H690/$G690,$H690-SUM($I690:AY690)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BA$5,$H690/$G690,$H690-SUM($I690:AZ690)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BB$5,$H690/$G690,$H690-SUM($I690:BA690)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BC$5,$H690/$G690,$H690-SUM($I690:BB690)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BD$5,$H690/$G690,$H690-SUM($I690:BC690)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BE$5,$H690/$G690,$H690-SUM($I690:BD690)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BF$5,$H690/$G690,$H690-SUM($I690:BE690)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BG$5,$H690/$G690,$H690-SUM($I690:BF690)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BH$5,$H690/$G690,$H690-SUM($I690:BG690)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BI$5,$H690/$G690,$H690-SUM($I690:BH690)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BJ$5,$H690/$G690,$H690-SUM($I690:BI690)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BK$5,$H690/$G690,$H690-SUM($I690:BJ690)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BL$5,$H690/$G690,$H690-SUM($I690:BK690)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BM$5,$H690/$G690,$H690-SUM($I690:BL690)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BN$5,$H690/$G690,$H690-SUM($I690:BM690)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BO$5,$H690/$G690,$H690-SUM($I690:BN690)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BP$5,$H690/$G690,$H690-SUM($I690:BO690)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BQ$5,$H690/$G690,$H690-SUM($I690:BP690)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BR$5,$H690/$G690,$H690-SUM($I690:BQ690)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BS$5,$H690/$G690,$H690-SUM($I690:BR690)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BT$5,$H690/$G690,$H690-SUM($I690:BS690)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BU$5,$H690/$G690,$H690-SUM($I690:BT690)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BV$5,$H690/$G690,$H690-SUM($I690:BU690)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BW$5,$H690/$G690,$H690-SUM($I690:BV690)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BX$5,$H690/$G690,$H690-SUM($I690:BW690)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BY$5,$H690/$G690,$H690-SUM($I690:BX690)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>BZ$5,$H690/$G690,$H690-SUM($I690:BY690)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>CA$5,$H690/$G690,$H690-SUM($I690:BZ690)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>CB$5,$H690/$G690,$H690-SUM($I690:CA690)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D690,$G690=\"n/a\"),0,IF(SUM($D690,$G690+0.5)>CC$5,$H690/$G690,$H690-SUM($I690:CB690)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>J$5,$H691/$G691,$H691-SUM($I691:I691)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>K$5,$H691/$G691,$H691-SUM($I691:J691)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>L$5,$H691/$G691,$H691-SUM($I691:K691)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>M$5,$H691/$G691,$H691-SUM($I691:L691)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>N$5,$H691/$G691,$H691-SUM($I691:M691)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>O$5,$H691/$G691,$H691-SUM($I691:N691)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>P$5,$H691/$G691,$H691-SUM($I691:O691)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>Q$5,$H691/$G691,$H691-SUM($I691:P691)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>R$5,$H691/$G691,$H691-SUM($I691:Q691)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>S$5,$H691/$G691,$H691-SUM($I691:R691)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>T$5,$H691/$G691,$H691-SUM($I691:S691)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>U$5,$H691/$G691,$H691-SUM($I691:T691)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>V$5,$H691/$G691,$H691-SUM($I691:U691)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>W$5,$H691/$G691,$H691-SUM($I691:V691)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>X$5,$H691/$G691,$H691-SUM($I691:W691)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>Y$5,$H691/$G691,$H691-SUM($I691:X691)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>Z$5,$H691/$G691,$H691-SUM($I691:Y691)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AA$5,$H691/$G691,$H691-SUM($I691:Z691)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AB$5,$H691/$G691,$H691-SUM($I691:AA691)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AC$5,$H691/$G691,$H691-SUM($I691:AB691)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AD$5,$H691/$G691,$H691-SUM($I691:AC691)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AE$5,$H691/$G691,$H691-SUM($I691:AD691)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AF$5,$H691/$G691,$H691-SUM($I691:AE691)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AG$5,$H691/$G691,$H691-SUM($I691:AF691)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AH$5,$H691/$G691,$H691-SUM($I691:AG691)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AI$5,$H691/$G691,$H691-SUM($I691:AH691)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AJ$5,$H691/$G691,$H691-SUM($I691:AI691)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AK$5,$H691/$G691,$H691-SUM($I691:AJ691)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AL$5,$H691/$G691,$H691-SUM($I691:AK691)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AM$5,$H691/$G691,$H691-SUM($I691:AL691)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AN$5,$H691/$G691,$H691-SUM($I691:AM691)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AO$5,$H691/$G691,$H691-SUM($I691:AN691)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AP$5,$H691/$G691,$H691-SUM($I691:AO691)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AQ$5,$H691/$G691,$H691-SUM($I691:AP691)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AR$5,$H691/$G691,$H691-SUM($I691:AQ691)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AS$5,$H691/$G691,$H691-SUM($I691:AR691)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AT$5,$H691/$G691,$H691-SUM($I691:AS691)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AU$5,$H691/$G691,$H691-SUM($I691:AT691)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AV$5,$H691/$G691,$H691-SUM($I691:AU691)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AW$5,$H691/$G691,$H691-SUM($I691:AV691)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AX$5,$H691/$G691,$H691-SUM($I691:AW691)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AY$5,$H691/$G691,$H691-SUM($I691:AX691)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>AZ$5,$H691/$G691,$H691-SUM($I691:AY691)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BA$5,$H691/$G691,$H691-SUM($I691:AZ691)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BB$5,$H691/$G691,$H691-SUM($I691:BA691)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BC$5,$H691/$G691,$H691-SUM($I691:BB691)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BD$5,$H691/$G691,$H691-SUM($I691:BC691)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BE$5,$H691/$G691,$H691-SUM($I691:BD691)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BF$5,$H691/$G691,$H691-SUM($I691:BE691)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BG$5,$H691/$G691,$H691-SUM($I691:BF691)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BH$5,$H691/$G691,$H691-SUM($I691:BG691)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BI$5,$H691/$G691,$H691-SUM($I691:BH691)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BJ$5,$H691/$G691,$H691-SUM($I691:BI691)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BK$5,$H691/$G691,$H691-SUM($I691:BJ691)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BL$5,$H691/$G691,$H691-SUM($I691:BK691)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BM$5,$H691/$G691,$H691-SUM($I691:BL691)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BN$5,$H691/$G691,$H691-SUM($I691:BM691)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BO$5,$H691/$G691,$H691-SUM($I691:BN691)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BP$5,$H691/$G691,$H691-SUM($I691:BO691)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BQ$5,$H691/$G691,$H691-SUM($I691:BP691)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BR$5,$H691/$G691,$H691-SUM($I691:BQ691)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BS$5,$H691/$G691,$H691-SUM($I691:BR691)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BT$5,$H691/$G691,$H691-SUM($I691:BS691)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BU$5,$H691/$G691,$H691-SUM($I691:BT691)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BV$5,$H691/$G691,$H691-SUM($I691:BU691)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BW$5,$H691/$G691,$H691-SUM($I691:BV691)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BX$5,$H691/$G691,$H691-SUM($I691:BW691)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BY$5,$H691/$G691,$H691-SUM($I691:BX691)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>BZ$5,$H691/$G691,$H691-SUM($I691:BY691)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>CA$5,$H691/$G691,$H691-SUM($I691:BZ691)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>CB$5,$H691/$G691,$H691-SUM($I691:CA691)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D691,$G691=\"n/a\"),0,IF(SUM($D691,$G691+0.5)>CC$5,$H691/$G691,$H691-SUM($I691:CB691)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>J$5,$H692/$G692,$H692-SUM($I692:I692)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>K$5,$H692/$G692,$H692-SUM($I692:J692)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>L$5,$H692/$G692,$H692-SUM($I692:K692)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>M$5,$H692/$G692,$H692-SUM($I692:L692)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>N$5,$H692/$G692,$H692-SUM($I692:M692)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>O$5,$H692/$G692,$H692-SUM($I692:N692)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>P$5,$H692/$G692,$H692-SUM($I692:O692)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>Q$5,$H692/$G692,$H692-SUM($I692:P692)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>R$5,$H692/$G692,$H692-SUM($I692:Q692)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>S$5,$H692/$G692,$H692-SUM($I692:R692)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>T$5,$H692/$G692,$H692-SUM($I692:S692)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>U$5,$H692/$G692,$H692-SUM($I692:T692)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>V$5,$H692/$G692,$H692-SUM($I692:U692)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>W$5,$H692/$G692,$H692-SUM($I692:V692)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>X$5,$H692/$G692,$H692-SUM($I692:W692)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>Y$5,$H692/$G692,$H692-SUM($I692:X692)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>Z$5,$H692/$G692,$H692-SUM($I692:Y692)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AA$5,$H692/$G692,$H692-SUM($I692:Z692)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AB$5,$H692/$G692,$H692-SUM($I692:AA692)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AC$5,$H692/$G692,$H692-SUM($I692:AB692)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AD$5,$H692/$G692,$H692-SUM($I692:AC692)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AE$5,$H692/$G692,$H692-SUM($I692:AD692)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AF$5,$H692/$G692,$H692-SUM($I692:AE692)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AG$5,$H692/$G692,$H692-SUM($I692:AF692)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AH$5,$H692/$G692,$H692-SUM($I692:AG692)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AI$5,$H692/$G692,$H692-SUM($I692:AH692)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AJ$5,$H692/$G692,$H692-SUM($I692:AI692)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AK$5,$H692/$G692,$H692-SUM($I692:AJ692)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AL$5,$H692/$G692,$H692-SUM($I692:AK692)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AM$5,$H692/$G692,$H692-SUM($I692:AL692)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AN$5,$H692/$G692,$H692-SUM($I692:AM692)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AO$5,$H692/$G692,$H692-SUM($I692:AN692)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AP$5,$H692/$G692,$H692-SUM($I692:AO692)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AQ$5,$H692/$G692,$H692-SUM($I692:AP692)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AR$5,$H692/$G692,$H692-SUM($I692:AQ692)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AS$5,$H692/$G692,$H692-SUM($I692:AR692)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AT$5,$H692/$G692,$H692-SUM($I692:AS692)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AU$5,$H692/$G692,$H692-SUM($I692:AT692)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AV$5,$H692/$G692,$H692-SUM($I692:AU692)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AW$5,$H692/$G692,$H692-SUM($I692:AV692)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AX$5,$H692/$G692,$H692-SUM($I692:AW692)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AY$5,$H692/$G692,$H692-SUM($I692:AX692)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>AZ$5,$H692/$G692,$H692-SUM($I692:AY692)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BA$5,$H692/$G692,$H692-SUM($I692:AZ692)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BB$5,$H692/$G692,$H692-SUM($I692:BA692)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BC$5,$H692/$G692,$H692-SUM($I692:BB692)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BD$5,$H692/$G692,$H692-SUM($I692:BC692)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BE$5,$H692/$G692,$H692-SUM($I692:BD692)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BF$5,$H692/$G692,$H692-SUM($I692:BE692)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BG$5,$H692/$G692,$H692-SUM($I692:BF692)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BH$5,$H692/$G692,$H692-SUM($I692:BG692)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BI$5,$H692/$G692,$H692-SUM($I692:BH692)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BJ$5,$H692/$G692,$H692-SUM($I692:BI692)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BK$5,$H692/$G692,$H692-SUM($I692:BJ692)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BL$5,$H692/$G692,$H692-SUM($I692:BK692)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BM$5,$H692/$G692,$H692-SUM($I692:BL692)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BN$5,$H692/$G692,$H692-SUM($I692:BM692)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BO$5,$H692/$G692,$H692-SUM($I692:BN692)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BP$5,$H692/$G692,$H692-SUM($I692:BO692)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BQ$5,$H692/$G692,$H692-SUM($I692:BP692)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BR$5,$H692/$G692,$H692-SUM($I692:BQ692)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BS$5,$H692/$G692,$H692-SUM($I692:BR692)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BT$5,$H692/$G692,$H692-SUM($I692:BS692)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BU$5,$H692/$G692,$H692-SUM($I692:BT692)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BV$5,$H692/$G692,$H692-SUM($I692:BU692)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BW$5,$H692/$G692,$H692-SUM($I692:BV692)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BX$5,$H692/$G692,$H692-SUM($I692:BW692)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BY$5,$H692/$G692,$H692-SUM($I692:BX692)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>BZ$5,$H692/$G692,$H692-SUM($I692:BY692)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>CA$5,$H692/$G692,$H692-SUM($I692:BZ692)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>CB$5,$H692/$G692,$H692-SUM($I692:CA692)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D692,$G692=\"n/a\"),0,IF(SUM($D692,$G692+0.5)>CC$5,$H692/$G692,$H692-SUM($I692:CB692)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>J$5,$H693/$G693,$H693-SUM($I693:I693)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>K$5,$H693/$G693,$H693-SUM($I693:J693)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>L$5,$H693/$G693,$H693-SUM($I693:K693)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>M$5,$H693/$G693,$H693-SUM($I693:L693)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>N$5,$H693/$G693,$H693-SUM($I693:M693)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>O$5,$H693/$G693,$H693-SUM($I693:N693)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>P$5,$H693/$G693,$H693-SUM($I693:O693)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>Q$5,$H693/$G693,$H693-SUM($I693:P693)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>R$5,$H693/$G693,$H693-SUM($I693:Q693)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>S$5,$H693/$G693,$H693-SUM($I693:R693)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>T$5,$H693/$G693,$H693-SUM($I693:S693)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>U$5,$H693/$G693,$H693-SUM($I693:T693)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>V$5,$H693/$G693,$H693-SUM($I693:U693)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>W$5,$H693/$G693,$H693-SUM($I693:V693)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>X$5,$H693/$G693,$H693-SUM($I693:W693)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>Y$5,$H693/$G693,$H693-SUM($I693:X693)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>Z$5,$H693/$G693,$H693-SUM($I693:Y693)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AA$5,$H693/$G693,$H693-SUM($I693:Z693)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AB$5,$H693/$G693,$H693-SUM($I693:AA693)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AC$5,$H693/$G693,$H693-SUM($I693:AB693)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AD$5,$H693/$G693,$H693-SUM($I693:AC693)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AE$5,$H693/$G693,$H693-SUM($I693:AD693)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AF$5,$H693/$G693,$H693-SUM($I693:AE693)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AG$5,$H693/$G693,$H693-SUM($I693:AF693)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AH$5,$H693/$G693,$H693-SUM($I693:AG693)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AI$5,$H693/$G693,$H693-SUM($I693:AH693)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AJ$5,$H693/$G693,$H693-SUM($I693:AI693)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AK$5,$H693/$G693,$H693-SUM($I693:AJ693)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AL$5,$H693/$G693,$H693-SUM($I693:AK693)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AM$5,$H693/$G693,$H693-SUM($I693:AL693)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AN$5,$H693/$G693,$H693-SUM($I693:AM693)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AO$5,$H693/$G693,$H693-SUM($I693:AN693)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AP$5,$H693/$G693,$H693-SUM($I693:AO693)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AQ$5,$H693/$G693,$H693-SUM($I693:AP693)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AR$5,$H693/$G693,$H693-SUM($I693:AQ693)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AS$5,$H693/$G693,$H693-SUM($I693:AR693)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AT$5,$H693/$G693,$H693-SUM($I693:AS693)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AU$5,$H693/$G693,$H693-SUM($I693:AT693)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AV$5,$H693/$G693,$H693-SUM($I693:AU693)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AW$5,$H693/$G693,$H693-SUM($I693:AV693)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AX$5,$H693/$G693,$H693-SUM($I693:AW693)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AY$5,$H693/$G693,$H693-SUM($I693:AX693)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>AZ$5,$H693/$G693,$H693-SUM($I693:AY693)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BA$5,$H693/$G693,$H693-SUM($I693:AZ693)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BB$5,$H693/$G693,$H693-SUM($I693:BA693)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BC$5,$H693/$G693,$H693-SUM($I693:BB693)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BD$5,$H693/$G693,$H693-SUM($I693:BC693)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BE$5,$H693/$G693,$H693-SUM($I693:BD693)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BF$5,$H693/$G693,$H693-SUM($I693:BE693)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BG$5,$H693/$G693,$H693-SUM($I693:BF693)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BH$5,$H693/$G693,$H693-SUM($I693:BG693)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BI$5,$H693/$G693,$H693-SUM($I693:BH693)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BJ$5,$H693/$G693,$H693-SUM($I693:BI693)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BK$5,$H693/$G693,$H693-SUM($I693:BJ693)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BL$5,$H693/$G693,$H693-SUM($I693:BK693)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BM$5,$H693/$G693,$H693-SUM($I693:BL693)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BN$5,$H693/$G693,$H693-SUM($I693:BM693)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BO$5,$H693/$G693,$H693-SUM($I693:BN693)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BP$5,$H693/$G693,$H693-SUM($I693:BO693)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BQ$5,$H693/$G693,$H693-SUM($I693:BP693)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BR$5,$H693/$G693,$H693-SUM($I693:BQ693)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BS$5,$H693/$G693,$H693-SUM($I693:BR693)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BT$5,$H693/$G693,$H693-SUM($I693:BS693)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BU$5,$H693/$G693,$H693-SUM($I693:BT693)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BV$5,$H693/$G693,$H693-SUM($I693:BU693)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BW$5,$H693/$G693,$H693-SUM($I693:BV693)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BX$5,$H693/$G693,$H693-SUM($I693:BW693)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BY$5,$H693/$G693,$H693-SUM($I693:BX693)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>BZ$5,$H693/$G693,$H693-SUM($I693:BY693)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>CA$5,$H693/$G693,$H693-SUM($I693:BZ693)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>CB$5,$H693/$G693,$H693-SUM($I693:CA693)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D693,$G693=\"n/a\"),0,IF(SUM($D693,$G693+0.5)>CC$5,$H693/$G693,$H693-SUM($I693:CB693)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>J$5,$H694/$G694,$H694-SUM($I694:I694)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>K$5,$H694/$G694,$H694-SUM($I694:J694)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>L$5,$H694/$G694,$H694-SUM($I694:K694)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>M$5,$H694/$G694,$H694-SUM($I694:L694)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>N$5,$H694/$G694,$H694-SUM($I694:M694)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>O$5,$H694/$G694,$H694-SUM($I694:N694)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>P$5,$H694/$G694,$H694-SUM($I694:O694)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>Q$5,$H694/$G694,$H694-SUM($I694:P694)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>R$5,$H694/$G694,$H694-SUM($I694:Q694)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>S$5,$H694/$G694,$H694-SUM($I694:R694)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>T$5,$H694/$G694,$H694-SUM($I694:S694)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>U$5,$H694/$G694,$H694-SUM($I694:T694)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>V$5,$H694/$G694,$H694-SUM($I694:U694)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>W$5,$H694/$G694,$H694-SUM($I694:V694)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>X$5,$H694/$G694,$H694-SUM($I694:W694)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>Y$5,$H694/$G694,$H694-SUM($I694:X694)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>Z$5,$H694/$G694,$H694-SUM($I694:Y694)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AA$5,$H694/$G694,$H694-SUM($I694:Z694)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AB$5,$H694/$G694,$H694-SUM($I694:AA694)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AC$5,$H694/$G694,$H694-SUM($I694:AB694)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AD$5,$H694/$G694,$H694-SUM($I694:AC694)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AE$5,$H694/$G694,$H694-SUM($I694:AD694)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AF$5,$H694/$G694,$H694-SUM($I694:AE694)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AG$5,$H694/$G694,$H694-SUM($I694:AF694)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AH$5,$H694/$G694,$H694-SUM($I694:AG694)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AI$5,$H694/$G694,$H694-SUM($I694:AH694)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AJ$5,$H694/$G694,$H694-SUM($I694:AI694)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AK$5,$H694/$G694,$H694-SUM($I694:AJ694)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AL$5,$H694/$G694,$H694-SUM($I694:AK694)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AM$5,$H694/$G694,$H694-SUM($I694:AL694)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AN$5,$H694/$G694,$H694-SUM($I694:AM694)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AO$5,$H694/$G694,$H694-SUM($I694:AN694)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AP$5,$H694/$G694,$H694-SUM($I694:AO694)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AQ$5,$H694/$G694,$H694-SUM($I694:AP694)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AR$5,$H694/$G694,$H694-SUM($I694:AQ694)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AS$5,$H694/$G694,$H694-SUM($I694:AR694)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AT$5,$H694/$G694,$H694-SUM($I694:AS694)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AU$5,$H694/$G694,$H694-SUM($I694:AT694)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AV$5,$H694/$G694,$H694-SUM($I694:AU694)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AW$5,$H694/$G694,$H694-SUM($I694:AV694)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AX$5,$H694/$G694,$H694-SUM($I694:AW694)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AY$5,$H694/$G694,$H694-SUM($I694:AX694)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>AZ$5,$H694/$G694,$H694-SUM($I694:AY694)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BA$5,$H694/$G694,$H694-SUM($I694:AZ694)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BB$5,$H694/$G694,$H694-SUM($I694:BA694)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BC$5,$H694/$G694,$H694-SUM($I694:BB694)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BD$5,$H694/$G694,$H694-SUM($I694:BC694)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BE$5,$H694/$G694,$H694-SUM($I694:BD694)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BF$5,$H694/$G694,$H694-SUM($I694:BE694)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BG$5,$H694/$G694,$H694-SUM($I694:BF694)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BH$5,$H694/$G694,$H694-SUM($I694:BG694)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BI$5,$H694/$G694,$H694-SUM($I694:BH694)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BJ$5,$H694/$G694,$H694-SUM($I694:BI694)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BK$5,$H694/$G694,$H694-SUM($I694:BJ694)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BL$5,$H694/$G694,$H694-SUM($I694:BK694)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BM$5,$H694/$G694,$H694-SUM($I694:BL694)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BN$5,$H694/$G694,$H694-SUM($I694:BM694)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BO$5,$H694/$G694,$H694-SUM($I694:BN694)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BP$5,$H694/$G694,$H694-SUM($I694:BO694)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BQ$5,$H694/$G694,$H694-SUM($I694:BP694)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BR$5,$H694/$G694,$H694-SUM($I694:BQ694)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BS$5,$H694/$G694,$H694-SUM($I694:BR694)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BT$5,$H694/$G694,$H694-SUM($I694:BS694)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BU$5,$H694/$G694,$H694-SUM($I694:BT694)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BV$5,$H694/$G694,$H694-SUM($I694:BU694)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BW$5,$H694/$G694,$H694-SUM($I694:BV694)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BX$5,$H694/$G694,$H694-SUM($I694:BW694)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BY$5,$H694/$G694,$H694-SUM($I694:BX694)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>BZ$5,$H694/$G694,$H694-SUM($I694:BY694)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>CA$5,$H694/$G694,$H694-SUM($I694:BZ694)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>CB$5,$H694/$G694,$H694-SUM($I694:CA694)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D694,$G694=\"n/a\"),0,IF(SUM($D694,$G694+0.5)>CC$5,$H694/$G694,$H694-SUM($I694:CB694)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>J$5,$H695/$G695,$H695-SUM($I695:I695)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>K$5,$H695/$G695,$H695-SUM($I695:J695)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>L$5,$H695/$G695,$H695-SUM($I695:K695)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>M$5,$H695/$G695,$H695-SUM($I695:L695)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>N$5,$H695/$G695,$H695-SUM($I695:M695)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>O$5,$H695/$G695,$H695-SUM($I695:N695)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>P$5,$H695/$G695,$H695-SUM($I695:O695)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>Q$5,$H695/$G695,$H695-SUM($I695:P695)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>R$5,$H695/$G695,$H695-SUM($I695:Q695)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>S$5,$H695/$G695,$H695-SUM($I695:R695)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>T$5,$H695/$G695,$H695-SUM($I695:S695)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>U$5,$H695/$G695,$H695-SUM($I695:T695)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>V$5,$H695/$G695,$H695-SUM($I695:U695)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>W$5,$H695/$G695,$H695-SUM($I695:V695)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>X$5,$H695/$G695,$H695-SUM($I695:W695)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>Y$5,$H695/$G695,$H695-SUM($I695:X695)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>Z$5,$H695/$G695,$H695-SUM($I695:Y695)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AA$5,$H695/$G695,$H695-SUM($I695:Z695)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AB$5,$H695/$G695,$H695-SUM($I695:AA695)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AC$5,$H695/$G695,$H695-SUM($I695:AB695)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AD$5,$H695/$G695,$H695-SUM($I695:AC695)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AE$5,$H695/$G695,$H695-SUM($I695:AD695)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AF$5,$H695/$G695,$H695-SUM($I695:AE695)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AG$5,$H695/$G695,$H695-SUM($I695:AF695)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AH$5,$H695/$G695,$H695-SUM($I695:AG695)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AI$5,$H695/$G695,$H695-SUM($I695:AH695)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AJ$5,$H695/$G695,$H695-SUM($I695:AI695)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AK$5,$H695/$G695,$H695-SUM($I695:AJ695)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AL$5,$H695/$G695,$H695-SUM($I695:AK695)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AM$5,$H695/$G695,$H695-SUM($I695:AL695)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AN$5,$H695/$G695,$H695-SUM($I695:AM695)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AO$5,$H695/$G695,$H695-SUM($I695:AN695)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AP$5,$H695/$G695,$H695-SUM($I695:AO695)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AQ$5,$H695/$G695,$H695-SUM($I695:AP695)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AR$5,$H695/$G695,$H695-SUM($I695:AQ695)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AS$5,$H695/$G695,$H695-SUM($I695:AR695)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AT$5,$H695/$G695,$H695-SUM($I695:AS695)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AU$5,$H695/$G695,$H695-SUM($I695:AT695)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AV$5,$H695/$G695,$H695-SUM($I695:AU695)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AW$5,$H695/$G695,$H695-SUM($I695:AV695)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AX$5,$H695/$G695,$H695-SUM($I695:AW695)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AY$5,$H695/$G695,$H695-SUM($I695:AX695)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>AZ$5,$H695/$G695,$H695-SUM($I695:AY695)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BA$5,$H695/$G695,$H695-SUM($I695:AZ695)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BB$5,$H695/$G695,$H695-SUM($I695:BA695)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BC$5,$H695/$G695,$H695-SUM($I695:BB695)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BD$5,$H695/$G695,$H695-SUM($I695:BC695)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BE$5,$H695/$G695,$H695-SUM($I695:BD695)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BF$5,$H695/$G695,$H695-SUM($I695:BE695)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BG$5,$H695/$G695,$H695-SUM($I695:BF695)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BH$5,$H695/$G695,$H695-SUM($I695:BG695)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BI$5,$H695/$G695,$H695-SUM($I695:BH695)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BJ$5,$H695/$G695,$H695-SUM($I695:BI695)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BK$5,$H695/$G695,$H695-SUM($I695:BJ695)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BL$5,$H695/$G695,$H695-SUM($I695:BK695)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BM$5,$H695/$G695,$H695-SUM($I695:BL695)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BN$5,$H695/$G695,$H695-SUM($I695:BM695)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BO$5,$H695/$G695,$H695-SUM($I695:BN695)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BP$5,$H695/$G695,$H695-SUM($I695:BO695)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BQ$5,$H695/$G695,$H695-SUM($I695:BP695)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BR$5,$H695/$G695,$H695-SUM($I695:BQ695)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BS$5,$H695/$G695,$H695-SUM($I695:BR695)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BT$5,$H695/$G695,$H695-SUM($I695:BS695)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BU$5,$H695/$G695,$H695-SUM($I695:BT695)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BV$5,$H695/$G695,$H695-SUM($I695:BU695)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BW$5,$H695/$G695,$H695-SUM($I695:BV695)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BX$5,$H695/$G695,$H695-SUM($I695:BW695)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BY$5,$H695/$G695,$H695-SUM($I695:BX695)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>BZ$5,$H695/$G695,$H695-SUM($I695:BY695)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>CA$5,$H695/$G695,$H695-SUM($I695:BZ695)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>CB$5,$H695/$G695,$H695-SUM($I695:CA695)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D695,$G695=\"n/a\"),0,IF(SUM($D695,$G695+0.5)>CC$5,$H695/$G695,$H695-SUM($I695:CB695)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,10,0,null,{"$f":"IF(OR(J$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>J$5,$H696/$G696,$H696-SUM($I696:I696)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>K$5,$H696/$G696,$H696-SUM($I696:J696)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>L$5,$H696/$G696,$H696-SUM($I696:K696)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>M$5,$H696/$G696,$H696-SUM($I696:L696)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>N$5,$H696/$G696,$H696-SUM($I696:M696)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>O$5,$H696/$G696,$H696-SUM($I696:N696)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>P$5,$H696/$G696,$H696-SUM($I696:O696)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>Q$5,$H696/$G696,$H696-SUM($I696:P696)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>R$5,$H696/$G696,$H696-SUM($I696:Q696)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>S$5,$H696/$G696,$H696-SUM($I696:R696)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>T$5,$H696/$G696,$H696-SUM($I696:S696)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>U$5,$H696/$G696,$H696-SUM($I696:T696)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>V$5,$H696/$G696,$H696-SUM($I696:U696)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>W$5,$H696/$G696,$H696-SUM($I696:V696)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>X$5,$H696/$G696,$H696-SUM($I696:W696)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>Y$5,$H696/$G696,$H696-SUM($I696:X696)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>Z$5,$H696/$G696,$H696-SUM($I696:Y696)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AA$5,$H696/$G696,$H696-SUM($I696:Z696)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AB$5,$H696/$G696,$H696-SUM($I696:AA696)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AC$5,$H696/$G696,$H696-SUM($I696:AB696)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AD$5,$H696/$G696,$H696-SUM($I696:AC696)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AE$5,$H696/$G696,$H696-SUM($I696:AD696)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AF$5,$H696/$G696,$H696-SUM($I696:AE696)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AG$5,$H696/$G696,$H696-SUM($I696:AF696)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AH$5,$H696/$G696,$H696-SUM($I696:AG696)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AI$5,$H696/$G696,$H696-SUM($I696:AH696)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AJ$5,$H696/$G696,$H696-SUM($I696:AI696)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AK$5,$H696/$G696,$H696-SUM($I696:AJ696)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AL$5,$H696/$G696,$H696-SUM($I696:AK696)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AM$5,$H696/$G696,$H696-SUM($I696:AL696)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AN$5,$H696/$G696,$H696-SUM($I696:AM696)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AO$5,$H696/$G696,$H696-SUM($I696:AN696)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AP$5,$H696/$G696,$H696-SUM($I696:AO696)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AQ$5,$H696/$G696,$H696-SUM($I696:AP696)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AR$5,$H696/$G696,$H696-SUM($I696:AQ696)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AS$5,$H696/$G696,$H696-SUM($I696:AR696)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AT$5,$H696/$G696,$H696-SUM($I696:AS696)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AU$5,$H696/$G696,$H696-SUM($I696:AT696)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AV$5,$H696/$G696,$H696-SUM($I696:AU696)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AW$5,$H696/$G696,$H696-SUM($I696:AV696)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AX$5,$H696/$G696,$H696-SUM($I696:AW696)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AY$5,$H696/$G696,$H696-SUM($I696:AX696)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>AZ$5,$H696/$G696,$H696-SUM($I696:AY696)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BA$5,$H696/$G696,$H696-SUM($I696:AZ696)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BB$5,$H696/$G696,$H696-SUM($I696:BA696)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BC$5,$H696/$G696,$H696-SUM($I696:BB696)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BD$5,$H696/$G696,$H696-SUM($I696:BC696)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BE$5,$H696/$G696,$H696-SUM($I696:BD696)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BF$5,$H696/$G696,$H696-SUM($I696:BE696)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BG$5,$H696/$G696,$H696-SUM($I696:BF696)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BH$5,$H696/$G696,$H696-SUM($I696:BG696)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BI$5,$H696/$G696,$H696-SUM($I696:BH696)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BJ$5,$H696/$G696,$H696-SUM($I696:BI696)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BK$5,$H696/$G696,$H696-SUM($I696:BJ696)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BL$5,$H696/$G696,$H696-SUM($I696:BK696)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BM$5,$H696/$G696,$H696-SUM($I696:BL696)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BN$5,$H696/$G696,$H696-SUM($I696:BM696)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BO$5,$H696/$G696,$H696-SUM($I696:BN696)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BP$5,$H696/$G696,$H696-SUM($I696:BO696)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BQ$5,$H696/$G696,$H696-SUM($I696:BP696)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BR$5,$H696/$G696,$H696-SUM($I696:BQ696)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BS$5,$H696/$G696,$H696-SUM($I696:BR696)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BT$5,$H696/$G696,$H696-SUM($I696:BS696)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BU$5,$H696/$G696,$H696-SUM($I696:BT696)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BV$5,$H696/$G696,$H696-SUM($I696:BU696)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BW$5,$H696/$G696,$H696-SUM($I696:BV696)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BX$5,$H696/$G696,$H696-SUM($I696:BW696)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BY$5,$H696/$G696,$H696-SUM($I696:BX696)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>BZ$5,$H696/$G696,$H696-SUM($I696:BY696)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>CA$5,$H696/$G696,$H696-SUM($I696:BZ696)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>CB$5,$H696/$G696,$H696-SUM($I696:CA696)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D696,$G696=\"n/a\"),0,IF(SUM($D696,$G696+0.5)>CC$5,$H696/$G696,$H696-SUM($I696:CB696)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B640&\"Depn\"","v":"Old SWER ACRsDepn"},null,null,null,{"$f":"SUM(J643,J649:J650,J654:J655,J658:J659,J667:J696)","v":0},{"$f":"SUM(K643,K649:K650,K654:K655,K658:K659,K667:K696)","v":0},0,0,0,2.5587244743648014,2.5587244743648014,2.5587244743648014,2.5587244743648014,2.5587244743648014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW643,BW649:BW650,BW654:BW655,BW658:BW659,BW667:BW696)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J664-SUM(J667:J696)+I699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV664-SUM(BV667:BV696)+BU699","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B640","v":"Total Closing RAB - Old SWER ACRs"},"$m Real 2010",null,null,null,null,{"$f":"J644+J647+J652+J660+J699","v":0},0,0,0,12.793622371824007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV644+BV647+BV652+BV660+BV699","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B702,DepnInputs!$C$34:$C$54,0)","v":12},{"$f":"'2011_15'!$C$30","v":"Accelerated depreciation assets"},null,null,null,null,null," ",2010,{"$f":"I702+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU702+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A702)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A702)","v":0},null,{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:I705))),(MAX($H705/$G705,$H705-SUM($I705:I705)))))*J$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:J705))),(MAX($H705/$G705,$H705-SUM($I705:J705)))))*K$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:K705))),(MAX($H705/$G705,$H705-SUM($I705:K705)))))*L$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:L705))),(MAX($H705/$G705,$H705-SUM($I705:L705)))))*M$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:M705))),(MAX($H705/$G705,$H705-SUM($I705:M705)))))*N$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:N705))),(MAX($H705/$G705,$H705-SUM($I705:N705)))))*O$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:O705))),(MAX($H705/$G705,$H705-SUM($I705:O705)))))*P$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:P705))),(MAX($H705/$G705,$H705-SUM($I705:P705)))))*Q$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:Q705))),(MAX($H705/$G705,$H705-SUM($I705:Q705)))))*R$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:R705))),(MAX($H705/$G705,$H705-SUM($I705:R705)))))*S$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:S705))),(MAX($H705/$G705,$H705-SUM($I705:S705)))))*T$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:T705))),(MAX($H705/$G705,$H705-SUM($I705:T705)))))*U$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:U705))),(MAX($H705/$G705,$H705-SUM($I705:U705)))))*V$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:V705))),(MAX($H705/$G705,$H705-SUM($I705:V705)))))*W$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:W705))),(MAX($H705/$G705,$H705-SUM($I705:W705)))))*X$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:X705))),(MAX($H705/$G705,$H705-SUM($I705:X705)))))*Y$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:Y705))),(MAX($H705/$G705,$H705-SUM($I705:Y705)))))*Z$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:Z705))),(MAX($H705/$G705,$H705-SUM($I705:Z705)))))*AA$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AA705))),(MAX($H705/$G705,$H705-SUM($I705:AA705)))))*AB$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AB705))),(MAX($H705/$G705,$H705-SUM($I705:AB705)))))*AC$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AC705))),(MAX($H705/$G705,$H705-SUM($I705:AC705)))))*AD$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AD705))),(MAX($H705/$G705,$H705-SUM($I705:AD705)))))*AE$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AE705))),(MAX($H705/$G705,$H705-SUM($I705:AE705)))))*AF$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AF705))),(MAX($H705/$G705,$H705-SUM($I705:AF705)))))*AG$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AG705))),(MAX($H705/$G705,$H705-SUM($I705:AG705)))))*AH$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AH705))),(MAX($H705/$G705,$H705-SUM($I705:AH705)))))*AI$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AI705))),(MAX($H705/$G705,$H705-SUM($I705:AI705)))))*AJ$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AJ705))),(MAX($H705/$G705,$H705-SUM($I705:AJ705)))))*AK$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AK705))),(MAX($H705/$G705,$H705-SUM($I705:AK705)))))*AL$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AL705))),(MAX($H705/$G705,$H705-SUM($I705:AL705)))))*AM$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AM705))),(MAX($H705/$G705,$H705-SUM($I705:AM705)))))*AN$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AN705))),(MAX($H705/$G705,$H705-SUM($I705:AN705)))))*AO$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AO705))),(MAX($H705/$G705,$H705-SUM($I705:AO705)))))*AP$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AP705))),(MAX($H705/$G705,$H705-SUM($I705:AP705)))))*AQ$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AQ705))),(MAX($H705/$G705,$H705-SUM($I705:AQ705)))))*AR$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AR705))),(MAX($H705/$G705,$H705-SUM($I705:AR705)))))*AS$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AS705))),(MAX($H705/$G705,$H705-SUM($I705:AS705)))))*AT$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AT705))),(MAX($H705/$G705,$H705-SUM($I705:AT705)))))*AU$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AU705))),(MAX($H705/$G705,$H705-SUM($I705:AU705)))))*AV$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AV705))),(MAX($H705/$G705,$H705-SUM($I705:AV705)))))*AW$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AW705))),(MAX($H705/$G705,$H705-SUM($I705:AW705)))))*AX$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AX705))),(MAX($H705/$G705,$H705-SUM($I705:AX705)))))*AY$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AY705))),(MAX($H705/$G705,$H705-SUM($I705:AY705)))))*AZ$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:AZ705))),(MAX($H705/$G705,$H705-SUM($I705:AZ705)))))*BA$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BA705))),(MAX($H705/$G705,$H705-SUM($I705:BA705)))))*BB$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BB705))),(MAX($H705/$G705,$H705-SUM($I705:BB705)))))*BC$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BC705))),(MAX($H705/$G705,$H705-SUM($I705:BC705)))))*BD$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BD705))),(MAX($H705/$G705,$H705-SUM($I705:BD705)))))*BE$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BE705))),(MAX($H705/$G705,$H705-SUM($I705:BE705)))))*BF$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BF705))),(MAX($H705/$G705,$H705-SUM($I705:BF705)))))*BG$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BG705))),(MAX($H705/$G705,$H705-SUM($I705:BG705)))))*BH$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BH705))),(MAX($H705/$G705,$H705-SUM($I705:BH705)))))*BI$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BI705))),(MAX($H705/$G705,$H705-SUM($I705:BI705)))))*BJ$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BJ705))),(MAX($H705/$G705,$H705-SUM($I705:BJ705)))))*BK$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BK705))),(MAX($H705/$G705,$H705-SUM($I705:BK705)))))*BL$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BL705))),(MAX($H705/$G705,$H705-SUM($I705:BL705)))))*BM$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BM705))),(MAX($H705/$G705,$H705-SUM($I705:BM705)))))*BN$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BN705))),(MAX($H705/$G705,$H705-SUM($I705:BN705)))))*BO$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BO705))),(MAX($H705/$G705,$H705-SUM($I705:BO705)))))*BP$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BP705))),(MAX($H705/$G705,$H705-SUM($I705:BP705)))))*BQ$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BQ705))),(MAX($H705/$G705,$H705-SUM($I705:BQ705)))))*BR$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BR705))),(MAX($H705/$G705,$H705-SUM($I705:BR705)))))*BS$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BS705))),(MAX($H705/$G705,$H705-SUM($I705:BS705)))))*BT$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BT705))),(MAX($H705/$G705,$H705-SUM($I705:BT705)))))*BU$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BU705))),(MAX($H705/$G705,$H705-SUM($I705:BU705)))))*BV$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BV705))),(MAX($H705/$G705,$H705-SUM($I705:BV705)))))*BW$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BW705))),(MAX($H705/$G705,$H705-SUM($I705:BW705)))))*BX$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BX705))),(MAX($H705/$G705,$H705-SUM($I705:BX705)))))*BY$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BY705))),(MAX($H705/$G705,$H705-SUM($I705:BY705)))))*BZ$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:BZ705))),(MAX($H705/$G705,$H705-SUM($I705:BZ705)))))*CA$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:CA705))),(MAX($H705/$G705,$H705-SUM($I705:CA705)))))*CB$14","v":0},{"$f":"IF(OR($G705=0,$G705=\"n/a\"),0,IF($H705>0,(MIN($H705/$G705,$H705-SUM($I705:CB705))),(MAX($H705/$G705,$H705-SUM($I705:CB705)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H705-SUM($J705:$CC705),2)=0,G705=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H705,I706)-J705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H705,AO706)-AP705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H705,BU706)-BV705","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B702,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B702=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A702)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A702)))","v":5},{"$f":"INDEX($J709:$CC709, MATCH(VALUE(LEFT(D711,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((J$5-$D711)>($G711),$H711-SUM(I711:$J711),$H711/($G711-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((K$5-$D711)>($G711),$H711-SUM(J711:$J711),$H711/($G711-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((L$5-$D711)>($G711),$H711-SUM($J711:K711),$H711/($G711-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((M$5-$D711)>($G711),$H711-SUM($J711:L711),$H711/($G711-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((N$5-$D711)>($G711),$H711-SUM($J711:M711),$H711/($G711-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((O$5-$D711)>($G711),$H711-SUM($J711:N711),$H711/($G711-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((P$5-$D711)>($G711),$H711-SUM($J711:O711),$H711/($G711-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((Q$5-$D711)>($G711),$H711-SUM($J711:P711),$H711/($G711-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((R$5-$D711)>($G711),$H711-SUM($J711:Q711),$H711/($G711-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((S$5-$D711)>($G711),$H711-SUM($J711:R711),$H711/($G711-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((T$5-$D711)>($G711),$H711-SUM($J711:S711),$H711/($G711-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((U$5-$D711)>($G711),$H711-SUM($J711:T711),$H711/($G711-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((V$5-$D711)>($G711),$H711-SUM($J711:U711),$H711/($G711-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((W$5-$D711)>($G711),$H711-SUM($J711:V711),$H711/($G711-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((X$5-$D711)>($G711),$H711-SUM($J711:W711),$H711/($G711-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((Y$5-$D711)>($G711),$H711-SUM($J711:X711),$H711/($G711-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((Z$5-$D711)>($G711),$H711-SUM($J711:Y711),$H711/($G711-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AA$5-$D711)>($G711),$H711-SUM($J711:Z711),$H711/($G711-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AB$5-$D711)>($G711),$H711-SUM($J711:AA711),$H711/($G711-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AC$5-$D711)>($G711),$H711-SUM($J711:AB711),$H711/($G711-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AD$5-$D711)>($G711),$H711-SUM($J711:AC711),$H711/($G711-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AE$5-$D711)>($G711),$H711-SUM($J711:AD711),$H711/($G711-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AF$5-$D711)>($G711),$H711-SUM($J711:AE711),$H711/($G711-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AG$5-$D711)>($G711),$H711-SUM($J711:AF711),$H711/($G711-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AH$5-$D711)>($G711),$H711-SUM($J711:AG711),$H711/($G711-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AI$5-$D711)>($G711),$H711-SUM($J711:AH711),$H711/($G711-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AJ$5-$D711)>($G711),$H711-SUM($J711:AI711),$H711/($G711-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AK$5-$D711)>($G711),$H711-SUM($J711:AJ711),$H711/($G711-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AL$5-$D711)>($G711),$H711-SUM($J711:AK711),$H711/($G711-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AM$5-$D711)>($G711),$H711-SUM($J711:AL711),$H711/($G711-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AN$5-$D711)>($G711),$H711-SUM($J711:AM711),$H711/($G711-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AO$5-$D711)>($G711),$H711-SUM($J711:AN711),$H711/($G711-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AP$5-$D711)>($G711),$H711-SUM($J711:AO711),$H711/($G711-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AQ$5-$D711)>($G711),$H711-SUM($J711:AP711),$H711/($G711-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AR$5-$D711)>($G711),$H711-SUM($J711:AQ711),$H711/($G711-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AS$5-$D711)>($G711),$H711-SUM($J711:AR711),$H711/($G711-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AT$5-$D711)>($G711),$H711-SUM($J711:AS711),$H711/($G711-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AU$5-$D711)>($G711),$H711-SUM($J711:AT711),$H711/($G711-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AV$5-$D711)>($G711),$H711-SUM($J711:AU711),$H711/($G711-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AW$5-$D711)>($G711),$H711-SUM($J711:AV711),$H711/($G711-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AX$5-$D711)>($G711),$H711-SUM($J711:AW711),$H711/($G711-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AY$5-$D711)>($G711),$H711-SUM($J711:AX711),$H711/($G711-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((AZ$5-$D711)>($G711),$H711-SUM($J711:AY711),$H711/($G711-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BA$5-$D711)>($G711),$H711-SUM($J711:AZ711),$H711/($G711-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BB$5-$D711)>($G711),$H711-SUM($J711:BA711),$H711/($G711-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BC$5-$D711)>($G711),$H711-SUM($J711:BB711),$H711/($G711-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BD$5-$D711)>($G711),$H711-SUM($J711:BC711),$H711/($G711-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BE$5-$D711)>($G711),$H711-SUM($J711:BD711),$H711/($G711-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BF$5-$D711)>($G711),$H711-SUM($J711:BE711),$H711/($G711-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BG$5-$D711)>($G711),$H711-SUM($J711:BF711),$H711/($G711-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BH$5-$D711)>($G711),$H711-SUM($J711:BG711),$H711/($G711-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BI$5-$D711)>($G711),$H711-SUM($J711:BH711),$H711/($G711-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BJ$5-$D711)>($G711),$H711-SUM($J711:BI711),$H711/($G711-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BK$5-$D711)>($G711),$H711-SUM($J711:BJ711),$H711/($G711-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BL$5-$D711)>($G711),$H711-SUM($J711:BK711),$H711/($G711-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BM$5-$D711)>($G711),$H711-SUM($J711:BL711),$H711/($G711-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BN$5-$D711)>($G711),$H711-SUM($J711:BM711),$H711/($G711-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BO$5-$D711)>($G711),$H711-SUM($J711:BN711),$H711/($G711-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BP$5-$D711)>($G711),$H711-SUM($J711:BO711),$H711/($G711-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BQ$5-$D711)>($G711),$H711-SUM($J711:BP711),$H711/($G711-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BR$5-$D711)>($G711),$H711-SUM($J711:BQ711),$H711/($G711-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BS$5-$D711)>($G711),$H711-SUM($J711:BR711),$H711/($G711-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BT$5-$D711)>($G711),$H711-SUM($J711:BS711),$H711/($G711-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BU$5-$D711)>($G711),$H711-SUM($J711:BT711),$H711/($G711-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BV$5-$D711)>($G711),$H711-SUM($J711:BU711),$H711/($G711-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BW$5-$D711)>($G711),$H711-SUM($J711:BV711),$H711/($G711-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BX$5-$D711)>($G711),$H711-SUM($J711:BW711),$H711/($G711-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BY$5-$D711)>($G711),$H711-SUM($J711:BX711),$H711/($G711-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((BZ$5-$D711)>($G711),$H711-SUM($J711:BY711),$H711/($G711-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((CA$5-$D711)>($G711),$H711-SUM($J711:BZ711),$H711/($G711-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((CB$5-$D711)>($G711),$H711-SUM($J711:CA711),$H711/($G711-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D711+reg_period_length),$G711=\"n/a\"),0,IF((CC$5-$D711)>($G711),$H711-SUM($J711:CB711),$H711/($G711-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H711-SUM($J711:$CC711),2)=0,G711=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G711","v":5},{"$f":"INDEX($J709:$CC709, MATCH(VALUE(LEFT(D712,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((J$5-$D712)>($G712),$H712-SUM(I712:$J712),$H712/($G712-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((K$5-$D712)>($G712),$H712-SUM(J712:$J712),$H712/($G712-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((L$5-$D712)>($G712),$H712-SUM($J712:K712),$H712/($G712-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((M$5-$D712)>($G712),$H712-SUM($J712:L712),$H712/($G712-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((N$5-$D712)>($G712),$H712-SUM($J712:M712),$H712/($G712-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((O$5-$D712)>($G712),$H712-SUM($J712:N712),$H712/($G712-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((P$5-$D712)>($G712),$H712-SUM($J712:O712),$H712/($G712-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((Q$5-$D712)>($G712),$H712-SUM($J712:P712),$H712/($G712-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((R$5-$D712)>($G712),$H712-SUM($J712:Q712),$H712/($G712-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((S$5-$D712)>($G712),$H712-SUM($J712:R712),$H712/($G712-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D712+reg_period_length+0.5),$G712=\"n/a\"),0,IF((T$5-$D712)>($G712),$H712-SUM($J712:S712),$H712/($G712-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((U$5-$D712)>($G712),$H712-SUM($J712:T712),$H712/($G712-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((V$5-$D712)>($G712),$H712-SUM($J712:U712),$H712/($G712-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((W$5-$D712)>($G712),$H712-SUM($J712:V712),$H712/($G712-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((X$5-$D712)>($G712),$H712-SUM($J712:W712),$H712/($G712-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((Y$5-$D712)>($G712),$H712-SUM($J712:X712),$H712/($G712-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((Z$5-$D712)>($G712),$H712-SUM($J712:Y712),$H712/($G712-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AA$5-$D712)>($G712),$H712-SUM($J712:Z712),$H712/($G712-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AB$5-$D712)>($G712),$H712-SUM($J712:AA712),$H712/($G712-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AC$5-$D712)>($G712),$H712-SUM($J712:AB712),$H712/($G712-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AD$5-$D712)>($G712),$H712-SUM($J712:AC712),$H712/($G712-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AE$5-$D712)>($G712),$H712-SUM($J712:AD712),$H712/($G712-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AF$5-$D712)>($G712),$H712-SUM($J712:AE712),$H712/($G712-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AG$5-$D712)>($G712),$H712-SUM($J712:AF712),$H712/($G712-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AH$5-$D712)>($G712),$H712-SUM($J712:AG712),$H712/($G712-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AI$5-$D712)>($G712),$H712-SUM($J712:AH712),$H712/($G712-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AJ$5-$D712)>($G712),$H712-SUM($J712:AI712),$H712/($G712-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AK$5-$D712)>($G712),$H712-SUM($J712:AJ712),$H712/($G712-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AL$5-$D712)>($G712),$H712-SUM($J712:AK712),$H712/($G712-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AM$5-$D712)>($G712),$H712-SUM($J712:AL712),$H712/($G712-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AN$5-$D712)>($G712),$H712-SUM($J712:AM712),$H712/($G712-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AO$5-$D712)>($G712),$H712-SUM($J712:AN712),$H712/($G712-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AP$5-$D712)>($G712),$H712-SUM($J712:AO712),$H712/($G712-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AQ$5-$D712)>($G712),$H712-SUM($J712:AP712),$H712/($G712-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AR$5-$D712)>($G712),$H712-SUM($J712:AQ712),$H712/($G712-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AS$5-$D712)>($G712),$H712-SUM($J712:AR712),$H712/($G712-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AT$5-$D712)>($G712),$H712-SUM($J712:AS712),$H712/($G712-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AU$5-$D712)>($G712),$H712-SUM($J712:AT712),$H712/($G712-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AV$5-$D712)>($G712),$H712-SUM($J712:AU712),$H712/($G712-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AW$5-$D712)>($G712),$H712-SUM($J712:AV712),$H712/($G712-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AX$5-$D712)>($G712),$H712-SUM($J712:AW712),$H712/($G712-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AY$5-$D712)>($G712),$H712-SUM($J712:AX712),$H712/($G712-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((AZ$5-$D712)>($G712),$H712-SUM($J712:AY712),$H712/($G712-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BA$5-$D712)>($G712),$H712-SUM($J712:AZ712),$H712/($G712-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BB$5-$D712)>($G712),$H712-SUM($J712:BA712),$H712/($G712-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BC$5-$D712)>($G712),$H712-SUM($J712:BB712),$H712/($G712-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BD$5-$D712)>($G712),$H712-SUM($J712:BC712),$H712/($G712-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BE$5-$D712)>($G712),$H712-SUM($J712:BD712),$H712/($G712-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BF$5-$D712)>($G712),$H712-SUM($J712:BE712),$H712/($G712-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BG$5-$D712)>($G712),$H712-SUM($J712:BF712),$H712/($G712-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BH$5-$D712)>($G712),$H712-SUM($J712:BG712),$H712/($G712-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BI$5-$D712)>($G712),$H712-SUM($J712:BH712),$H712/($G712-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BJ$5-$D712)>($G712),$H712-SUM($J712:BI712),$H712/($G712-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BK$5-$D712)>($G712),$H712-SUM($J712:BJ712),$H712/($G712-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BL$5-$D712)>($G712),$H712-SUM($J712:BK712),$H712/($G712-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BM$5-$D712)>($G712),$H712-SUM($J712:BL712),$H712/($G712-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BN$5-$D712)>($G712),$H712-SUM($J712:BM712),$H712/($G712-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BO$5-$D712)>($G712),$H712-SUM($J712:BN712),$H712/($G712-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BP$5-$D712)>($G712),$H712-SUM($J712:BO712),$H712/($G712-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BQ$5-$D712)>($G712),$H712-SUM($J712:BP712),$H712/($G712-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BR$5-$D712)>($G712),$H712-SUM($J712:BQ712),$H712/($G712-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BS$5-$D712)>($G712),$H712-SUM($J712:BR712),$H712/($G712-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BT$5-$D712)>($G712),$H712-SUM($J712:BS712),$H712/($G712-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BU$5-$D712)>($G712),$H712-SUM($J712:BT712),$H712/($G712-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BV$5-$D712)>($G712),$H712-SUM($J712:BU712),$H712/($G712-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BW$5-$D712)>($G712),$H712-SUM($J712:BV712),$H712/($G712-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BX$5-$D712)>($G712),$H712-SUM($J712:BW712),$H712/($G712-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BY$5-$D712)>($G712),$H712-SUM($J712:BX712),$H712/($G712-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((BZ$5-$D712)>($G712),$H712-SUM($J712:BY712),$H712/($G712-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((CA$5-$D712)>($G712),$H712-SUM($J712:BZ712),$H712/($G712-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((CB$5-$D712)>($G712),$H712-SUM($J712:CA712),$H712/($G712-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D712+reg_period_length),$G712=\"n/a\"),0,IF((CC$5-$D712)>($G712),$H712-SUM($J712:CB712),$H712/($G712-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H712-SUM($J712:$CC712),2)=0,G712=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B702,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G704","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G705","v":0},{"$f":"INDEX($J714:$CC714, MATCH(VALUE(LEFT(D716,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((J$5-$D716)>($G716),$H716-SUM(I716:$J716),$H716/($G716-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((K$5-$D716)>($G716),$H716-SUM(J716:$J716),$H716/($G716-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((L$5-$D716)>($G716),$H716-SUM($J716:K716),$H716/($G716-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((M$5-$D716)>($G716),$H716-SUM($J716:L716),$H716/($G716-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((N$5-$D716)>($G716),$H716-SUM($J716:M716),$H716/($G716-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((O$5-$D716)>($G716),$H716-SUM($J716:N716),$H716/($G716-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((P$5-$D716)>($G716),$H716-SUM($J716:O716),$H716/($G716-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((Q$5-$D716)>($G716),$H716-SUM($J716:P716),$H716/($G716-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((R$5-$D716)>($G716),$H716-SUM($J716:Q716),$H716/($G716-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((S$5-$D716)>($G716),$H716-SUM($J716:R716),$H716/($G716-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((T$5-$D716)>($G716),$H716-SUM($J716:S716),$H716/($G716-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((U$5-$D716)>($G716),$H716-SUM($J716:T716),$H716/($G716-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((V$5-$D716)>($G716),$H716-SUM($J716:U716),$H716/($G716-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((W$5-$D716)>($G716),$H716-SUM($J716:V716),$H716/($G716-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((X$5-$D716)>($G716),$H716-SUM($J716:W716),$H716/($G716-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((Y$5-$D716)>($G716),$H716-SUM($J716:X716),$H716/($G716-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((Z$5-$D716)>($G716),$H716-SUM($J716:Y716),$H716/($G716-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AA$5-$D716)>($G716),$H716-SUM($J716:Z716),$H716/($G716-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AB$5-$D716)>($G716),$H716-SUM($J716:AA716),$H716/($G716-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AC$5-$D716)>($G716),$H716-SUM($J716:AB716),$H716/($G716-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AD$5-$D716)>($G716),$H716-SUM($J716:AC716),$H716/($G716-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AE$5-$D716)>($G716),$H716-SUM($J716:AD716),$H716/($G716-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AF$5-$D716)>($G716),$H716-SUM($J716:AE716),$H716/($G716-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AG$5-$D716)>($G716),$H716-SUM($J716:AF716),$H716/($G716-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AH$5-$D716)>($G716),$H716-SUM($J716:AG716),$H716/($G716-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AI$5-$D716)>($G716),$H716-SUM($J716:AH716),$H716/($G716-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AJ$5-$D716)>($G716),$H716-SUM($J716:AI716),$H716/($G716-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AK$5-$D716)>($G716),$H716-SUM($J716:AJ716),$H716/($G716-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AL$5-$D716)>($G716),$H716-SUM($J716:AK716),$H716/($G716-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AM$5-$D716)>($G716),$H716-SUM($J716:AL716),$H716/($G716-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AN$5-$D716)>($G716),$H716-SUM($J716:AM716),$H716/($G716-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AO$5-$D716)>($G716),$H716-SUM($J716:AN716),$H716/($G716-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AP$5-$D716)>($G716),$H716-SUM($J716:AO716),$H716/($G716-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AQ$5-$D716)>($G716),$H716-SUM($J716:AP716),$H716/($G716-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AR$5-$D716)>($G716),$H716-SUM($J716:AQ716),$H716/($G716-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AS$5-$D716)>($G716),$H716-SUM($J716:AR716),$H716/($G716-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AT$5-$D716)>($G716),$H716-SUM($J716:AS716),$H716/($G716-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AU$5-$D716)>($G716),$H716-SUM($J716:AT716),$H716/($G716-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AV$5-$D716)>($G716),$H716-SUM($J716:AU716),$H716/($G716-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AW$5-$D716)>($G716),$H716-SUM($J716:AV716),$H716/($G716-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AX$5-$D716)>($G716),$H716-SUM($J716:AW716),$H716/($G716-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AY$5-$D716)>($G716),$H716-SUM($J716:AX716),$H716/($G716-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((AZ$5-$D716)>($G716),$H716-SUM($J716:AY716),$H716/($G716-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BA$5-$D716)>($G716),$H716-SUM($J716:AZ716),$H716/($G716-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BB$5-$D716)>($G716),$H716-SUM($J716:BA716),$H716/($G716-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BC$5-$D716)>($G716),$H716-SUM($J716:BB716),$H716/($G716-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BD$5-$D716)>($G716),$H716-SUM($J716:BC716),$H716/($G716-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BE$5-$D716)>($G716),$H716-SUM($J716:BD716),$H716/($G716-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BF$5-$D716)>($G716),$H716-SUM($J716:BE716),$H716/($G716-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BG$5-$D716)>($G716),$H716-SUM($J716:BF716),$H716/($G716-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BH$5-$D716)>($G716),$H716-SUM($J716:BG716),$H716/($G716-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BI$5-$D716)>($G716),$H716-SUM($J716:BH716),$H716/($G716-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BJ$5-$D716)>($G716),$H716-SUM($J716:BI716),$H716/($G716-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BK$5-$D716)>($G716),$H716-SUM($J716:BJ716),$H716/($G716-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BL$5-$D716)>($G716),$H716-SUM($J716:BK716),$H716/($G716-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BM$5-$D716)>($G716),$H716-SUM($J716:BL716),$H716/($G716-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BN$5-$D716)>($G716),$H716-SUM($J716:BM716),$H716/($G716-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BO$5-$D716)>($G716),$H716-SUM($J716:BN716),$H716/($G716-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BP$5-$D716)>($G716),$H716-SUM($J716:BO716),$H716/($G716-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BQ$5-$D716)>($G716),$H716-SUM($J716:BP716),$H716/($G716-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BR$5-$D716)>($G716),$H716-SUM($J716:BQ716),$H716/($G716-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BS$5-$D716)>($G716),$H716-SUM($J716:BR716),$H716/($G716-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BT$5-$D716)>($G716),$H716-SUM($J716:BS716),$H716/($G716-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BU$5-$D716)>($G716),$H716-SUM($J716:BT716),$H716/($G716-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BV$5-$D716)>($G716),$H716-SUM($J716:BU716),$H716/($G716-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BW$5-$D716)>($G716),$H716-SUM($J716:BV716),$H716/($G716-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BX$5-$D716)>($G716),$H716-SUM($J716:BW716),$H716/($G716-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BY$5-$D716)>($G716),$H716-SUM($J716:BX716),$H716/($G716-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((BZ$5-$D716)>($G716),$H716-SUM($J716:BY716),$H716/($G716-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((CA$5-$D716)>($G716),$H716-SUM($J716:BZ716),$H716/($G716-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((CB$5-$D716)>($G716),$H716-SUM($J716:CA716),$H716/($G716-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D716+reg_period_length),$G716=\"n/a\"),0,IF((CC$5-$D716)>($G716),$H716-SUM($J716:CB716),$H716/($G716-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H716-SUM($J716:$CC716),2)=0,G716=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G716=\"n/a\",\"n/a\",MAX(G716-5,1))","v":1},{"$f":"INDEX($J714:$CC714, MATCH(VALUE(LEFT(D717,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((J$5-$D717)>($G717),$H717-SUM(I717:$J717),$H717/($G717-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((K$5-$D717)>($G717),$H717-SUM(J717:$J717),$H717/($G717-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((L$5-$D717)>($G717),$H717-SUM($J717:K717),$H717/($G717-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((M$5-$D717)>($G717),$H717-SUM($J717:L717),$H717/($G717-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((N$5-$D717)>($G717),$H717-SUM($J717:M717),$H717/($G717-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((O$5-$D717)>($G717),$H717-SUM($J717:N717),$H717/($G717-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((P$5-$D717)>($G717),$H717-SUM($J717:O717),$H717/($G717-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((Q$5-$D717)>($G717),$H717-SUM($J717:P717),$H717/($G717-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((R$5-$D717)>($G717),$H717-SUM($J717:Q717),$H717/($G717-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((S$5-$D717)>($G717),$H717-SUM($J717:R717),$H717/($G717-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((T$5-$D717)>($G717),$H717-SUM($J717:S717),$H717/($G717-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((U$5-$D717)>($G717),$H717-SUM($J717:T717),$H717/($G717-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((V$5-$D717)>($G717),$H717-SUM($J717:U717),$H717/($G717-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((W$5-$D717)>($G717),$H717-SUM($J717:V717),$H717/($G717-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((X$5-$D717)>($G717),$H717-SUM($J717:W717),$H717/($G717-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((Y$5-$D717)>($G717),$H717-SUM($J717:X717),$H717/($G717-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((Z$5-$D717)>($G717),$H717-SUM($J717:Y717),$H717/($G717-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AA$5-$D717)>($G717),$H717-SUM($J717:Z717),$H717/($G717-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AB$5-$D717)>($G717),$H717-SUM($J717:AA717),$H717/($G717-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AC$5-$D717)>($G717),$H717-SUM($J717:AB717),$H717/($G717-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AD$5-$D717)>($G717),$H717-SUM($J717:AC717),$H717/($G717-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AE$5-$D717)>($G717),$H717-SUM($J717:AD717),$H717/($G717-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AF$5-$D717)>($G717),$H717-SUM($J717:AE717),$H717/($G717-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AG$5-$D717)>($G717),$H717-SUM($J717:AF717),$H717/($G717-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AH$5-$D717)>($G717),$H717-SUM($J717:AG717),$H717/($G717-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AI$5-$D717)>($G717),$H717-SUM($J717:AH717),$H717/($G717-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AJ$5-$D717)>($G717),$H717-SUM($J717:AI717),$H717/($G717-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AK$5-$D717)>($G717),$H717-SUM($J717:AJ717),$H717/($G717-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AL$5-$D717)>($G717),$H717-SUM($J717:AK717),$H717/($G717-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AM$5-$D717)>($G717),$H717-SUM($J717:AL717),$H717/($G717-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AN$5-$D717)>($G717),$H717-SUM($J717:AM717),$H717/($G717-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AO$5-$D717)>($G717),$H717-SUM($J717:AN717),$H717/($G717-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AP$5-$D717)>($G717),$H717-SUM($J717:AO717),$H717/($G717-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AQ$5-$D717)>($G717),$H717-SUM($J717:AP717),$H717/($G717-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AR$5-$D717)>($G717),$H717-SUM($J717:AQ717),$H717/($G717-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AS$5-$D717)>($G717),$H717-SUM($J717:AR717),$H717/($G717-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AT$5-$D717)>($G717),$H717-SUM($J717:AS717),$H717/($G717-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AU$5-$D717)>($G717),$H717-SUM($J717:AT717),$H717/($G717-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AV$5-$D717)>($G717),$H717-SUM($J717:AU717),$H717/($G717-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AW$5-$D717)>($G717),$H717-SUM($J717:AV717),$H717/($G717-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AX$5-$D717)>($G717),$H717-SUM($J717:AW717),$H717/($G717-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AY$5-$D717)>($G717),$H717-SUM($J717:AX717),$H717/($G717-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((AZ$5-$D717)>($G717),$H717-SUM($J717:AY717),$H717/($G717-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BA$5-$D717)>($G717),$H717-SUM($J717:AZ717),$H717/($G717-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BB$5-$D717)>($G717),$H717-SUM($J717:BA717),$H717/($G717-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BC$5-$D717)>($G717),$H717-SUM($J717:BB717),$H717/($G717-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BD$5-$D717)>($G717),$H717-SUM($J717:BC717),$H717/($G717-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BE$5-$D717)>($G717),$H717-SUM($J717:BD717),$H717/($G717-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BF$5-$D717)>($G717),$H717-SUM($J717:BE717),$H717/($G717-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BG$5-$D717)>($G717),$H717-SUM($J717:BF717),$H717/($G717-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BH$5-$D717)>($G717),$H717-SUM($J717:BG717),$H717/($G717-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BI$5-$D717)>($G717),$H717-SUM($J717:BH717),$H717/($G717-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BJ$5-$D717)>($G717),$H717-SUM($J717:BI717),$H717/($G717-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BK$5-$D717)>($G717),$H717-SUM($J717:BJ717),$H717/($G717-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BL$5-$D717)>($G717),$H717-SUM($J717:BK717),$H717/($G717-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BM$5-$D717)>($G717),$H717-SUM($J717:BL717),$H717/($G717-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BN$5-$D717)>($G717),$H717-SUM($J717:BM717),$H717/($G717-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BO$5-$D717)>($G717),$H717-SUM($J717:BN717),$H717/($G717-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BP$5-$D717)>($G717),$H717-SUM($J717:BO717),$H717/($G717-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BQ$5-$D717)>($G717),$H717-SUM($J717:BP717),$H717/($G717-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BR$5-$D717)>($G717),$H717-SUM($J717:BQ717),$H717/($G717-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BS$5-$D717)>($G717),$H717-SUM($J717:BR717),$H717/($G717-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BT$5-$D717)>($G717),$H717-SUM($J717:BS717),$H717/($G717-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BU$5-$D717)>($G717),$H717-SUM($J717:BT717),$H717/($G717-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BV$5-$D717)>($G717),$H717-SUM($J717:BU717),$H717/($G717-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BW$5-$D717)>($G717),$H717-SUM($J717:BV717),$H717/($G717-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BX$5-$D717)>($G717),$H717-SUM($J717:BW717),$H717/($G717-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BY$5-$D717)>($G717),$H717-SUM($J717:BX717),$H717/($G717-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((BZ$5-$D717)>($G717),$H717-SUM($J717:BY717),$H717/($G717-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((CA$5-$D717)>($G717),$H717-SUM($J717:BZ717),$H717/($G717-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((CB$5-$D717)>($G717),$H717-SUM($J717:CA717),$H717/($G717-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D717+reg_period_length),$G717=\"n/a\"),0,IF((CC$5-$D717)>($G717),$H717-SUM($J717:CB717),$H717/($G717-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H717-SUM($J717:$CC717),2)=0,G717=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U104","v":0}]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7547427015302253,7.7547427015302253,5.6513390233853134,1.7785264494365445,0.74978214146958155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ROUND(SUM(J721:CC721)-SUM(J722:CC722),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj",null,null,null,null,null,null,null,null,null,null,null,null,null,23.689133017351885]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE729:$CE758)=COUNTIF($CE729:$CE758,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B702,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A702)","v":"n/a"},{"$f":"TRANSPOSE(J726:AM726)","v":0},null,{"$f":"IF(OR(J$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>J$5,$H729/$G729,$H729-SUM($I729:I729)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>K$5,$H729/$G729,$H729-SUM($I729:J729)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>L$5,$H729/$G729,$H729-SUM($I729:K729)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>M$5,$H729/$G729,$H729-SUM($I729:L729)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>N$5,$H729/$G729,$H729-SUM($I729:M729)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>O$5,$H729/$G729,$H729-SUM($I729:N729)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>P$5,$H729/$G729,$H729-SUM($I729:O729)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>Q$5,$H729/$G729,$H729-SUM($I729:P729)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>R$5,$H729/$G729,$H729-SUM($I729:Q729)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>S$5,$H729/$G729,$H729-SUM($I729:R729)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>T$5,$H729/$G729,$H729-SUM($I729:S729)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>U$5,$H729/$G729,$H729-SUM($I729:T729)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>V$5,$H729/$G729,$H729-SUM($I729:U729)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>W$5,$H729/$G729,$H729-SUM($I729:V729)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>X$5,$H729/$G729,$H729-SUM($I729:W729)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>Y$5,$H729/$G729,$H729-SUM($I729:X729)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>Z$5,$H729/$G729,$H729-SUM($I729:Y729)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AA$5,$H729/$G729,$H729-SUM($I729:Z729)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AB$5,$H729/$G729,$H729-SUM($I729:AA729)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AC$5,$H729/$G729,$H729-SUM($I729:AB729)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AD$5,$H729/$G729,$H729-SUM($I729:AC729)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AE$5,$H729/$G729,$H729-SUM($I729:AD729)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AF$5,$H729/$G729,$H729-SUM($I729:AE729)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AG$5,$H729/$G729,$H729-SUM($I729:AF729)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AH$5,$H729/$G729,$H729-SUM($I729:AG729)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AI$5,$H729/$G729,$H729-SUM($I729:AH729)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AJ$5,$H729/$G729,$H729-SUM($I729:AI729)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AK$5,$H729/$G729,$H729-SUM($I729:AJ729)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AL$5,$H729/$G729,$H729-SUM($I729:AK729)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AM$5,$H729/$G729,$H729-SUM($I729:AL729)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AN$5,$H729/$G729,$H729-SUM($I729:AM729)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AO$5,$H729/$G729,$H729-SUM($I729:AN729)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AP$5,$H729/$G729,$H729-SUM($I729:AO729)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AQ$5,$H729/$G729,$H729-SUM($I729:AP729)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AR$5,$H729/$G729,$H729-SUM($I729:AQ729)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AS$5,$H729/$G729,$H729-SUM($I729:AR729)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AT$5,$H729/$G729,$H729-SUM($I729:AS729)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AU$5,$H729/$G729,$H729-SUM($I729:AT729)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AV$5,$H729/$G729,$H729-SUM($I729:AU729)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AW$5,$H729/$G729,$H729-SUM($I729:AV729)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AX$5,$H729/$G729,$H729-SUM($I729:AW729)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AY$5,$H729/$G729,$H729-SUM($I729:AX729)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>AZ$5,$H729/$G729,$H729-SUM($I729:AY729)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BA$5,$H729/$G729,$H729-SUM($I729:AZ729)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BB$5,$H729/$G729,$H729-SUM($I729:BA729)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BC$5,$H729/$G729,$H729-SUM($I729:BB729)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BD$5,$H729/$G729,$H729-SUM($I729:BC729)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BE$5,$H729/$G729,$H729-SUM($I729:BD729)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BF$5,$H729/$G729,$H729-SUM($I729:BE729)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BG$5,$H729/$G729,$H729-SUM($I729:BF729)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BH$5,$H729/$G729,$H729-SUM($I729:BG729)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BI$5,$H729/$G729,$H729-SUM($I729:BH729)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BJ$5,$H729/$G729,$H729-SUM($I729:BI729)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BK$5,$H729/$G729,$H729-SUM($I729:BJ729)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BL$5,$H729/$G729,$H729-SUM($I729:BK729)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BM$5,$H729/$G729,$H729-SUM($I729:BL729)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BN$5,$H729/$G729,$H729-SUM($I729:BM729)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BO$5,$H729/$G729,$H729-SUM($I729:BN729)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BP$5,$H729/$G729,$H729-SUM($I729:BO729)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BQ$5,$H729/$G729,$H729-SUM($I729:BP729)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BR$5,$H729/$G729,$H729-SUM($I729:BQ729)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BS$5,$H729/$G729,$H729-SUM($I729:BR729)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BT$5,$H729/$G729,$H729-SUM($I729:BS729)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BU$5,$H729/$G729,$H729-SUM($I729:BT729)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BV$5,$H729/$G729,$H729-SUM($I729:BU729)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BW$5,$H729/$G729,$H729-SUM($I729:BV729)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BX$5,$H729/$G729,$H729-SUM($I729:BW729)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BY$5,$H729/$G729,$H729-SUM($I729:BX729)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>BZ$5,$H729/$G729,$H729-SUM($I729:BY729)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>CA$5,$H729/$G729,$H729-SUM($I729:BZ729)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>CB$5,$H729/$G729,$H729-SUM($I729:CA729)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D729,$G729=\"n/a\"),0,IF(SUM($D729,$G729+0.5)>CC$5,$H729/$G729,$H729-SUM($I729:CB729)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H729-SUM($J729:$CC729),2)=0,G729=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D729+1","v":2012},"$m Real 2010",null,{"$f":"G729","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>J$5,$H730/$G730,$H730-SUM($I730:I730)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>K$5,$H730/$G730,$H730-SUM($I730:J730)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>L$5,$H730/$G730,$H730-SUM($I730:K730)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>M$5,$H730/$G730,$H730-SUM($I730:L730)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>N$5,$H730/$G730,$H730-SUM($I730:M730)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>O$5,$H730/$G730,$H730-SUM($I730:N730)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>P$5,$H730/$G730,$H730-SUM($I730:O730)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>Q$5,$H730/$G730,$H730-SUM($I730:P730)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>R$5,$H730/$G730,$H730-SUM($I730:Q730)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>S$5,$H730/$G730,$H730-SUM($I730:R730)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>T$5,$H730/$G730,$H730-SUM($I730:S730)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>U$5,$H730/$G730,$H730-SUM($I730:T730)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>V$5,$H730/$G730,$H730-SUM($I730:U730)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>W$5,$H730/$G730,$H730-SUM($I730:V730)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>X$5,$H730/$G730,$H730-SUM($I730:W730)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>Y$5,$H730/$G730,$H730-SUM($I730:X730)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>Z$5,$H730/$G730,$H730-SUM($I730:Y730)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AA$5,$H730/$G730,$H730-SUM($I730:Z730)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AB$5,$H730/$G730,$H730-SUM($I730:AA730)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AC$5,$H730/$G730,$H730-SUM($I730:AB730)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AD$5,$H730/$G730,$H730-SUM($I730:AC730)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AE$5,$H730/$G730,$H730-SUM($I730:AD730)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AF$5,$H730/$G730,$H730-SUM($I730:AE730)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AG$5,$H730/$G730,$H730-SUM($I730:AF730)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AH$5,$H730/$G730,$H730-SUM($I730:AG730)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AI$5,$H730/$G730,$H730-SUM($I730:AH730)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AJ$5,$H730/$G730,$H730-SUM($I730:AI730)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AK$5,$H730/$G730,$H730-SUM($I730:AJ730)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AL$5,$H730/$G730,$H730-SUM($I730:AK730)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AM$5,$H730/$G730,$H730-SUM($I730:AL730)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AN$5,$H730/$G730,$H730-SUM($I730:AM730)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AO$5,$H730/$G730,$H730-SUM($I730:AN730)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AP$5,$H730/$G730,$H730-SUM($I730:AO730)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AQ$5,$H730/$G730,$H730-SUM($I730:AP730)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AR$5,$H730/$G730,$H730-SUM($I730:AQ730)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AS$5,$H730/$G730,$H730-SUM($I730:AR730)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AT$5,$H730/$G730,$H730-SUM($I730:AS730)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AU$5,$H730/$G730,$H730-SUM($I730:AT730)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AV$5,$H730/$G730,$H730-SUM($I730:AU730)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AW$5,$H730/$G730,$H730-SUM($I730:AV730)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AX$5,$H730/$G730,$H730-SUM($I730:AW730)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AY$5,$H730/$G730,$H730-SUM($I730:AX730)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>AZ$5,$H730/$G730,$H730-SUM($I730:AY730)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BA$5,$H730/$G730,$H730-SUM($I730:AZ730)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BB$5,$H730/$G730,$H730-SUM($I730:BA730)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BC$5,$H730/$G730,$H730-SUM($I730:BB730)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BD$5,$H730/$G730,$H730-SUM($I730:BC730)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BE$5,$H730/$G730,$H730-SUM($I730:BD730)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BF$5,$H730/$G730,$H730-SUM($I730:BE730)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BG$5,$H730/$G730,$H730-SUM($I730:BF730)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BH$5,$H730/$G730,$H730-SUM($I730:BG730)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BI$5,$H730/$G730,$H730-SUM($I730:BH730)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BJ$5,$H730/$G730,$H730-SUM($I730:BI730)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BK$5,$H730/$G730,$H730-SUM($I730:BJ730)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BL$5,$H730/$G730,$H730-SUM($I730:BK730)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BM$5,$H730/$G730,$H730-SUM($I730:BL730)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BN$5,$H730/$G730,$H730-SUM($I730:BM730)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BO$5,$H730/$G730,$H730-SUM($I730:BN730)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BP$5,$H730/$G730,$H730-SUM($I730:BO730)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BQ$5,$H730/$G730,$H730-SUM($I730:BP730)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BR$5,$H730/$G730,$H730-SUM($I730:BQ730)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BS$5,$H730/$G730,$H730-SUM($I730:BR730)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BT$5,$H730/$G730,$H730-SUM($I730:BS730)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BU$5,$H730/$G730,$H730-SUM($I730:BT730)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BV$5,$H730/$G730,$H730-SUM($I730:BU730)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BW$5,$H730/$G730,$H730-SUM($I730:BV730)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BX$5,$H730/$G730,$H730-SUM($I730:BW730)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BY$5,$H730/$G730,$H730-SUM($I730:BX730)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>BZ$5,$H730/$G730,$H730-SUM($I730:BY730)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>CA$5,$H730/$G730,$H730-SUM($I730:BZ730)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>CB$5,$H730/$G730,$H730-SUM($I730:CA730)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D730,$G730=\"n/a\"),0,IF(SUM($D730,$G730+0.5)>CC$5,$H730/$G730,$H730-SUM($I730:CB730)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D730+1","v":2013},"$m Real 2010",null,{"$f":"G730","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>J$5,$H731/$G731,$H731-SUM($I731:I731)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>K$5,$H731/$G731,$H731-SUM($I731:J731)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>L$5,$H731/$G731,$H731-SUM($I731:K731)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>M$5,$H731/$G731,$H731-SUM($I731:L731)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>N$5,$H731/$G731,$H731-SUM($I731:M731)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>O$5,$H731/$G731,$H731-SUM($I731:N731)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>P$5,$H731/$G731,$H731-SUM($I731:O731)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>Q$5,$H731/$G731,$H731-SUM($I731:P731)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>R$5,$H731/$G731,$H731-SUM($I731:Q731)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>S$5,$H731/$G731,$H731-SUM($I731:R731)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>T$5,$H731/$G731,$H731-SUM($I731:S731)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>U$5,$H731/$G731,$H731-SUM($I731:T731)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>V$5,$H731/$G731,$H731-SUM($I731:U731)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>W$5,$H731/$G731,$H731-SUM($I731:V731)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>X$5,$H731/$G731,$H731-SUM($I731:W731)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>Y$5,$H731/$G731,$H731-SUM($I731:X731)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>Z$5,$H731/$G731,$H731-SUM($I731:Y731)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AA$5,$H731/$G731,$H731-SUM($I731:Z731)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AB$5,$H731/$G731,$H731-SUM($I731:AA731)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AC$5,$H731/$G731,$H731-SUM($I731:AB731)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AD$5,$H731/$G731,$H731-SUM($I731:AC731)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AE$5,$H731/$G731,$H731-SUM($I731:AD731)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AF$5,$H731/$G731,$H731-SUM($I731:AE731)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AG$5,$H731/$G731,$H731-SUM($I731:AF731)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AH$5,$H731/$G731,$H731-SUM($I731:AG731)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AI$5,$H731/$G731,$H731-SUM($I731:AH731)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AJ$5,$H731/$G731,$H731-SUM($I731:AI731)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AK$5,$H731/$G731,$H731-SUM($I731:AJ731)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AL$5,$H731/$G731,$H731-SUM($I731:AK731)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AM$5,$H731/$G731,$H731-SUM($I731:AL731)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AN$5,$H731/$G731,$H731-SUM($I731:AM731)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AO$5,$H731/$G731,$H731-SUM($I731:AN731)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AP$5,$H731/$G731,$H731-SUM($I731:AO731)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AQ$5,$H731/$G731,$H731-SUM($I731:AP731)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AR$5,$H731/$G731,$H731-SUM($I731:AQ731)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AS$5,$H731/$G731,$H731-SUM($I731:AR731)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AT$5,$H731/$G731,$H731-SUM($I731:AS731)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AU$5,$H731/$G731,$H731-SUM($I731:AT731)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AV$5,$H731/$G731,$H731-SUM($I731:AU731)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AW$5,$H731/$G731,$H731-SUM($I731:AV731)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AX$5,$H731/$G731,$H731-SUM($I731:AW731)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AY$5,$H731/$G731,$H731-SUM($I731:AX731)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>AZ$5,$H731/$G731,$H731-SUM($I731:AY731)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BA$5,$H731/$G731,$H731-SUM($I731:AZ731)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BB$5,$H731/$G731,$H731-SUM($I731:BA731)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BC$5,$H731/$G731,$H731-SUM($I731:BB731)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BD$5,$H731/$G731,$H731-SUM($I731:BC731)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BE$5,$H731/$G731,$H731-SUM($I731:BD731)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BF$5,$H731/$G731,$H731-SUM($I731:BE731)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BG$5,$H731/$G731,$H731-SUM($I731:BF731)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BH$5,$H731/$G731,$H731-SUM($I731:BG731)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BI$5,$H731/$G731,$H731-SUM($I731:BH731)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BJ$5,$H731/$G731,$H731-SUM($I731:BI731)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BK$5,$H731/$G731,$H731-SUM($I731:BJ731)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BL$5,$H731/$G731,$H731-SUM($I731:BK731)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BM$5,$H731/$G731,$H731-SUM($I731:BL731)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BN$5,$H731/$G731,$H731-SUM($I731:BM731)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BO$5,$H731/$G731,$H731-SUM($I731:BN731)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BP$5,$H731/$G731,$H731-SUM($I731:BO731)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BQ$5,$H731/$G731,$H731-SUM($I731:BP731)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BR$5,$H731/$G731,$H731-SUM($I731:BQ731)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BS$5,$H731/$G731,$H731-SUM($I731:BR731)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BT$5,$H731/$G731,$H731-SUM($I731:BS731)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BU$5,$H731/$G731,$H731-SUM($I731:BT731)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BV$5,$H731/$G731,$H731-SUM($I731:BU731)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BW$5,$H731/$G731,$H731-SUM($I731:BV731)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BX$5,$H731/$G731,$H731-SUM($I731:BW731)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BY$5,$H731/$G731,$H731-SUM($I731:BX731)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>BZ$5,$H731/$G731,$H731-SUM($I731:BY731)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>CA$5,$H731/$G731,$H731-SUM($I731:BZ731)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>CB$5,$H731/$G731,$H731-SUM($I731:CA731)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D731,$G731=\"n/a\"),0,IF(SUM($D731,$G731+0.5)>CC$5,$H731/$G731,$H731-SUM($I731:CB731)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>J$5,$H732/$G732,$H732-SUM($I732:I732)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>K$5,$H732/$G732,$H732-SUM($I732:J732)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>L$5,$H732/$G732,$H732-SUM($I732:K732)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>M$5,$H732/$G732,$H732-SUM($I732:L732)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>N$5,$H732/$G732,$H732-SUM($I732:M732)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>O$5,$H732/$G732,$H732-SUM($I732:N732)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>P$5,$H732/$G732,$H732-SUM($I732:O732)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>Q$5,$H732/$G732,$H732-SUM($I732:P732)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>R$5,$H732/$G732,$H732-SUM($I732:Q732)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>S$5,$H732/$G732,$H732-SUM($I732:R732)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>T$5,$H732/$G732,$H732-SUM($I732:S732)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>U$5,$H732/$G732,$H732-SUM($I732:T732)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>V$5,$H732/$G732,$H732-SUM($I732:U732)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>W$5,$H732/$G732,$H732-SUM($I732:V732)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>X$5,$H732/$G732,$H732-SUM($I732:W732)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>Y$5,$H732/$G732,$H732-SUM($I732:X732)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>Z$5,$H732/$G732,$H732-SUM($I732:Y732)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AA$5,$H732/$G732,$H732-SUM($I732:Z732)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AB$5,$H732/$G732,$H732-SUM($I732:AA732)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AC$5,$H732/$G732,$H732-SUM($I732:AB732)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AD$5,$H732/$G732,$H732-SUM($I732:AC732)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AE$5,$H732/$G732,$H732-SUM($I732:AD732)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AF$5,$H732/$G732,$H732-SUM($I732:AE732)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AG$5,$H732/$G732,$H732-SUM($I732:AF732)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AH$5,$H732/$G732,$H732-SUM($I732:AG732)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AI$5,$H732/$G732,$H732-SUM($I732:AH732)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AJ$5,$H732/$G732,$H732-SUM($I732:AI732)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AK$5,$H732/$G732,$H732-SUM($I732:AJ732)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AL$5,$H732/$G732,$H732-SUM($I732:AK732)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AM$5,$H732/$G732,$H732-SUM($I732:AL732)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AN$5,$H732/$G732,$H732-SUM($I732:AM732)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AO$5,$H732/$G732,$H732-SUM($I732:AN732)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AP$5,$H732/$G732,$H732-SUM($I732:AO732)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AQ$5,$H732/$G732,$H732-SUM($I732:AP732)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AR$5,$H732/$G732,$H732-SUM($I732:AQ732)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AS$5,$H732/$G732,$H732-SUM($I732:AR732)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AT$5,$H732/$G732,$H732-SUM($I732:AS732)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AU$5,$H732/$G732,$H732-SUM($I732:AT732)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AV$5,$H732/$G732,$H732-SUM($I732:AU732)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AW$5,$H732/$G732,$H732-SUM($I732:AV732)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AX$5,$H732/$G732,$H732-SUM($I732:AW732)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AY$5,$H732/$G732,$H732-SUM($I732:AX732)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>AZ$5,$H732/$G732,$H732-SUM($I732:AY732)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BA$5,$H732/$G732,$H732-SUM($I732:AZ732)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BB$5,$H732/$G732,$H732-SUM($I732:BA732)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BC$5,$H732/$G732,$H732-SUM($I732:BB732)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BD$5,$H732/$G732,$H732-SUM($I732:BC732)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BE$5,$H732/$G732,$H732-SUM($I732:BD732)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BF$5,$H732/$G732,$H732-SUM($I732:BE732)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BG$5,$H732/$G732,$H732-SUM($I732:BF732)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BH$5,$H732/$G732,$H732-SUM($I732:BG732)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BI$5,$H732/$G732,$H732-SUM($I732:BH732)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BJ$5,$H732/$G732,$H732-SUM($I732:BI732)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BK$5,$H732/$G732,$H732-SUM($I732:BJ732)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BL$5,$H732/$G732,$H732-SUM($I732:BK732)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BM$5,$H732/$G732,$H732-SUM($I732:BL732)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BN$5,$H732/$G732,$H732-SUM($I732:BM732)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BO$5,$H732/$G732,$H732-SUM($I732:BN732)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BP$5,$H732/$G732,$H732-SUM($I732:BO732)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BQ$5,$H732/$G732,$H732-SUM($I732:BP732)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BR$5,$H732/$G732,$H732-SUM($I732:BQ732)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BS$5,$H732/$G732,$H732-SUM($I732:BR732)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BT$5,$H732/$G732,$H732-SUM($I732:BS732)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BU$5,$H732/$G732,$H732-SUM($I732:BT732)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BV$5,$H732/$G732,$H732-SUM($I732:BU732)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BW$5,$H732/$G732,$H732-SUM($I732:BV732)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BX$5,$H732/$G732,$H732-SUM($I732:BW732)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BY$5,$H732/$G732,$H732-SUM($I732:BX732)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>BZ$5,$H732/$G732,$H732-SUM($I732:BY732)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>CA$5,$H732/$G732,$H732-SUM($I732:BZ732)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>CB$5,$H732/$G732,$H732-SUM($I732:CA732)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D732,$G732=\"n/a\"),0,IF(SUM($D732,$G732+0.5)>CC$5,$H732/$G732,$H732-SUM($I732:CB732)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>J$5,$H733/$G733,$H733-SUM($I733:I733)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>K$5,$H733/$G733,$H733-SUM($I733:J733)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>L$5,$H733/$G733,$H733-SUM($I733:K733)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>M$5,$H733/$G733,$H733-SUM($I733:L733)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>N$5,$H733/$G733,$H733-SUM($I733:M733)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>O$5,$H733/$G733,$H733-SUM($I733:N733)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>P$5,$H733/$G733,$H733-SUM($I733:O733)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>Q$5,$H733/$G733,$H733-SUM($I733:P733)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>R$5,$H733/$G733,$H733-SUM($I733:Q733)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>S$5,$H733/$G733,$H733-SUM($I733:R733)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>T$5,$H733/$G733,$H733-SUM($I733:S733)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>U$5,$H733/$G733,$H733-SUM($I733:T733)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>V$5,$H733/$G733,$H733-SUM($I733:U733)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>W$5,$H733/$G733,$H733-SUM($I733:V733)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>X$5,$H733/$G733,$H733-SUM($I733:W733)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>Y$5,$H733/$G733,$H733-SUM($I733:X733)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>Z$5,$H733/$G733,$H733-SUM($I733:Y733)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AA$5,$H733/$G733,$H733-SUM($I733:Z733)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AB$5,$H733/$G733,$H733-SUM($I733:AA733)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AC$5,$H733/$G733,$H733-SUM($I733:AB733)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AD$5,$H733/$G733,$H733-SUM($I733:AC733)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AE$5,$H733/$G733,$H733-SUM($I733:AD733)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AF$5,$H733/$G733,$H733-SUM($I733:AE733)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AG$5,$H733/$G733,$H733-SUM($I733:AF733)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AH$5,$H733/$G733,$H733-SUM($I733:AG733)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AI$5,$H733/$G733,$H733-SUM($I733:AH733)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AJ$5,$H733/$G733,$H733-SUM($I733:AI733)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AK$5,$H733/$G733,$H733-SUM($I733:AJ733)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AL$5,$H733/$G733,$H733-SUM($I733:AK733)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AM$5,$H733/$G733,$H733-SUM($I733:AL733)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AN$5,$H733/$G733,$H733-SUM($I733:AM733)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AO$5,$H733/$G733,$H733-SUM($I733:AN733)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AP$5,$H733/$G733,$H733-SUM($I733:AO733)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AQ$5,$H733/$G733,$H733-SUM($I733:AP733)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AR$5,$H733/$G733,$H733-SUM($I733:AQ733)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AS$5,$H733/$G733,$H733-SUM($I733:AR733)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AT$5,$H733/$G733,$H733-SUM($I733:AS733)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AU$5,$H733/$G733,$H733-SUM($I733:AT733)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AV$5,$H733/$G733,$H733-SUM($I733:AU733)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AW$5,$H733/$G733,$H733-SUM($I733:AV733)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AX$5,$H733/$G733,$H733-SUM($I733:AW733)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AY$5,$H733/$G733,$H733-SUM($I733:AX733)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>AZ$5,$H733/$G733,$H733-SUM($I733:AY733)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BA$5,$H733/$G733,$H733-SUM($I733:AZ733)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BB$5,$H733/$G733,$H733-SUM($I733:BA733)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BC$5,$H733/$G733,$H733-SUM($I733:BB733)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BD$5,$H733/$G733,$H733-SUM($I733:BC733)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BE$5,$H733/$G733,$H733-SUM($I733:BD733)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BF$5,$H733/$G733,$H733-SUM($I733:BE733)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BG$5,$H733/$G733,$H733-SUM($I733:BF733)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BH$5,$H733/$G733,$H733-SUM($I733:BG733)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BI$5,$H733/$G733,$H733-SUM($I733:BH733)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BJ$5,$H733/$G733,$H733-SUM($I733:BI733)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BK$5,$H733/$G733,$H733-SUM($I733:BJ733)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BL$5,$H733/$G733,$H733-SUM($I733:BK733)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BM$5,$H733/$G733,$H733-SUM($I733:BL733)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BN$5,$H733/$G733,$H733-SUM($I733:BM733)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BO$5,$H733/$G733,$H733-SUM($I733:BN733)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BP$5,$H733/$G733,$H733-SUM($I733:BO733)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BQ$5,$H733/$G733,$H733-SUM($I733:BP733)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BR$5,$H733/$G733,$H733-SUM($I733:BQ733)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BS$5,$H733/$G733,$H733-SUM($I733:BR733)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BT$5,$H733/$G733,$H733-SUM($I733:BS733)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BU$5,$H733/$G733,$H733-SUM($I733:BT733)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BV$5,$H733/$G733,$H733-SUM($I733:BU733)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BW$5,$H733/$G733,$H733-SUM($I733:BV733)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BX$5,$H733/$G733,$H733-SUM($I733:BW733)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BY$5,$H733/$G733,$H733-SUM($I733:BX733)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>BZ$5,$H733/$G733,$H733-SUM($I733:BY733)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>CA$5,$H733/$G733,$H733-SUM($I733:BZ733)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>CB$5,$H733/$G733,$H733-SUM($I733:CA733)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D733,$G733=\"n/a\"),0,IF(SUM($D733,$G733+0.5)>CC$5,$H733/$G733,$H733-SUM($I733:CB733)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>J$5,$H734/$G734,$H734-SUM($I734:I734)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>K$5,$H734/$G734,$H734-SUM($I734:J734)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>L$5,$H734/$G734,$H734-SUM($I734:K734)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>M$5,$H734/$G734,$H734-SUM($I734:L734)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>N$5,$H734/$G734,$H734-SUM($I734:M734)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>O$5,$H734/$G734,$H734-SUM($I734:N734)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>P$5,$H734/$G734,$H734-SUM($I734:O734)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>Q$5,$H734/$G734,$H734-SUM($I734:P734)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>R$5,$H734/$G734,$H734-SUM($I734:Q734)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>S$5,$H734/$G734,$H734-SUM($I734:R734)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>T$5,$H734/$G734,$H734-SUM($I734:S734)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>U$5,$H734/$G734,$H734-SUM($I734:T734)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>V$5,$H734/$G734,$H734-SUM($I734:U734)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>W$5,$H734/$G734,$H734-SUM($I734:V734)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>X$5,$H734/$G734,$H734-SUM($I734:W734)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>Y$5,$H734/$G734,$H734-SUM($I734:X734)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>Z$5,$H734/$G734,$H734-SUM($I734:Y734)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AA$5,$H734/$G734,$H734-SUM($I734:Z734)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AB$5,$H734/$G734,$H734-SUM($I734:AA734)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AC$5,$H734/$G734,$H734-SUM($I734:AB734)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AD$5,$H734/$G734,$H734-SUM($I734:AC734)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AE$5,$H734/$G734,$H734-SUM($I734:AD734)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AF$5,$H734/$G734,$H734-SUM($I734:AE734)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AG$5,$H734/$G734,$H734-SUM($I734:AF734)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AH$5,$H734/$G734,$H734-SUM($I734:AG734)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AI$5,$H734/$G734,$H734-SUM($I734:AH734)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AJ$5,$H734/$G734,$H734-SUM($I734:AI734)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AK$5,$H734/$G734,$H734-SUM($I734:AJ734)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AL$5,$H734/$G734,$H734-SUM($I734:AK734)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AM$5,$H734/$G734,$H734-SUM($I734:AL734)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AN$5,$H734/$G734,$H734-SUM($I734:AM734)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AO$5,$H734/$G734,$H734-SUM($I734:AN734)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AP$5,$H734/$G734,$H734-SUM($I734:AO734)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AQ$5,$H734/$G734,$H734-SUM($I734:AP734)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AR$5,$H734/$G734,$H734-SUM($I734:AQ734)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AS$5,$H734/$G734,$H734-SUM($I734:AR734)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AT$5,$H734/$G734,$H734-SUM($I734:AS734)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AU$5,$H734/$G734,$H734-SUM($I734:AT734)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AV$5,$H734/$G734,$H734-SUM($I734:AU734)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AW$5,$H734/$G734,$H734-SUM($I734:AV734)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AX$5,$H734/$G734,$H734-SUM($I734:AW734)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AY$5,$H734/$G734,$H734-SUM($I734:AX734)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>AZ$5,$H734/$G734,$H734-SUM($I734:AY734)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BA$5,$H734/$G734,$H734-SUM($I734:AZ734)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BB$5,$H734/$G734,$H734-SUM($I734:BA734)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BC$5,$H734/$G734,$H734-SUM($I734:BB734)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BD$5,$H734/$G734,$H734-SUM($I734:BC734)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BE$5,$H734/$G734,$H734-SUM($I734:BD734)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BF$5,$H734/$G734,$H734-SUM($I734:BE734)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BG$5,$H734/$G734,$H734-SUM($I734:BF734)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BH$5,$H734/$G734,$H734-SUM($I734:BG734)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BI$5,$H734/$G734,$H734-SUM($I734:BH734)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BJ$5,$H734/$G734,$H734-SUM($I734:BI734)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BK$5,$H734/$G734,$H734-SUM($I734:BJ734)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BL$5,$H734/$G734,$H734-SUM($I734:BK734)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BM$5,$H734/$G734,$H734-SUM($I734:BL734)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BN$5,$H734/$G734,$H734-SUM($I734:BM734)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BO$5,$H734/$G734,$H734-SUM($I734:BN734)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BP$5,$H734/$G734,$H734-SUM($I734:BO734)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BQ$5,$H734/$G734,$H734-SUM($I734:BP734)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BR$5,$H734/$G734,$H734-SUM($I734:BQ734)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BS$5,$H734/$G734,$H734-SUM($I734:BR734)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BT$5,$H734/$G734,$H734-SUM($I734:BS734)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BU$5,$H734/$G734,$H734-SUM($I734:BT734)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BV$5,$H734/$G734,$H734-SUM($I734:BU734)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BW$5,$H734/$G734,$H734-SUM($I734:BV734)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BX$5,$H734/$G734,$H734-SUM($I734:BW734)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BY$5,$H734/$G734,$H734-SUM($I734:BX734)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>BZ$5,$H734/$G734,$H734-SUM($I734:BY734)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>CA$5,$H734/$G734,$H734-SUM($I734:BZ734)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>CB$5,$H734/$G734,$H734-SUM($I734:CA734)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D734,$G734=\"n/a\"),0,IF(SUM($D734,$G734+0.5)>CC$5,$H734/$G734,$H734-SUM($I734:CB734)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>J$5,$H735/$G735,$H735-SUM($I735:I735)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>K$5,$H735/$G735,$H735-SUM($I735:J735)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>L$5,$H735/$G735,$H735-SUM($I735:K735)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>M$5,$H735/$G735,$H735-SUM($I735:L735)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>N$5,$H735/$G735,$H735-SUM($I735:M735)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>O$5,$H735/$G735,$H735-SUM($I735:N735)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>P$5,$H735/$G735,$H735-SUM($I735:O735)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>Q$5,$H735/$G735,$H735-SUM($I735:P735)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>R$5,$H735/$G735,$H735-SUM($I735:Q735)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>S$5,$H735/$G735,$H735-SUM($I735:R735)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>T$5,$H735/$G735,$H735-SUM($I735:S735)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>U$5,$H735/$G735,$H735-SUM($I735:T735)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>V$5,$H735/$G735,$H735-SUM($I735:U735)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>W$5,$H735/$G735,$H735-SUM($I735:V735)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>X$5,$H735/$G735,$H735-SUM($I735:W735)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>Y$5,$H735/$G735,$H735-SUM($I735:X735)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>Z$5,$H735/$G735,$H735-SUM($I735:Y735)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AA$5,$H735/$G735,$H735-SUM($I735:Z735)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AB$5,$H735/$G735,$H735-SUM($I735:AA735)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AC$5,$H735/$G735,$H735-SUM($I735:AB735)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AD$5,$H735/$G735,$H735-SUM($I735:AC735)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AE$5,$H735/$G735,$H735-SUM($I735:AD735)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AF$5,$H735/$G735,$H735-SUM($I735:AE735)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AG$5,$H735/$G735,$H735-SUM($I735:AF735)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AH$5,$H735/$G735,$H735-SUM($I735:AG735)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AI$5,$H735/$G735,$H735-SUM($I735:AH735)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AJ$5,$H735/$G735,$H735-SUM($I735:AI735)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AK$5,$H735/$G735,$H735-SUM($I735:AJ735)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AL$5,$H735/$G735,$H735-SUM($I735:AK735)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AM$5,$H735/$G735,$H735-SUM($I735:AL735)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AN$5,$H735/$G735,$H735-SUM($I735:AM735)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AO$5,$H735/$G735,$H735-SUM($I735:AN735)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AP$5,$H735/$G735,$H735-SUM($I735:AO735)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AQ$5,$H735/$G735,$H735-SUM($I735:AP735)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AR$5,$H735/$G735,$H735-SUM($I735:AQ735)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AS$5,$H735/$G735,$H735-SUM($I735:AR735)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AT$5,$H735/$G735,$H735-SUM($I735:AS735)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AU$5,$H735/$G735,$H735-SUM($I735:AT735)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AV$5,$H735/$G735,$H735-SUM($I735:AU735)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AW$5,$H735/$G735,$H735-SUM($I735:AV735)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AX$5,$H735/$G735,$H735-SUM($I735:AW735)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AY$5,$H735/$G735,$H735-SUM($I735:AX735)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>AZ$5,$H735/$G735,$H735-SUM($I735:AY735)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BA$5,$H735/$G735,$H735-SUM($I735:AZ735)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BB$5,$H735/$G735,$H735-SUM($I735:BA735)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BC$5,$H735/$G735,$H735-SUM($I735:BB735)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BD$5,$H735/$G735,$H735-SUM($I735:BC735)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BE$5,$H735/$G735,$H735-SUM($I735:BD735)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BF$5,$H735/$G735,$H735-SUM($I735:BE735)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BG$5,$H735/$G735,$H735-SUM($I735:BF735)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BH$5,$H735/$G735,$H735-SUM($I735:BG735)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BI$5,$H735/$G735,$H735-SUM($I735:BH735)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BJ$5,$H735/$G735,$H735-SUM($I735:BI735)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BK$5,$H735/$G735,$H735-SUM($I735:BJ735)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BL$5,$H735/$G735,$H735-SUM($I735:BK735)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BM$5,$H735/$G735,$H735-SUM($I735:BL735)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BN$5,$H735/$G735,$H735-SUM($I735:BM735)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BO$5,$H735/$G735,$H735-SUM($I735:BN735)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BP$5,$H735/$G735,$H735-SUM($I735:BO735)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BQ$5,$H735/$G735,$H735-SUM($I735:BP735)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BR$5,$H735/$G735,$H735-SUM($I735:BQ735)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BS$5,$H735/$G735,$H735-SUM($I735:BR735)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BT$5,$H735/$G735,$H735-SUM($I735:BS735)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BU$5,$H735/$G735,$H735-SUM($I735:BT735)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BV$5,$H735/$G735,$H735-SUM($I735:BU735)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BW$5,$H735/$G735,$H735-SUM($I735:BV735)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BX$5,$H735/$G735,$H735-SUM($I735:BW735)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BY$5,$H735/$G735,$H735-SUM($I735:BX735)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>BZ$5,$H735/$G735,$H735-SUM($I735:BY735)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>CA$5,$H735/$G735,$H735-SUM($I735:BZ735)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>CB$5,$H735/$G735,$H735-SUM($I735:CA735)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D735,$G735=\"n/a\"),0,IF(SUM($D735,$G735+0.5)>CC$5,$H735/$G735,$H735-SUM($I735:CB735)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>J$5,$H736/$G736,$H736-SUM($I736:I736)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>K$5,$H736/$G736,$H736-SUM($I736:J736)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>L$5,$H736/$G736,$H736-SUM($I736:K736)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>M$5,$H736/$G736,$H736-SUM($I736:L736)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>N$5,$H736/$G736,$H736-SUM($I736:M736)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>O$5,$H736/$G736,$H736-SUM($I736:N736)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>P$5,$H736/$G736,$H736-SUM($I736:O736)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>Q$5,$H736/$G736,$H736-SUM($I736:P736)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>R$5,$H736/$G736,$H736-SUM($I736:Q736)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>S$5,$H736/$G736,$H736-SUM($I736:R736)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>T$5,$H736/$G736,$H736-SUM($I736:S736)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>U$5,$H736/$G736,$H736-SUM($I736:T736)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>V$5,$H736/$G736,$H736-SUM($I736:U736)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>W$5,$H736/$G736,$H736-SUM($I736:V736)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>X$5,$H736/$G736,$H736-SUM($I736:W736)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>Y$5,$H736/$G736,$H736-SUM($I736:X736)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>Z$5,$H736/$G736,$H736-SUM($I736:Y736)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AA$5,$H736/$G736,$H736-SUM($I736:Z736)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AB$5,$H736/$G736,$H736-SUM($I736:AA736)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AC$5,$H736/$G736,$H736-SUM($I736:AB736)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AD$5,$H736/$G736,$H736-SUM($I736:AC736)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AE$5,$H736/$G736,$H736-SUM($I736:AD736)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AF$5,$H736/$G736,$H736-SUM($I736:AE736)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AG$5,$H736/$G736,$H736-SUM($I736:AF736)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AH$5,$H736/$G736,$H736-SUM($I736:AG736)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AI$5,$H736/$G736,$H736-SUM($I736:AH736)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AJ$5,$H736/$G736,$H736-SUM($I736:AI736)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AK$5,$H736/$G736,$H736-SUM($I736:AJ736)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AL$5,$H736/$G736,$H736-SUM($I736:AK736)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AM$5,$H736/$G736,$H736-SUM($I736:AL736)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AN$5,$H736/$G736,$H736-SUM($I736:AM736)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AO$5,$H736/$G736,$H736-SUM($I736:AN736)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AP$5,$H736/$G736,$H736-SUM($I736:AO736)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AQ$5,$H736/$G736,$H736-SUM($I736:AP736)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AR$5,$H736/$G736,$H736-SUM($I736:AQ736)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AS$5,$H736/$G736,$H736-SUM($I736:AR736)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AT$5,$H736/$G736,$H736-SUM($I736:AS736)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AU$5,$H736/$G736,$H736-SUM($I736:AT736)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AV$5,$H736/$G736,$H736-SUM($I736:AU736)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AW$5,$H736/$G736,$H736-SUM($I736:AV736)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AX$5,$H736/$G736,$H736-SUM($I736:AW736)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AY$5,$H736/$G736,$H736-SUM($I736:AX736)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>AZ$5,$H736/$G736,$H736-SUM($I736:AY736)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BA$5,$H736/$G736,$H736-SUM($I736:AZ736)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BB$5,$H736/$G736,$H736-SUM($I736:BA736)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BC$5,$H736/$G736,$H736-SUM($I736:BB736)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BD$5,$H736/$G736,$H736-SUM($I736:BC736)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BE$5,$H736/$G736,$H736-SUM($I736:BD736)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BF$5,$H736/$G736,$H736-SUM($I736:BE736)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BG$5,$H736/$G736,$H736-SUM($I736:BF736)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BH$5,$H736/$G736,$H736-SUM($I736:BG736)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BI$5,$H736/$G736,$H736-SUM($I736:BH736)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BJ$5,$H736/$G736,$H736-SUM($I736:BI736)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BK$5,$H736/$G736,$H736-SUM($I736:BJ736)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BL$5,$H736/$G736,$H736-SUM($I736:BK736)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BM$5,$H736/$G736,$H736-SUM($I736:BL736)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BN$5,$H736/$G736,$H736-SUM($I736:BM736)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BO$5,$H736/$G736,$H736-SUM($I736:BN736)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BP$5,$H736/$G736,$H736-SUM($I736:BO736)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BQ$5,$H736/$G736,$H736-SUM($I736:BP736)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BR$5,$H736/$G736,$H736-SUM($I736:BQ736)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BS$5,$H736/$G736,$H736-SUM($I736:BR736)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BT$5,$H736/$G736,$H736-SUM($I736:BS736)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BU$5,$H736/$G736,$H736-SUM($I736:BT736)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BV$5,$H736/$G736,$H736-SUM($I736:BU736)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BW$5,$H736/$G736,$H736-SUM($I736:BV736)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BX$5,$H736/$G736,$H736-SUM($I736:BW736)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BY$5,$H736/$G736,$H736-SUM($I736:BX736)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>BZ$5,$H736/$G736,$H736-SUM($I736:BY736)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>CA$5,$H736/$G736,$H736-SUM($I736:BZ736)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>CB$5,$H736/$G736,$H736-SUM($I736:CA736)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D736,$G736=\"n/a\"),0,IF(SUM($D736,$G736+0.5)>CC$5,$H736/$G736,$H736-SUM($I736:CB736)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>J$5,$H737/$G737,$H737-SUM($I737:I737)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>K$5,$H737/$G737,$H737-SUM($I737:J737)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>L$5,$H737/$G737,$H737-SUM($I737:K737)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>M$5,$H737/$G737,$H737-SUM($I737:L737)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>N$5,$H737/$G737,$H737-SUM($I737:M737)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>O$5,$H737/$G737,$H737-SUM($I737:N737)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>P$5,$H737/$G737,$H737-SUM($I737:O737)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>Q$5,$H737/$G737,$H737-SUM($I737:P737)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>R$5,$H737/$G737,$H737-SUM($I737:Q737)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>S$5,$H737/$G737,$H737-SUM($I737:R737)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>T$5,$H737/$G737,$H737-SUM($I737:S737)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>U$5,$H737/$G737,$H737-SUM($I737:T737)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>V$5,$H737/$G737,$H737-SUM($I737:U737)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>W$5,$H737/$G737,$H737-SUM($I737:V737)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>X$5,$H737/$G737,$H737-SUM($I737:W737)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>Y$5,$H737/$G737,$H737-SUM($I737:X737)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>Z$5,$H737/$G737,$H737-SUM($I737:Y737)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AA$5,$H737/$G737,$H737-SUM($I737:Z737)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AB$5,$H737/$G737,$H737-SUM($I737:AA737)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AC$5,$H737/$G737,$H737-SUM($I737:AB737)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AD$5,$H737/$G737,$H737-SUM($I737:AC737)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AE$5,$H737/$G737,$H737-SUM($I737:AD737)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AF$5,$H737/$G737,$H737-SUM($I737:AE737)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AG$5,$H737/$G737,$H737-SUM($I737:AF737)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AH$5,$H737/$G737,$H737-SUM($I737:AG737)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AI$5,$H737/$G737,$H737-SUM($I737:AH737)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AJ$5,$H737/$G737,$H737-SUM($I737:AI737)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AK$5,$H737/$G737,$H737-SUM($I737:AJ737)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AL$5,$H737/$G737,$H737-SUM($I737:AK737)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AM$5,$H737/$G737,$H737-SUM($I737:AL737)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AN$5,$H737/$G737,$H737-SUM($I737:AM737)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AO$5,$H737/$G737,$H737-SUM($I737:AN737)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AP$5,$H737/$G737,$H737-SUM($I737:AO737)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AQ$5,$H737/$G737,$H737-SUM($I737:AP737)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AR$5,$H737/$G737,$H737-SUM($I737:AQ737)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AS$5,$H737/$G737,$H737-SUM($I737:AR737)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AT$5,$H737/$G737,$H737-SUM($I737:AS737)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AU$5,$H737/$G737,$H737-SUM($I737:AT737)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AV$5,$H737/$G737,$H737-SUM($I737:AU737)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AW$5,$H737/$G737,$H737-SUM($I737:AV737)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AX$5,$H737/$G737,$H737-SUM($I737:AW737)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AY$5,$H737/$G737,$H737-SUM($I737:AX737)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>AZ$5,$H737/$G737,$H737-SUM($I737:AY737)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BA$5,$H737/$G737,$H737-SUM($I737:AZ737)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BB$5,$H737/$G737,$H737-SUM($I737:BA737)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BC$5,$H737/$G737,$H737-SUM($I737:BB737)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BD$5,$H737/$G737,$H737-SUM($I737:BC737)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BE$5,$H737/$G737,$H737-SUM($I737:BD737)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BF$5,$H737/$G737,$H737-SUM($I737:BE737)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BG$5,$H737/$G737,$H737-SUM($I737:BF737)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BH$5,$H737/$G737,$H737-SUM($I737:BG737)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BI$5,$H737/$G737,$H737-SUM($I737:BH737)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BJ$5,$H737/$G737,$H737-SUM($I737:BI737)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BK$5,$H737/$G737,$H737-SUM($I737:BJ737)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BL$5,$H737/$G737,$H737-SUM($I737:BK737)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BM$5,$H737/$G737,$H737-SUM($I737:BL737)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BN$5,$H737/$G737,$H737-SUM($I737:BM737)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BO$5,$H737/$G737,$H737-SUM($I737:BN737)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BP$5,$H737/$G737,$H737-SUM($I737:BO737)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BQ$5,$H737/$G737,$H737-SUM($I737:BP737)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BR$5,$H737/$G737,$H737-SUM($I737:BQ737)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BS$5,$H737/$G737,$H737-SUM($I737:BR737)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BT$5,$H737/$G737,$H737-SUM($I737:BS737)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BU$5,$H737/$G737,$H737-SUM($I737:BT737)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BV$5,$H737/$G737,$H737-SUM($I737:BU737)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BW$5,$H737/$G737,$H737-SUM($I737:BV737)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BX$5,$H737/$G737,$H737-SUM($I737:BW737)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BY$5,$H737/$G737,$H737-SUM($I737:BX737)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>BZ$5,$H737/$G737,$H737-SUM($I737:BY737)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>CA$5,$H737/$G737,$H737-SUM($I737:BZ737)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>CB$5,$H737/$G737,$H737-SUM($I737:CA737)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D737,$G737=\"n/a\"),0,IF(SUM($D737,$G737+0.5)>CC$5,$H737/$G737,$H737-SUM($I737:CB737)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>J$5,$H738/$G738,$H738-SUM($I738:I738)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>K$5,$H738/$G738,$H738-SUM($I738:J738)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>L$5,$H738/$G738,$H738-SUM($I738:K738)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>M$5,$H738/$G738,$H738-SUM($I738:L738)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>N$5,$H738/$G738,$H738-SUM($I738:M738)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>O$5,$H738/$G738,$H738-SUM($I738:N738)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>P$5,$H738/$G738,$H738-SUM($I738:O738)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>Q$5,$H738/$G738,$H738-SUM($I738:P738)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>R$5,$H738/$G738,$H738-SUM($I738:Q738)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>S$5,$H738/$G738,$H738-SUM($I738:R738)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>T$5,$H738/$G738,$H738-SUM($I738:S738)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>U$5,$H738/$G738,$H738-SUM($I738:T738)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>V$5,$H738/$G738,$H738-SUM($I738:U738)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>W$5,$H738/$G738,$H738-SUM($I738:V738)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>X$5,$H738/$G738,$H738-SUM($I738:W738)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>Y$5,$H738/$G738,$H738-SUM($I738:X738)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>Z$5,$H738/$G738,$H738-SUM($I738:Y738)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AA$5,$H738/$G738,$H738-SUM($I738:Z738)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AB$5,$H738/$G738,$H738-SUM($I738:AA738)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AC$5,$H738/$G738,$H738-SUM($I738:AB738)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AD$5,$H738/$G738,$H738-SUM($I738:AC738)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AE$5,$H738/$G738,$H738-SUM($I738:AD738)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AF$5,$H738/$G738,$H738-SUM($I738:AE738)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AG$5,$H738/$G738,$H738-SUM($I738:AF738)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AH$5,$H738/$G738,$H738-SUM($I738:AG738)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AI$5,$H738/$G738,$H738-SUM($I738:AH738)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AJ$5,$H738/$G738,$H738-SUM($I738:AI738)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AK$5,$H738/$G738,$H738-SUM($I738:AJ738)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AL$5,$H738/$G738,$H738-SUM($I738:AK738)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AM$5,$H738/$G738,$H738-SUM($I738:AL738)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AN$5,$H738/$G738,$H738-SUM($I738:AM738)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AO$5,$H738/$G738,$H738-SUM($I738:AN738)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AP$5,$H738/$G738,$H738-SUM($I738:AO738)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AQ$5,$H738/$G738,$H738-SUM($I738:AP738)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AR$5,$H738/$G738,$H738-SUM($I738:AQ738)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AS$5,$H738/$G738,$H738-SUM($I738:AR738)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AT$5,$H738/$G738,$H738-SUM($I738:AS738)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AU$5,$H738/$G738,$H738-SUM($I738:AT738)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AV$5,$H738/$G738,$H738-SUM($I738:AU738)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AW$5,$H738/$G738,$H738-SUM($I738:AV738)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AX$5,$H738/$G738,$H738-SUM($I738:AW738)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AY$5,$H738/$G738,$H738-SUM($I738:AX738)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>AZ$5,$H738/$G738,$H738-SUM($I738:AY738)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BA$5,$H738/$G738,$H738-SUM($I738:AZ738)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BB$5,$H738/$G738,$H738-SUM($I738:BA738)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BC$5,$H738/$G738,$H738-SUM($I738:BB738)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BD$5,$H738/$G738,$H738-SUM($I738:BC738)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BE$5,$H738/$G738,$H738-SUM($I738:BD738)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BF$5,$H738/$G738,$H738-SUM($I738:BE738)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BG$5,$H738/$G738,$H738-SUM($I738:BF738)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BH$5,$H738/$G738,$H738-SUM($I738:BG738)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BI$5,$H738/$G738,$H738-SUM($I738:BH738)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BJ$5,$H738/$G738,$H738-SUM($I738:BI738)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BK$5,$H738/$G738,$H738-SUM($I738:BJ738)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BL$5,$H738/$G738,$H738-SUM($I738:BK738)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BM$5,$H738/$G738,$H738-SUM($I738:BL738)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BN$5,$H738/$G738,$H738-SUM($I738:BM738)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BO$5,$H738/$G738,$H738-SUM($I738:BN738)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BP$5,$H738/$G738,$H738-SUM($I738:BO738)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BQ$5,$H738/$G738,$H738-SUM($I738:BP738)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BR$5,$H738/$G738,$H738-SUM($I738:BQ738)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BS$5,$H738/$G738,$H738-SUM($I738:BR738)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BT$5,$H738/$G738,$H738-SUM($I738:BS738)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BU$5,$H738/$G738,$H738-SUM($I738:BT738)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BV$5,$H738/$G738,$H738-SUM($I738:BU738)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BW$5,$H738/$G738,$H738-SUM($I738:BV738)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BX$5,$H738/$G738,$H738-SUM($I738:BW738)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BY$5,$H738/$G738,$H738-SUM($I738:BX738)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>BZ$5,$H738/$G738,$H738-SUM($I738:BY738)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>CA$5,$H738/$G738,$H738-SUM($I738:BZ738)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>CB$5,$H738/$G738,$H738-SUM($I738:CA738)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D738,$G738=\"n/a\"),0,IF(SUM($D738,$G738+0.5)>CC$5,$H738/$G738,$H738-SUM($I738:CB738)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>J$5,$H739/$G739,$H739-SUM($I739:I739)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>K$5,$H739/$G739,$H739-SUM($I739:J739)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>L$5,$H739/$G739,$H739-SUM($I739:K739)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>M$5,$H739/$G739,$H739-SUM($I739:L739)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>N$5,$H739/$G739,$H739-SUM($I739:M739)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>O$5,$H739/$G739,$H739-SUM($I739:N739)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>P$5,$H739/$G739,$H739-SUM($I739:O739)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>Q$5,$H739/$G739,$H739-SUM($I739:P739)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>R$5,$H739/$G739,$H739-SUM($I739:Q739)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>S$5,$H739/$G739,$H739-SUM($I739:R739)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>T$5,$H739/$G739,$H739-SUM($I739:S739)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>U$5,$H739/$G739,$H739-SUM($I739:T739)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>V$5,$H739/$G739,$H739-SUM($I739:U739)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>W$5,$H739/$G739,$H739-SUM($I739:V739)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>X$5,$H739/$G739,$H739-SUM($I739:W739)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>Y$5,$H739/$G739,$H739-SUM($I739:X739)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>Z$5,$H739/$G739,$H739-SUM($I739:Y739)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AA$5,$H739/$G739,$H739-SUM($I739:Z739)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AB$5,$H739/$G739,$H739-SUM($I739:AA739)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AC$5,$H739/$G739,$H739-SUM($I739:AB739)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AD$5,$H739/$G739,$H739-SUM($I739:AC739)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AE$5,$H739/$G739,$H739-SUM($I739:AD739)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AF$5,$H739/$G739,$H739-SUM($I739:AE739)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AG$5,$H739/$G739,$H739-SUM($I739:AF739)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AH$5,$H739/$G739,$H739-SUM($I739:AG739)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AI$5,$H739/$G739,$H739-SUM($I739:AH739)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AJ$5,$H739/$G739,$H739-SUM($I739:AI739)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AK$5,$H739/$G739,$H739-SUM($I739:AJ739)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AL$5,$H739/$G739,$H739-SUM($I739:AK739)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AM$5,$H739/$G739,$H739-SUM($I739:AL739)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AN$5,$H739/$G739,$H739-SUM($I739:AM739)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AO$5,$H739/$G739,$H739-SUM($I739:AN739)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AP$5,$H739/$G739,$H739-SUM($I739:AO739)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AQ$5,$H739/$G739,$H739-SUM($I739:AP739)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AR$5,$H739/$G739,$H739-SUM($I739:AQ739)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AS$5,$H739/$G739,$H739-SUM($I739:AR739)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AT$5,$H739/$G739,$H739-SUM($I739:AS739)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AU$5,$H739/$G739,$H739-SUM($I739:AT739)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AV$5,$H739/$G739,$H739-SUM($I739:AU739)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AW$5,$H739/$G739,$H739-SUM($I739:AV739)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AX$5,$H739/$G739,$H739-SUM($I739:AW739)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AY$5,$H739/$G739,$H739-SUM($I739:AX739)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>AZ$5,$H739/$G739,$H739-SUM($I739:AY739)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BA$5,$H739/$G739,$H739-SUM($I739:AZ739)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BB$5,$H739/$G739,$H739-SUM($I739:BA739)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BC$5,$H739/$G739,$H739-SUM($I739:BB739)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BD$5,$H739/$G739,$H739-SUM($I739:BC739)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BE$5,$H739/$G739,$H739-SUM($I739:BD739)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BF$5,$H739/$G739,$H739-SUM($I739:BE739)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BG$5,$H739/$G739,$H739-SUM($I739:BF739)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BH$5,$H739/$G739,$H739-SUM($I739:BG739)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BI$5,$H739/$G739,$H739-SUM($I739:BH739)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BJ$5,$H739/$G739,$H739-SUM($I739:BI739)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BK$5,$H739/$G739,$H739-SUM($I739:BJ739)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BL$5,$H739/$G739,$H739-SUM($I739:BK739)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BM$5,$H739/$G739,$H739-SUM($I739:BL739)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BN$5,$H739/$G739,$H739-SUM($I739:BM739)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BO$5,$H739/$G739,$H739-SUM($I739:BN739)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BP$5,$H739/$G739,$H739-SUM($I739:BO739)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BQ$5,$H739/$G739,$H739-SUM($I739:BP739)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BR$5,$H739/$G739,$H739-SUM($I739:BQ739)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BS$5,$H739/$G739,$H739-SUM($I739:BR739)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BT$5,$H739/$G739,$H739-SUM($I739:BS739)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BU$5,$H739/$G739,$H739-SUM($I739:BT739)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BV$5,$H739/$G739,$H739-SUM($I739:BU739)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BW$5,$H739/$G739,$H739-SUM($I739:BV739)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BX$5,$H739/$G739,$H739-SUM($I739:BW739)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BY$5,$H739/$G739,$H739-SUM($I739:BX739)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>BZ$5,$H739/$G739,$H739-SUM($I739:BY739)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>CA$5,$H739/$G739,$H739-SUM($I739:BZ739)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>CB$5,$H739/$G739,$H739-SUM($I739:CA739)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D739,$G739=\"n/a\"),0,IF(SUM($D739,$G739+0.5)>CC$5,$H739/$G739,$H739-SUM($I739:CB739)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>J$5,$H740/$G740,$H740-SUM($I740:I740)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>K$5,$H740/$G740,$H740-SUM($I740:J740)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>L$5,$H740/$G740,$H740-SUM($I740:K740)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>M$5,$H740/$G740,$H740-SUM($I740:L740)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>N$5,$H740/$G740,$H740-SUM($I740:M740)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>O$5,$H740/$G740,$H740-SUM($I740:N740)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>P$5,$H740/$G740,$H740-SUM($I740:O740)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>Q$5,$H740/$G740,$H740-SUM($I740:P740)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>R$5,$H740/$G740,$H740-SUM($I740:Q740)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>S$5,$H740/$G740,$H740-SUM($I740:R740)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>T$5,$H740/$G740,$H740-SUM($I740:S740)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>U$5,$H740/$G740,$H740-SUM($I740:T740)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>V$5,$H740/$G740,$H740-SUM($I740:U740)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>W$5,$H740/$G740,$H740-SUM($I740:V740)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>X$5,$H740/$G740,$H740-SUM($I740:W740)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>Y$5,$H740/$G740,$H740-SUM($I740:X740)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>Z$5,$H740/$G740,$H740-SUM($I740:Y740)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AA$5,$H740/$G740,$H740-SUM($I740:Z740)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AB$5,$H740/$G740,$H740-SUM($I740:AA740)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AC$5,$H740/$G740,$H740-SUM($I740:AB740)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AD$5,$H740/$G740,$H740-SUM($I740:AC740)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AE$5,$H740/$G740,$H740-SUM($I740:AD740)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AF$5,$H740/$G740,$H740-SUM($I740:AE740)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AG$5,$H740/$G740,$H740-SUM($I740:AF740)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AH$5,$H740/$G740,$H740-SUM($I740:AG740)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AI$5,$H740/$G740,$H740-SUM($I740:AH740)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AJ$5,$H740/$G740,$H740-SUM($I740:AI740)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AK$5,$H740/$G740,$H740-SUM($I740:AJ740)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AL$5,$H740/$G740,$H740-SUM($I740:AK740)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AM$5,$H740/$G740,$H740-SUM($I740:AL740)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AN$5,$H740/$G740,$H740-SUM($I740:AM740)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AO$5,$H740/$G740,$H740-SUM($I740:AN740)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AP$5,$H740/$G740,$H740-SUM($I740:AO740)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AQ$5,$H740/$G740,$H740-SUM($I740:AP740)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AR$5,$H740/$G740,$H740-SUM($I740:AQ740)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AS$5,$H740/$G740,$H740-SUM($I740:AR740)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AT$5,$H740/$G740,$H740-SUM($I740:AS740)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AU$5,$H740/$G740,$H740-SUM($I740:AT740)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AV$5,$H740/$G740,$H740-SUM($I740:AU740)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AW$5,$H740/$G740,$H740-SUM($I740:AV740)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AX$5,$H740/$G740,$H740-SUM($I740:AW740)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AY$5,$H740/$G740,$H740-SUM($I740:AX740)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>AZ$5,$H740/$G740,$H740-SUM($I740:AY740)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BA$5,$H740/$G740,$H740-SUM($I740:AZ740)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BB$5,$H740/$G740,$H740-SUM($I740:BA740)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BC$5,$H740/$G740,$H740-SUM($I740:BB740)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BD$5,$H740/$G740,$H740-SUM($I740:BC740)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BE$5,$H740/$G740,$H740-SUM($I740:BD740)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BF$5,$H740/$G740,$H740-SUM($I740:BE740)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BG$5,$H740/$G740,$H740-SUM($I740:BF740)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BH$5,$H740/$G740,$H740-SUM($I740:BG740)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BI$5,$H740/$G740,$H740-SUM($I740:BH740)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BJ$5,$H740/$G740,$H740-SUM($I740:BI740)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BK$5,$H740/$G740,$H740-SUM($I740:BJ740)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BL$5,$H740/$G740,$H740-SUM($I740:BK740)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BM$5,$H740/$G740,$H740-SUM($I740:BL740)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BN$5,$H740/$G740,$H740-SUM($I740:BM740)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BO$5,$H740/$G740,$H740-SUM($I740:BN740)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BP$5,$H740/$G740,$H740-SUM($I740:BO740)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BQ$5,$H740/$G740,$H740-SUM($I740:BP740)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BR$5,$H740/$G740,$H740-SUM($I740:BQ740)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BS$5,$H740/$G740,$H740-SUM($I740:BR740)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BT$5,$H740/$G740,$H740-SUM($I740:BS740)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BU$5,$H740/$G740,$H740-SUM($I740:BT740)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BV$5,$H740/$G740,$H740-SUM($I740:BU740)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BW$5,$H740/$G740,$H740-SUM($I740:BV740)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BX$5,$H740/$G740,$H740-SUM($I740:BW740)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BY$5,$H740/$G740,$H740-SUM($I740:BX740)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>BZ$5,$H740/$G740,$H740-SUM($I740:BY740)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>CA$5,$H740/$G740,$H740-SUM($I740:BZ740)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>CB$5,$H740/$G740,$H740-SUM($I740:CA740)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D740,$G740=\"n/a\"),0,IF(SUM($D740,$G740+0.5)>CC$5,$H740/$G740,$H740-SUM($I740:CB740)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>J$5,$H741/$G741,$H741-SUM($I741:I741)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>K$5,$H741/$G741,$H741-SUM($I741:J741)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>L$5,$H741/$G741,$H741-SUM($I741:K741)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>M$5,$H741/$G741,$H741-SUM($I741:L741)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>N$5,$H741/$G741,$H741-SUM($I741:M741)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>O$5,$H741/$G741,$H741-SUM($I741:N741)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>P$5,$H741/$G741,$H741-SUM($I741:O741)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>Q$5,$H741/$G741,$H741-SUM($I741:P741)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>R$5,$H741/$G741,$H741-SUM($I741:Q741)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>S$5,$H741/$G741,$H741-SUM($I741:R741)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>T$5,$H741/$G741,$H741-SUM($I741:S741)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>U$5,$H741/$G741,$H741-SUM($I741:T741)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>V$5,$H741/$G741,$H741-SUM($I741:U741)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>W$5,$H741/$G741,$H741-SUM($I741:V741)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>X$5,$H741/$G741,$H741-SUM($I741:W741)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>Y$5,$H741/$G741,$H741-SUM($I741:X741)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>Z$5,$H741/$G741,$H741-SUM($I741:Y741)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AA$5,$H741/$G741,$H741-SUM($I741:Z741)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AB$5,$H741/$G741,$H741-SUM($I741:AA741)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AC$5,$H741/$G741,$H741-SUM($I741:AB741)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AD$5,$H741/$G741,$H741-SUM($I741:AC741)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AE$5,$H741/$G741,$H741-SUM($I741:AD741)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AF$5,$H741/$G741,$H741-SUM($I741:AE741)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AG$5,$H741/$G741,$H741-SUM($I741:AF741)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AH$5,$H741/$G741,$H741-SUM($I741:AG741)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AI$5,$H741/$G741,$H741-SUM($I741:AH741)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AJ$5,$H741/$G741,$H741-SUM($I741:AI741)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AK$5,$H741/$G741,$H741-SUM($I741:AJ741)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AL$5,$H741/$G741,$H741-SUM($I741:AK741)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AM$5,$H741/$G741,$H741-SUM($I741:AL741)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AN$5,$H741/$G741,$H741-SUM($I741:AM741)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AO$5,$H741/$G741,$H741-SUM($I741:AN741)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AP$5,$H741/$G741,$H741-SUM($I741:AO741)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AQ$5,$H741/$G741,$H741-SUM($I741:AP741)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AR$5,$H741/$G741,$H741-SUM($I741:AQ741)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AS$5,$H741/$G741,$H741-SUM($I741:AR741)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AT$5,$H741/$G741,$H741-SUM($I741:AS741)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AU$5,$H741/$G741,$H741-SUM($I741:AT741)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AV$5,$H741/$G741,$H741-SUM($I741:AU741)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AW$5,$H741/$G741,$H741-SUM($I741:AV741)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AX$5,$H741/$G741,$H741-SUM($I741:AW741)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AY$5,$H741/$G741,$H741-SUM($I741:AX741)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>AZ$5,$H741/$G741,$H741-SUM($I741:AY741)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BA$5,$H741/$G741,$H741-SUM($I741:AZ741)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BB$5,$H741/$G741,$H741-SUM($I741:BA741)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BC$5,$H741/$G741,$H741-SUM($I741:BB741)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BD$5,$H741/$G741,$H741-SUM($I741:BC741)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BE$5,$H741/$G741,$H741-SUM($I741:BD741)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BF$5,$H741/$G741,$H741-SUM($I741:BE741)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BG$5,$H741/$G741,$H741-SUM($I741:BF741)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BH$5,$H741/$G741,$H741-SUM($I741:BG741)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BI$5,$H741/$G741,$H741-SUM($I741:BH741)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BJ$5,$H741/$G741,$H741-SUM($I741:BI741)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BK$5,$H741/$G741,$H741-SUM($I741:BJ741)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BL$5,$H741/$G741,$H741-SUM($I741:BK741)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BM$5,$H741/$G741,$H741-SUM($I741:BL741)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BN$5,$H741/$G741,$H741-SUM($I741:BM741)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BO$5,$H741/$G741,$H741-SUM($I741:BN741)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BP$5,$H741/$G741,$H741-SUM($I741:BO741)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BQ$5,$H741/$G741,$H741-SUM($I741:BP741)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BR$5,$H741/$G741,$H741-SUM($I741:BQ741)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BS$5,$H741/$G741,$H741-SUM($I741:BR741)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BT$5,$H741/$G741,$H741-SUM($I741:BS741)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BU$5,$H741/$G741,$H741-SUM($I741:BT741)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BV$5,$H741/$G741,$H741-SUM($I741:BU741)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BW$5,$H741/$G741,$H741-SUM($I741:BV741)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BX$5,$H741/$G741,$H741-SUM($I741:BW741)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BY$5,$H741/$G741,$H741-SUM($I741:BX741)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>BZ$5,$H741/$G741,$H741-SUM($I741:BY741)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>CA$5,$H741/$G741,$H741-SUM($I741:BZ741)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>CB$5,$H741/$G741,$H741-SUM($I741:CA741)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D741,$G741=\"n/a\"),0,IF(SUM($D741,$G741+0.5)>CC$5,$H741/$G741,$H741-SUM($I741:CB741)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>J$5,$H742/$G742,$H742-SUM($I742:I742)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>K$5,$H742/$G742,$H742-SUM($I742:J742)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>L$5,$H742/$G742,$H742-SUM($I742:K742)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>M$5,$H742/$G742,$H742-SUM($I742:L742)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>N$5,$H742/$G742,$H742-SUM($I742:M742)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>O$5,$H742/$G742,$H742-SUM($I742:N742)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>P$5,$H742/$G742,$H742-SUM($I742:O742)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>Q$5,$H742/$G742,$H742-SUM($I742:P742)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>R$5,$H742/$G742,$H742-SUM($I742:Q742)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>S$5,$H742/$G742,$H742-SUM($I742:R742)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>T$5,$H742/$G742,$H742-SUM($I742:S742)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>U$5,$H742/$G742,$H742-SUM($I742:T742)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>V$5,$H742/$G742,$H742-SUM($I742:U742)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>W$5,$H742/$G742,$H742-SUM($I742:V742)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>X$5,$H742/$G742,$H742-SUM($I742:W742)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>Y$5,$H742/$G742,$H742-SUM($I742:X742)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>Z$5,$H742/$G742,$H742-SUM($I742:Y742)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AA$5,$H742/$G742,$H742-SUM($I742:Z742)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AB$5,$H742/$G742,$H742-SUM($I742:AA742)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AC$5,$H742/$G742,$H742-SUM($I742:AB742)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AD$5,$H742/$G742,$H742-SUM($I742:AC742)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AE$5,$H742/$G742,$H742-SUM($I742:AD742)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AF$5,$H742/$G742,$H742-SUM($I742:AE742)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AG$5,$H742/$G742,$H742-SUM($I742:AF742)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AH$5,$H742/$G742,$H742-SUM($I742:AG742)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AI$5,$H742/$G742,$H742-SUM($I742:AH742)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AJ$5,$H742/$G742,$H742-SUM($I742:AI742)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AK$5,$H742/$G742,$H742-SUM($I742:AJ742)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AL$5,$H742/$G742,$H742-SUM($I742:AK742)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AM$5,$H742/$G742,$H742-SUM($I742:AL742)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AN$5,$H742/$G742,$H742-SUM($I742:AM742)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AO$5,$H742/$G742,$H742-SUM($I742:AN742)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AP$5,$H742/$G742,$H742-SUM($I742:AO742)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AQ$5,$H742/$G742,$H742-SUM($I742:AP742)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AR$5,$H742/$G742,$H742-SUM($I742:AQ742)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AS$5,$H742/$G742,$H742-SUM($I742:AR742)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AT$5,$H742/$G742,$H742-SUM($I742:AS742)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AU$5,$H742/$G742,$H742-SUM($I742:AT742)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AV$5,$H742/$G742,$H742-SUM($I742:AU742)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AW$5,$H742/$G742,$H742-SUM($I742:AV742)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AX$5,$H742/$G742,$H742-SUM($I742:AW742)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AY$5,$H742/$G742,$H742-SUM($I742:AX742)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>AZ$5,$H742/$G742,$H742-SUM($I742:AY742)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BA$5,$H742/$G742,$H742-SUM($I742:AZ742)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BB$5,$H742/$G742,$H742-SUM($I742:BA742)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BC$5,$H742/$G742,$H742-SUM($I742:BB742)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BD$5,$H742/$G742,$H742-SUM($I742:BC742)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BE$5,$H742/$G742,$H742-SUM($I742:BD742)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BF$5,$H742/$G742,$H742-SUM($I742:BE742)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BG$5,$H742/$G742,$H742-SUM($I742:BF742)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BH$5,$H742/$G742,$H742-SUM($I742:BG742)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BI$5,$H742/$G742,$H742-SUM($I742:BH742)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BJ$5,$H742/$G742,$H742-SUM($I742:BI742)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BK$5,$H742/$G742,$H742-SUM($I742:BJ742)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BL$5,$H742/$G742,$H742-SUM($I742:BK742)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BM$5,$H742/$G742,$H742-SUM($I742:BL742)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BN$5,$H742/$G742,$H742-SUM($I742:BM742)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BO$5,$H742/$G742,$H742-SUM($I742:BN742)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BP$5,$H742/$G742,$H742-SUM($I742:BO742)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BQ$5,$H742/$G742,$H742-SUM($I742:BP742)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BR$5,$H742/$G742,$H742-SUM($I742:BQ742)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BS$5,$H742/$G742,$H742-SUM($I742:BR742)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BT$5,$H742/$G742,$H742-SUM($I742:BS742)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BU$5,$H742/$G742,$H742-SUM($I742:BT742)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BV$5,$H742/$G742,$H742-SUM($I742:BU742)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BW$5,$H742/$G742,$H742-SUM($I742:BV742)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BX$5,$H742/$G742,$H742-SUM($I742:BW742)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BY$5,$H742/$G742,$H742-SUM($I742:BX742)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>BZ$5,$H742/$G742,$H742-SUM($I742:BY742)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>CA$5,$H742/$G742,$H742-SUM($I742:BZ742)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>CB$5,$H742/$G742,$H742-SUM($I742:CA742)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D742,$G742=\"n/a\"),0,IF(SUM($D742,$G742+0.5)>CC$5,$H742/$G742,$H742-SUM($I742:CB742)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>J$5,$H743/$G743,$H743-SUM($I743:I743)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>K$5,$H743/$G743,$H743-SUM($I743:J743)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>L$5,$H743/$G743,$H743-SUM($I743:K743)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>M$5,$H743/$G743,$H743-SUM($I743:L743)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>N$5,$H743/$G743,$H743-SUM($I743:M743)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>O$5,$H743/$G743,$H743-SUM($I743:N743)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>P$5,$H743/$G743,$H743-SUM($I743:O743)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>Q$5,$H743/$G743,$H743-SUM($I743:P743)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>R$5,$H743/$G743,$H743-SUM($I743:Q743)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>S$5,$H743/$G743,$H743-SUM($I743:R743)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>T$5,$H743/$G743,$H743-SUM($I743:S743)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>U$5,$H743/$G743,$H743-SUM($I743:T743)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>V$5,$H743/$G743,$H743-SUM($I743:U743)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>W$5,$H743/$G743,$H743-SUM($I743:V743)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>X$5,$H743/$G743,$H743-SUM($I743:W743)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>Y$5,$H743/$G743,$H743-SUM($I743:X743)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>Z$5,$H743/$G743,$H743-SUM($I743:Y743)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AA$5,$H743/$G743,$H743-SUM($I743:Z743)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AB$5,$H743/$G743,$H743-SUM($I743:AA743)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AC$5,$H743/$G743,$H743-SUM($I743:AB743)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AD$5,$H743/$G743,$H743-SUM($I743:AC743)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AE$5,$H743/$G743,$H743-SUM($I743:AD743)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AF$5,$H743/$G743,$H743-SUM($I743:AE743)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AG$5,$H743/$G743,$H743-SUM($I743:AF743)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AH$5,$H743/$G743,$H743-SUM($I743:AG743)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AI$5,$H743/$G743,$H743-SUM($I743:AH743)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AJ$5,$H743/$G743,$H743-SUM($I743:AI743)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AK$5,$H743/$G743,$H743-SUM($I743:AJ743)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AL$5,$H743/$G743,$H743-SUM($I743:AK743)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AM$5,$H743/$G743,$H743-SUM($I743:AL743)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AN$5,$H743/$G743,$H743-SUM($I743:AM743)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AO$5,$H743/$G743,$H743-SUM($I743:AN743)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AP$5,$H743/$G743,$H743-SUM($I743:AO743)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AQ$5,$H743/$G743,$H743-SUM($I743:AP743)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AR$5,$H743/$G743,$H743-SUM($I743:AQ743)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AS$5,$H743/$G743,$H743-SUM($I743:AR743)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AT$5,$H743/$G743,$H743-SUM($I743:AS743)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AU$5,$H743/$G743,$H743-SUM($I743:AT743)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AV$5,$H743/$G743,$H743-SUM($I743:AU743)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AW$5,$H743/$G743,$H743-SUM($I743:AV743)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AX$5,$H743/$G743,$H743-SUM($I743:AW743)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AY$5,$H743/$G743,$H743-SUM($I743:AX743)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>AZ$5,$H743/$G743,$H743-SUM($I743:AY743)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BA$5,$H743/$G743,$H743-SUM($I743:AZ743)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BB$5,$H743/$G743,$H743-SUM($I743:BA743)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BC$5,$H743/$G743,$H743-SUM($I743:BB743)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BD$5,$H743/$G743,$H743-SUM($I743:BC743)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BE$5,$H743/$G743,$H743-SUM($I743:BD743)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BF$5,$H743/$G743,$H743-SUM($I743:BE743)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BG$5,$H743/$G743,$H743-SUM($I743:BF743)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BH$5,$H743/$G743,$H743-SUM($I743:BG743)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BI$5,$H743/$G743,$H743-SUM($I743:BH743)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BJ$5,$H743/$G743,$H743-SUM($I743:BI743)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BK$5,$H743/$G743,$H743-SUM($I743:BJ743)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BL$5,$H743/$G743,$H743-SUM($I743:BK743)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BM$5,$H743/$G743,$H743-SUM($I743:BL743)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BN$5,$H743/$G743,$H743-SUM($I743:BM743)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BO$5,$H743/$G743,$H743-SUM($I743:BN743)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BP$5,$H743/$G743,$H743-SUM($I743:BO743)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BQ$5,$H743/$G743,$H743-SUM($I743:BP743)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BR$5,$H743/$G743,$H743-SUM($I743:BQ743)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BS$5,$H743/$G743,$H743-SUM($I743:BR743)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BT$5,$H743/$G743,$H743-SUM($I743:BS743)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BU$5,$H743/$G743,$H743-SUM($I743:BT743)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BV$5,$H743/$G743,$H743-SUM($I743:BU743)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BW$5,$H743/$G743,$H743-SUM($I743:BV743)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BX$5,$H743/$G743,$H743-SUM($I743:BW743)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BY$5,$H743/$G743,$H743-SUM($I743:BX743)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>BZ$5,$H743/$G743,$H743-SUM($I743:BY743)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>CA$5,$H743/$G743,$H743-SUM($I743:BZ743)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>CB$5,$H743/$G743,$H743-SUM($I743:CA743)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D743,$G743=\"n/a\"),0,IF(SUM($D743,$G743+0.5)>CC$5,$H743/$G743,$H743-SUM($I743:CB743)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>J$5,$H744/$G744,$H744-SUM($I744:I744)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>K$5,$H744/$G744,$H744-SUM($I744:J744)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>L$5,$H744/$G744,$H744-SUM($I744:K744)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>M$5,$H744/$G744,$H744-SUM($I744:L744)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>N$5,$H744/$G744,$H744-SUM($I744:M744)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>O$5,$H744/$G744,$H744-SUM($I744:N744)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>P$5,$H744/$G744,$H744-SUM($I744:O744)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>Q$5,$H744/$G744,$H744-SUM($I744:P744)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>R$5,$H744/$G744,$H744-SUM($I744:Q744)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>S$5,$H744/$G744,$H744-SUM($I744:R744)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>T$5,$H744/$G744,$H744-SUM($I744:S744)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>U$5,$H744/$G744,$H744-SUM($I744:T744)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>V$5,$H744/$G744,$H744-SUM($I744:U744)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>W$5,$H744/$G744,$H744-SUM($I744:V744)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>X$5,$H744/$G744,$H744-SUM($I744:W744)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>Y$5,$H744/$G744,$H744-SUM($I744:X744)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>Z$5,$H744/$G744,$H744-SUM($I744:Y744)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AA$5,$H744/$G744,$H744-SUM($I744:Z744)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AB$5,$H744/$G744,$H744-SUM($I744:AA744)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AC$5,$H744/$G744,$H744-SUM($I744:AB744)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AD$5,$H744/$G744,$H744-SUM($I744:AC744)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AE$5,$H744/$G744,$H744-SUM($I744:AD744)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AF$5,$H744/$G744,$H744-SUM($I744:AE744)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AG$5,$H744/$G744,$H744-SUM($I744:AF744)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AH$5,$H744/$G744,$H744-SUM($I744:AG744)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AI$5,$H744/$G744,$H744-SUM($I744:AH744)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AJ$5,$H744/$G744,$H744-SUM($I744:AI744)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AK$5,$H744/$G744,$H744-SUM($I744:AJ744)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AL$5,$H744/$G744,$H744-SUM($I744:AK744)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AM$5,$H744/$G744,$H744-SUM($I744:AL744)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AN$5,$H744/$G744,$H744-SUM($I744:AM744)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AO$5,$H744/$G744,$H744-SUM($I744:AN744)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AP$5,$H744/$G744,$H744-SUM($I744:AO744)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AQ$5,$H744/$G744,$H744-SUM($I744:AP744)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AR$5,$H744/$G744,$H744-SUM($I744:AQ744)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AS$5,$H744/$G744,$H744-SUM($I744:AR744)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AT$5,$H744/$G744,$H744-SUM($I744:AS744)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AU$5,$H744/$G744,$H744-SUM($I744:AT744)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AV$5,$H744/$G744,$H744-SUM($I744:AU744)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AW$5,$H744/$G744,$H744-SUM($I744:AV744)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AX$5,$H744/$G744,$H744-SUM($I744:AW744)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AY$5,$H744/$G744,$H744-SUM($I744:AX744)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>AZ$5,$H744/$G744,$H744-SUM($I744:AY744)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BA$5,$H744/$G744,$H744-SUM($I744:AZ744)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BB$5,$H744/$G744,$H744-SUM($I744:BA744)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BC$5,$H744/$G744,$H744-SUM($I744:BB744)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BD$5,$H744/$G744,$H744-SUM($I744:BC744)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BE$5,$H744/$G744,$H744-SUM($I744:BD744)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BF$5,$H744/$G744,$H744-SUM($I744:BE744)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BG$5,$H744/$G744,$H744-SUM($I744:BF744)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BH$5,$H744/$G744,$H744-SUM($I744:BG744)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BI$5,$H744/$G744,$H744-SUM($I744:BH744)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BJ$5,$H744/$G744,$H744-SUM($I744:BI744)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BK$5,$H744/$G744,$H744-SUM($I744:BJ744)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BL$5,$H744/$G744,$H744-SUM($I744:BK744)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BM$5,$H744/$G744,$H744-SUM($I744:BL744)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BN$5,$H744/$G744,$H744-SUM($I744:BM744)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BO$5,$H744/$G744,$H744-SUM($I744:BN744)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BP$5,$H744/$G744,$H744-SUM($I744:BO744)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BQ$5,$H744/$G744,$H744-SUM($I744:BP744)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BR$5,$H744/$G744,$H744-SUM($I744:BQ744)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BS$5,$H744/$G744,$H744-SUM($I744:BR744)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BT$5,$H744/$G744,$H744-SUM($I744:BS744)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BU$5,$H744/$G744,$H744-SUM($I744:BT744)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BV$5,$H744/$G744,$H744-SUM($I744:BU744)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BW$5,$H744/$G744,$H744-SUM($I744:BV744)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BX$5,$H744/$G744,$H744-SUM($I744:BW744)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BY$5,$H744/$G744,$H744-SUM($I744:BX744)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>BZ$5,$H744/$G744,$H744-SUM($I744:BY744)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>CA$5,$H744/$G744,$H744-SUM($I744:BZ744)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>CB$5,$H744/$G744,$H744-SUM($I744:CA744)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D744,$G744=\"n/a\"),0,IF(SUM($D744,$G744+0.5)>CC$5,$H744/$G744,$H744-SUM($I744:CB744)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>J$5,$H745/$G745,$H745-SUM($I745:I745)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>K$5,$H745/$G745,$H745-SUM($I745:J745)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>L$5,$H745/$G745,$H745-SUM($I745:K745)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>M$5,$H745/$G745,$H745-SUM($I745:L745)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>N$5,$H745/$G745,$H745-SUM($I745:M745)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>O$5,$H745/$G745,$H745-SUM($I745:N745)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>P$5,$H745/$G745,$H745-SUM($I745:O745)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>Q$5,$H745/$G745,$H745-SUM($I745:P745)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>R$5,$H745/$G745,$H745-SUM($I745:Q745)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>S$5,$H745/$G745,$H745-SUM($I745:R745)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>T$5,$H745/$G745,$H745-SUM($I745:S745)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>U$5,$H745/$G745,$H745-SUM($I745:T745)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>V$5,$H745/$G745,$H745-SUM($I745:U745)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>W$5,$H745/$G745,$H745-SUM($I745:V745)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>X$5,$H745/$G745,$H745-SUM($I745:W745)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>Y$5,$H745/$G745,$H745-SUM($I745:X745)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>Z$5,$H745/$G745,$H745-SUM($I745:Y745)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AA$5,$H745/$G745,$H745-SUM($I745:Z745)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AB$5,$H745/$G745,$H745-SUM($I745:AA745)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AC$5,$H745/$G745,$H745-SUM($I745:AB745)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AD$5,$H745/$G745,$H745-SUM($I745:AC745)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AE$5,$H745/$G745,$H745-SUM($I745:AD745)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AF$5,$H745/$G745,$H745-SUM($I745:AE745)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AG$5,$H745/$G745,$H745-SUM($I745:AF745)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AH$5,$H745/$G745,$H745-SUM($I745:AG745)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AI$5,$H745/$G745,$H745-SUM($I745:AH745)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AJ$5,$H745/$G745,$H745-SUM($I745:AI745)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AK$5,$H745/$G745,$H745-SUM($I745:AJ745)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AL$5,$H745/$G745,$H745-SUM($I745:AK745)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AM$5,$H745/$G745,$H745-SUM($I745:AL745)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AN$5,$H745/$G745,$H745-SUM($I745:AM745)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AO$5,$H745/$G745,$H745-SUM($I745:AN745)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AP$5,$H745/$G745,$H745-SUM($I745:AO745)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AQ$5,$H745/$G745,$H745-SUM($I745:AP745)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AR$5,$H745/$G745,$H745-SUM($I745:AQ745)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AS$5,$H745/$G745,$H745-SUM($I745:AR745)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AT$5,$H745/$G745,$H745-SUM($I745:AS745)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AU$5,$H745/$G745,$H745-SUM($I745:AT745)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AV$5,$H745/$G745,$H745-SUM($I745:AU745)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AW$5,$H745/$G745,$H745-SUM($I745:AV745)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AX$5,$H745/$G745,$H745-SUM($I745:AW745)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AY$5,$H745/$G745,$H745-SUM($I745:AX745)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>AZ$5,$H745/$G745,$H745-SUM($I745:AY745)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BA$5,$H745/$G745,$H745-SUM($I745:AZ745)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BB$5,$H745/$G745,$H745-SUM($I745:BA745)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BC$5,$H745/$G745,$H745-SUM($I745:BB745)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BD$5,$H745/$G745,$H745-SUM($I745:BC745)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BE$5,$H745/$G745,$H745-SUM($I745:BD745)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BF$5,$H745/$G745,$H745-SUM($I745:BE745)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BG$5,$H745/$G745,$H745-SUM($I745:BF745)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BH$5,$H745/$G745,$H745-SUM($I745:BG745)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BI$5,$H745/$G745,$H745-SUM($I745:BH745)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BJ$5,$H745/$G745,$H745-SUM($I745:BI745)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BK$5,$H745/$G745,$H745-SUM($I745:BJ745)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BL$5,$H745/$G745,$H745-SUM($I745:BK745)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BM$5,$H745/$G745,$H745-SUM($I745:BL745)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BN$5,$H745/$G745,$H745-SUM($I745:BM745)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BO$5,$H745/$G745,$H745-SUM($I745:BN745)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BP$5,$H745/$G745,$H745-SUM($I745:BO745)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BQ$5,$H745/$G745,$H745-SUM($I745:BP745)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BR$5,$H745/$G745,$H745-SUM($I745:BQ745)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BS$5,$H745/$G745,$H745-SUM($I745:BR745)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BT$5,$H745/$G745,$H745-SUM($I745:BS745)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BU$5,$H745/$G745,$H745-SUM($I745:BT745)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BV$5,$H745/$G745,$H745-SUM($I745:BU745)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BW$5,$H745/$G745,$H745-SUM($I745:BV745)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BX$5,$H745/$G745,$H745-SUM($I745:BW745)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BY$5,$H745/$G745,$H745-SUM($I745:BX745)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>BZ$5,$H745/$G745,$H745-SUM($I745:BY745)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>CA$5,$H745/$G745,$H745-SUM($I745:BZ745)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>CB$5,$H745/$G745,$H745-SUM($I745:CA745)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D745,$G745=\"n/a\"),0,IF(SUM($D745,$G745+0.5)>CC$5,$H745/$G745,$H745-SUM($I745:CB745)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>J$5,$H746/$G746,$H746-SUM($I746:I746)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>K$5,$H746/$G746,$H746-SUM($I746:J746)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>L$5,$H746/$G746,$H746-SUM($I746:K746)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>M$5,$H746/$G746,$H746-SUM($I746:L746)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>N$5,$H746/$G746,$H746-SUM($I746:M746)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>O$5,$H746/$G746,$H746-SUM($I746:N746)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>P$5,$H746/$G746,$H746-SUM($I746:O746)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>Q$5,$H746/$G746,$H746-SUM($I746:P746)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>R$5,$H746/$G746,$H746-SUM($I746:Q746)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>S$5,$H746/$G746,$H746-SUM($I746:R746)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>T$5,$H746/$G746,$H746-SUM($I746:S746)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>U$5,$H746/$G746,$H746-SUM($I746:T746)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>V$5,$H746/$G746,$H746-SUM($I746:U746)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>W$5,$H746/$G746,$H746-SUM($I746:V746)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>X$5,$H746/$G746,$H746-SUM($I746:W746)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>Y$5,$H746/$G746,$H746-SUM($I746:X746)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>Z$5,$H746/$G746,$H746-SUM($I746:Y746)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AA$5,$H746/$G746,$H746-SUM($I746:Z746)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AB$5,$H746/$G746,$H746-SUM($I746:AA746)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AC$5,$H746/$G746,$H746-SUM($I746:AB746)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AD$5,$H746/$G746,$H746-SUM($I746:AC746)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AE$5,$H746/$G746,$H746-SUM($I746:AD746)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AF$5,$H746/$G746,$H746-SUM($I746:AE746)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AG$5,$H746/$G746,$H746-SUM($I746:AF746)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AH$5,$H746/$G746,$H746-SUM($I746:AG746)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AI$5,$H746/$G746,$H746-SUM($I746:AH746)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AJ$5,$H746/$G746,$H746-SUM($I746:AI746)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AK$5,$H746/$G746,$H746-SUM($I746:AJ746)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AL$5,$H746/$G746,$H746-SUM($I746:AK746)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AM$5,$H746/$G746,$H746-SUM($I746:AL746)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AN$5,$H746/$G746,$H746-SUM($I746:AM746)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AO$5,$H746/$G746,$H746-SUM($I746:AN746)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AP$5,$H746/$G746,$H746-SUM($I746:AO746)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AQ$5,$H746/$G746,$H746-SUM($I746:AP746)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AR$5,$H746/$G746,$H746-SUM($I746:AQ746)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AS$5,$H746/$G746,$H746-SUM($I746:AR746)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AT$5,$H746/$G746,$H746-SUM($I746:AS746)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AU$5,$H746/$G746,$H746-SUM($I746:AT746)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AV$5,$H746/$G746,$H746-SUM($I746:AU746)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AW$5,$H746/$G746,$H746-SUM($I746:AV746)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AX$5,$H746/$G746,$H746-SUM($I746:AW746)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AY$5,$H746/$G746,$H746-SUM($I746:AX746)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>AZ$5,$H746/$G746,$H746-SUM($I746:AY746)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BA$5,$H746/$G746,$H746-SUM($I746:AZ746)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BB$5,$H746/$G746,$H746-SUM($I746:BA746)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BC$5,$H746/$G746,$H746-SUM($I746:BB746)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BD$5,$H746/$G746,$H746-SUM($I746:BC746)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BE$5,$H746/$G746,$H746-SUM($I746:BD746)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BF$5,$H746/$G746,$H746-SUM($I746:BE746)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BG$5,$H746/$G746,$H746-SUM($I746:BF746)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BH$5,$H746/$G746,$H746-SUM($I746:BG746)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BI$5,$H746/$G746,$H746-SUM($I746:BH746)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BJ$5,$H746/$G746,$H746-SUM($I746:BI746)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BK$5,$H746/$G746,$H746-SUM($I746:BJ746)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BL$5,$H746/$G746,$H746-SUM($I746:BK746)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BM$5,$H746/$G746,$H746-SUM($I746:BL746)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BN$5,$H746/$G746,$H746-SUM($I746:BM746)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BO$5,$H746/$G746,$H746-SUM($I746:BN746)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BP$5,$H746/$G746,$H746-SUM($I746:BO746)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BQ$5,$H746/$G746,$H746-SUM($I746:BP746)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BR$5,$H746/$G746,$H746-SUM($I746:BQ746)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BS$5,$H746/$G746,$H746-SUM($I746:BR746)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BT$5,$H746/$G746,$H746-SUM($I746:BS746)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BU$5,$H746/$G746,$H746-SUM($I746:BT746)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BV$5,$H746/$G746,$H746-SUM($I746:BU746)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BW$5,$H746/$G746,$H746-SUM($I746:BV746)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BX$5,$H746/$G746,$H746-SUM($I746:BW746)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BY$5,$H746/$G746,$H746-SUM($I746:BX746)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>BZ$5,$H746/$G746,$H746-SUM($I746:BY746)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>CA$5,$H746/$G746,$H746-SUM($I746:BZ746)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>CB$5,$H746/$G746,$H746-SUM($I746:CA746)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D746,$G746=\"n/a\"),0,IF(SUM($D746,$G746+0.5)>CC$5,$H746/$G746,$H746-SUM($I746:CB746)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>J$5,$H747/$G747,$H747-SUM($I747:I747)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>K$5,$H747/$G747,$H747-SUM($I747:J747)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>L$5,$H747/$G747,$H747-SUM($I747:K747)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>M$5,$H747/$G747,$H747-SUM($I747:L747)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>N$5,$H747/$G747,$H747-SUM($I747:M747)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>O$5,$H747/$G747,$H747-SUM($I747:N747)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>P$5,$H747/$G747,$H747-SUM($I747:O747)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>Q$5,$H747/$G747,$H747-SUM($I747:P747)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>R$5,$H747/$G747,$H747-SUM($I747:Q747)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>S$5,$H747/$G747,$H747-SUM($I747:R747)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>T$5,$H747/$G747,$H747-SUM($I747:S747)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>U$5,$H747/$G747,$H747-SUM($I747:T747)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>V$5,$H747/$G747,$H747-SUM($I747:U747)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>W$5,$H747/$G747,$H747-SUM($I747:V747)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>X$5,$H747/$G747,$H747-SUM($I747:W747)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>Y$5,$H747/$G747,$H747-SUM($I747:X747)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>Z$5,$H747/$G747,$H747-SUM($I747:Y747)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AA$5,$H747/$G747,$H747-SUM($I747:Z747)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AB$5,$H747/$G747,$H747-SUM($I747:AA747)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AC$5,$H747/$G747,$H747-SUM($I747:AB747)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AD$5,$H747/$G747,$H747-SUM($I747:AC747)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AE$5,$H747/$G747,$H747-SUM($I747:AD747)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AF$5,$H747/$G747,$H747-SUM($I747:AE747)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AG$5,$H747/$G747,$H747-SUM($I747:AF747)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AH$5,$H747/$G747,$H747-SUM($I747:AG747)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AI$5,$H747/$G747,$H747-SUM($I747:AH747)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AJ$5,$H747/$G747,$H747-SUM($I747:AI747)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AK$5,$H747/$G747,$H747-SUM($I747:AJ747)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AL$5,$H747/$G747,$H747-SUM($I747:AK747)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AM$5,$H747/$G747,$H747-SUM($I747:AL747)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AN$5,$H747/$G747,$H747-SUM($I747:AM747)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AO$5,$H747/$G747,$H747-SUM($I747:AN747)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AP$5,$H747/$G747,$H747-SUM($I747:AO747)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AQ$5,$H747/$G747,$H747-SUM($I747:AP747)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AR$5,$H747/$G747,$H747-SUM($I747:AQ747)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AS$5,$H747/$G747,$H747-SUM($I747:AR747)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AT$5,$H747/$G747,$H747-SUM($I747:AS747)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AU$5,$H747/$G747,$H747-SUM($I747:AT747)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AV$5,$H747/$G747,$H747-SUM($I747:AU747)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AW$5,$H747/$G747,$H747-SUM($I747:AV747)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AX$5,$H747/$G747,$H747-SUM($I747:AW747)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AY$5,$H747/$G747,$H747-SUM($I747:AX747)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>AZ$5,$H747/$G747,$H747-SUM($I747:AY747)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BA$5,$H747/$G747,$H747-SUM($I747:AZ747)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BB$5,$H747/$G747,$H747-SUM($I747:BA747)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BC$5,$H747/$G747,$H747-SUM($I747:BB747)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BD$5,$H747/$G747,$H747-SUM($I747:BC747)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BE$5,$H747/$G747,$H747-SUM($I747:BD747)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BF$5,$H747/$G747,$H747-SUM($I747:BE747)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BG$5,$H747/$G747,$H747-SUM($I747:BF747)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BH$5,$H747/$G747,$H747-SUM($I747:BG747)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BI$5,$H747/$G747,$H747-SUM($I747:BH747)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BJ$5,$H747/$G747,$H747-SUM($I747:BI747)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BK$5,$H747/$G747,$H747-SUM($I747:BJ747)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BL$5,$H747/$G747,$H747-SUM($I747:BK747)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BM$5,$H747/$G747,$H747-SUM($I747:BL747)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BN$5,$H747/$G747,$H747-SUM($I747:BM747)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BO$5,$H747/$G747,$H747-SUM($I747:BN747)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BP$5,$H747/$G747,$H747-SUM($I747:BO747)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BQ$5,$H747/$G747,$H747-SUM($I747:BP747)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BR$5,$H747/$G747,$H747-SUM($I747:BQ747)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BS$5,$H747/$G747,$H747-SUM($I747:BR747)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BT$5,$H747/$G747,$H747-SUM($I747:BS747)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BU$5,$H747/$G747,$H747-SUM($I747:BT747)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BV$5,$H747/$G747,$H747-SUM($I747:BU747)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BW$5,$H747/$G747,$H747-SUM($I747:BV747)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BX$5,$H747/$G747,$H747-SUM($I747:BW747)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BY$5,$H747/$G747,$H747-SUM($I747:BX747)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>BZ$5,$H747/$G747,$H747-SUM($I747:BY747)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>CA$5,$H747/$G747,$H747-SUM($I747:BZ747)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>CB$5,$H747/$G747,$H747-SUM($I747:CA747)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D747,$G747=\"n/a\"),0,IF(SUM($D747,$G747+0.5)>CC$5,$H747/$G747,$H747-SUM($I747:CB747)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>J$5,$H748/$G748,$H748-SUM($I748:I748)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>K$5,$H748/$G748,$H748-SUM($I748:J748)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>L$5,$H748/$G748,$H748-SUM($I748:K748)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>M$5,$H748/$G748,$H748-SUM($I748:L748)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>N$5,$H748/$G748,$H748-SUM($I748:M748)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>O$5,$H748/$G748,$H748-SUM($I748:N748)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>P$5,$H748/$G748,$H748-SUM($I748:O748)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>Q$5,$H748/$G748,$H748-SUM($I748:P748)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>R$5,$H748/$G748,$H748-SUM($I748:Q748)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>S$5,$H748/$G748,$H748-SUM($I748:R748)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>T$5,$H748/$G748,$H748-SUM($I748:S748)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>U$5,$H748/$G748,$H748-SUM($I748:T748)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>V$5,$H748/$G748,$H748-SUM($I748:U748)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>W$5,$H748/$G748,$H748-SUM($I748:V748)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>X$5,$H748/$G748,$H748-SUM($I748:W748)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>Y$5,$H748/$G748,$H748-SUM($I748:X748)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>Z$5,$H748/$G748,$H748-SUM($I748:Y748)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AA$5,$H748/$G748,$H748-SUM($I748:Z748)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AB$5,$H748/$G748,$H748-SUM($I748:AA748)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AC$5,$H748/$G748,$H748-SUM($I748:AB748)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AD$5,$H748/$G748,$H748-SUM($I748:AC748)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AE$5,$H748/$G748,$H748-SUM($I748:AD748)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AF$5,$H748/$G748,$H748-SUM($I748:AE748)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AG$5,$H748/$G748,$H748-SUM($I748:AF748)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AH$5,$H748/$G748,$H748-SUM($I748:AG748)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AI$5,$H748/$G748,$H748-SUM($I748:AH748)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AJ$5,$H748/$G748,$H748-SUM($I748:AI748)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AK$5,$H748/$G748,$H748-SUM($I748:AJ748)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AL$5,$H748/$G748,$H748-SUM($I748:AK748)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AM$5,$H748/$G748,$H748-SUM($I748:AL748)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AN$5,$H748/$G748,$H748-SUM($I748:AM748)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AO$5,$H748/$G748,$H748-SUM($I748:AN748)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AP$5,$H748/$G748,$H748-SUM($I748:AO748)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AQ$5,$H748/$G748,$H748-SUM($I748:AP748)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AR$5,$H748/$G748,$H748-SUM($I748:AQ748)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AS$5,$H748/$G748,$H748-SUM($I748:AR748)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AT$5,$H748/$G748,$H748-SUM($I748:AS748)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AU$5,$H748/$G748,$H748-SUM($I748:AT748)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AV$5,$H748/$G748,$H748-SUM($I748:AU748)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AW$5,$H748/$G748,$H748-SUM($I748:AV748)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AX$5,$H748/$G748,$H748-SUM($I748:AW748)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AY$5,$H748/$G748,$H748-SUM($I748:AX748)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>AZ$5,$H748/$G748,$H748-SUM($I748:AY748)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BA$5,$H748/$G748,$H748-SUM($I748:AZ748)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BB$5,$H748/$G748,$H748-SUM($I748:BA748)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BC$5,$H748/$G748,$H748-SUM($I748:BB748)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BD$5,$H748/$G748,$H748-SUM($I748:BC748)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BE$5,$H748/$G748,$H748-SUM($I748:BD748)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BF$5,$H748/$G748,$H748-SUM($I748:BE748)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BG$5,$H748/$G748,$H748-SUM($I748:BF748)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BH$5,$H748/$G748,$H748-SUM($I748:BG748)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BI$5,$H748/$G748,$H748-SUM($I748:BH748)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BJ$5,$H748/$G748,$H748-SUM($I748:BI748)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BK$5,$H748/$G748,$H748-SUM($I748:BJ748)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BL$5,$H748/$G748,$H748-SUM($I748:BK748)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BM$5,$H748/$G748,$H748-SUM($I748:BL748)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BN$5,$H748/$G748,$H748-SUM($I748:BM748)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BO$5,$H748/$G748,$H748-SUM($I748:BN748)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BP$5,$H748/$G748,$H748-SUM($I748:BO748)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BQ$5,$H748/$G748,$H748-SUM($I748:BP748)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BR$5,$H748/$G748,$H748-SUM($I748:BQ748)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BS$5,$H748/$G748,$H748-SUM($I748:BR748)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BT$5,$H748/$G748,$H748-SUM($I748:BS748)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BU$5,$H748/$G748,$H748-SUM($I748:BT748)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BV$5,$H748/$G748,$H748-SUM($I748:BU748)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BW$5,$H748/$G748,$H748-SUM($I748:BV748)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BX$5,$H748/$G748,$H748-SUM($I748:BW748)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BY$5,$H748/$G748,$H748-SUM($I748:BX748)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>BZ$5,$H748/$G748,$H748-SUM($I748:BY748)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>CA$5,$H748/$G748,$H748-SUM($I748:BZ748)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>CB$5,$H748/$G748,$H748-SUM($I748:CA748)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D748,$G748=\"n/a\"),0,IF(SUM($D748,$G748+0.5)>CC$5,$H748/$G748,$H748-SUM($I748:CB748)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>J$5,$H749/$G749,$H749-SUM($I749:I749)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>K$5,$H749/$G749,$H749-SUM($I749:J749)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>L$5,$H749/$G749,$H749-SUM($I749:K749)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>M$5,$H749/$G749,$H749-SUM($I749:L749)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>N$5,$H749/$G749,$H749-SUM($I749:M749)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>O$5,$H749/$G749,$H749-SUM($I749:N749)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>P$5,$H749/$G749,$H749-SUM($I749:O749)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>Q$5,$H749/$G749,$H749-SUM($I749:P749)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>R$5,$H749/$G749,$H749-SUM($I749:Q749)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>S$5,$H749/$G749,$H749-SUM($I749:R749)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>T$5,$H749/$G749,$H749-SUM($I749:S749)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>U$5,$H749/$G749,$H749-SUM($I749:T749)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>V$5,$H749/$G749,$H749-SUM($I749:U749)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>W$5,$H749/$G749,$H749-SUM($I749:V749)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>X$5,$H749/$G749,$H749-SUM($I749:W749)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>Y$5,$H749/$G749,$H749-SUM($I749:X749)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>Z$5,$H749/$G749,$H749-SUM($I749:Y749)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AA$5,$H749/$G749,$H749-SUM($I749:Z749)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AB$5,$H749/$G749,$H749-SUM($I749:AA749)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AC$5,$H749/$G749,$H749-SUM($I749:AB749)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AD$5,$H749/$G749,$H749-SUM($I749:AC749)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AE$5,$H749/$G749,$H749-SUM($I749:AD749)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AF$5,$H749/$G749,$H749-SUM($I749:AE749)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AG$5,$H749/$G749,$H749-SUM($I749:AF749)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AH$5,$H749/$G749,$H749-SUM($I749:AG749)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AI$5,$H749/$G749,$H749-SUM($I749:AH749)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AJ$5,$H749/$G749,$H749-SUM($I749:AI749)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AK$5,$H749/$G749,$H749-SUM($I749:AJ749)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AL$5,$H749/$G749,$H749-SUM($I749:AK749)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AM$5,$H749/$G749,$H749-SUM($I749:AL749)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AN$5,$H749/$G749,$H749-SUM($I749:AM749)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AO$5,$H749/$G749,$H749-SUM($I749:AN749)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AP$5,$H749/$G749,$H749-SUM($I749:AO749)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AQ$5,$H749/$G749,$H749-SUM($I749:AP749)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AR$5,$H749/$G749,$H749-SUM($I749:AQ749)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AS$5,$H749/$G749,$H749-SUM($I749:AR749)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AT$5,$H749/$G749,$H749-SUM($I749:AS749)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AU$5,$H749/$G749,$H749-SUM($I749:AT749)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AV$5,$H749/$G749,$H749-SUM($I749:AU749)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AW$5,$H749/$G749,$H749-SUM($I749:AV749)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AX$5,$H749/$G749,$H749-SUM($I749:AW749)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AY$5,$H749/$G749,$H749-SUM($I749:AX749)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>AZ$5,$H749/$G749,$H749-SUM($I749:AY749)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BA$5,$H749/$G749,$H749-SUM($I749:AZ749)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BB$5,$H749/$G749,$H749-SUM($I749:BA749)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BC$5,$H749/$G749,$H749-SUM($I749:BB749)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BD$5,$H749/$G749,$H749-SUM($I749:BC749)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BE$5,$H749/$G749,$H749-SUM($I749:BD749)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BF$5,$H749/$G749,$H749-SUM($I749:BE749)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BG$5,$H749/$G749,$H749-SUM($I749:BF749)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BH$5,$H749/$G749,$H749-SUM($I749:BG749)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BI$5,$H749/$G749,$H749-SUM($I749:BH749)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BJ$5,$H749/$G749,$H749-SUM($I749:BI749)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BK$5,$H749/$G749,$H749-SUM($I749:BJ749)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BL$5,$H749/$G749,$H749-SUM($I749:BK749)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BM$5,$H749/$G749,$H749-SUM($I749:BL749)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BN$5,$H749/$G749,$H749-SUM($I749:BM749)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BO$5,$H749/$G749,$H749-SUM($I749:BN749)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BP$5,$H749/$G749,$H749-SUM($I749:BO749)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BQ$5,$H749/$G749,$H749-SUM($I749:BP749)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BR$5,$H749/$G749,$H749-SUM($I749:BQ749)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BS$5,$H749/$G749,$H749-SUM($I749:BR749)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BT$5,$H749/$G749,$H749-SUM($I749:BS749)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BU$5,$H749/$G749,$H749-SUM($I749:BT749)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BV$5,$H749/$G749,$H749-SUM($I749:BU749)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BW$5,$H749/$G749,$H749-SUM($I749:BV749)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BX$5,$H749/$G749,$H749-SUM($I749:BW749)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BY$5,$H749/$G749,$H749-SUM($I749:BX749)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>BZ$5,$H749/$G749,$H749-SUM($I749:BY749)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>CA$5,$H749/$G749,$H749-SUM($I749:BZ749)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>CB$5,$H749/$G749,$H749-SUM($I749:CA749)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D749,$G749=\"n/a\"),0,IF(SUM($D749,$G749+0.5)>CC$5,$H749/$G749,$H749-SUM($I749:CB749)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>J$5,$H750/$G750,$H750-SUM($I750:I750)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>K$5,$H750/$G750,$H750-SUM($I750:J750)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>L$5,$H750/$G750,$H750-SUM($I750:K750)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>M$5,$H750/$G750,$H750-SUM($I750:L750)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>N$5,$H750/$G750,$H750-SUM($I750:M750)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>O$5,$H750/$G750,$H750-SUM($I750:N750)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>P$5,$H750/$G750,$H750-SUM($I750:O750)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>Q$5,$H750/$G750,$H750-SUM($I750:P750)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>R$5,$H750/$G750,$H750-SUM($I750:Q750)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>S$5,$H750/$G750,$H750-SUM($I750:R750)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>T$5,$H750/$G750,$H750-SUM($I750:S750)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>U$5,$H750/$G750,$H750-SUM($I750:T750)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>V$5,$H750/$G750,$H750-SUM($I750:U750)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>W$5,$H750/$G750,$H750-SUM($I750:V750)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>X$5,$H750/$G750,$H750-SUM($I750:W750)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>Y$5,$H750/$G750,$H750-SUM($I750:X750)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>Z$5,$H750/$G750,$H750-SUM($I750:Y750)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AA$5,$H750/$G750,$H750-SUM($I750:Z750)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AB$5,$H750/$G750,$H750-SUM($I750:AA750)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AC$5,$H750/$G750,$H750-SUM($I750:AB750)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AD$5,$H750/$G750,$H750-SUM($I750:AC750)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AE$5,$H750/$G750,$H750-SUM($I750:AD750)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AF$5,$H750/$G750,$H750-SUM($I750:AE750)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AG$5,$H750/$G750,$H750-SUM($I750:AF750)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AH$5,$H750/$G750,$H750-SUM($I750:AG750)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AI$5,$H750/$G750,$H750-SUM($I750:AH750)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AJ$5,$H750/$G750,$H750-SUM($I750:AI750)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AK$5,$H750/$G750,$H750-SUM($I750:AJ750)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AL$5,$H750/$G750,$H750-SUM($I750:AK750)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AM$5,$H750/$G750,$H750-SUM($I750:AL750)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AN$5,$H750/$G750,$H750-SUM($I750:AM750)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AO$5,$H750/$G750,$H750-SUM($I750:AN750)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AP$5,$H750/$G750,$H750-SUM($I750:AO750)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AQ$5,$H750/$G750,$H750-SUM($I750:AP750)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AR$5,$H750/$G750,$H750-SUM($I750:AQ750)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AS$5,$H750/$G750,$H750-SUM($I750:AR750)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AT$5,$H750/$G750,$H750-SUM($I750:AS750)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AU$5,$H750/$G750,$H750-SUM($I750:AT750)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AV$5,$H750/$G750,$H750-SUM($I750:AU750)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AW$5,$H750/$G750,$H750-SUM($I750:AV750)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AX$5,$H750/$G750,$H750-SUM($I750:AW750)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AY$5,$H750/$G750,$H750-SUM($I750:AX750)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>AZ$5,$H750/$G750,$H750-SUM($I750:AY750)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BA$5,$H750/$G750,$H750-SUM($I750:AZ750)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BB$5,$H750/$G750,$H750-SUM($I750:BA750)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BC$5,$H750/$G750,$H750-SUM($I750:BB750)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BD$5,$H750/$G750,$H750-SUM($I750:BC750)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BE$5,$H750/$G750,$H750-SUM($I750:BD750)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BF$5,$H750/$G750,$H750-SUM($I750:BE750)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BG$5,$H750/$G750,$H750-SUM($I750:BF750)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BH$5,$H750/$G750,$H750-SUM($I750:BG750)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BI$5,$H750/$G750,$H750-SUM($I750:BH750)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BJ$5,$H750/$G750,$H750-SUM($I750:BI750)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BK$5,$H750/$G750,$H750-SUM($I750:BJ750)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BL$5,$H750/$G750,$H750-SUM($I750:BK750)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BM$5,$H750/$G750,$H750-SUM($I750:BL750)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BN$5,$H750/$G750,$H750-SUM($I750:BM750)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BO$5,$H750/$G750,$H750-SUM($I750:BN750)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BP$5,$H750/$G750,$H750-SUM($I750:BO750)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BQ$5,$H750/$G750,$H750-SUM($I750:BP750)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BR$5,$H750/$G750,$H750-SUM($I750:BQ750)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BS$5,$H750/$G750,$H750-SUM($I750:BR750)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BT$5,$H750/$G750,$H750-SUM($I750:BS750)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BU$5,$H750/$G750,$H750-SUM($I750:BT750)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BV$5,$H750/$G750,$H750-SUM($I750:BU750)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BW$5,$H750/$G750,$H750-SUM($I750:BV750)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BX$5,$H750/$G750,$H750-SUM($I750:BW750)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BY$5,$H750/$G750,$H750-SUM($I750:BX750)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>BZ$5,$H750/$G750,$H750-SUM($I750:BY750)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>CA$5,$H750/$G750,$H750-SUM($I750:BZ750)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>CB$5,$H750/$G750,$H750-SUM($I750:CA750)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D750,$G750=\"n/a\"),0,IF(SUM($D750,$G750+0.5)>CC$5,$H750/$G750,$H750-SUM($I750:CB750)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>J$5,$H751/$G751,$H751-SUM($I751:I751)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>K$5,$H751/$G751,$H751-SUM($I751:J751)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>L$5,$H751/$G751,$H751-SUM($I751:K751)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>M$5,$H751/$G751,$H751-SUM($I751:L751)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>N$5,$H751/$G751,$H751-SUM($I751:M751)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>O$5,$H751/$G751,$H751-SUM($I751:N751)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>P$5,$H751/$G751,$H751-SUM($I751:O751)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>Q$5,$H751/$G751,$H751-SUM($I751:P751)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>R$5,$H751/$G751,$H751-SUM($I751:Q751)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>S$5,$H751/$G751,$H751-SUM($I751:R751)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>T$5,$H751/$G751,$H751-SUM($I751:S751)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>U$5,$H751/$G751,$H751-SUM($I751:T751)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>V$5,$H751/$G751,$H751-SUM($I751:U751)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>W$5,$H751/$G751,$H751-SUM($I751:V751)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>X$5,$H751/$G751,$H751-SUM($I751:W751)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>Y$5,$H751/$G751,$H751-SUM($I751:X751)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>Z$5,$H751/$G751,$H751-SUM($I751:Y751)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AA$5,$H751/$G751,$H751-SUM($I751:Z751)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AB$5,$H751/$G751,$H751-SUM($I751:AA751)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AC$5,$H751/$G751,$H751-SUM($I751:AB751)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AD$5,$H751/$G751,$H751-SUM($I751:AC751)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AE$5,$H751/$G751,$H751-SUM($I751:AD751)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AF$5,$H751/$G751,$H751-SUM($I751:AE751)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AG$5,$H751/$G751,$H751-SUM($I751:AF751)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AH$5,$H751/$G751,$H751-SUM($I751:AG751)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AI$5,$H751/$G751,$H751-SUM($I751:AH751)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AJ$5,$H751/$G751,$H751-SUM($I751:AI751)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AK$5,$H751/$G751,$H751-SUM($I751:AJ751)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AL$5,$H751/$G751,$H751-SUM($I751:AK751)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AM$5,$H751/$G751,$H751-SUM($I751:AL751)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AN$5,$H751/$G751,$H751-SUM($I751:AM751)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AO$5,$H751/$G751,$H751-SUM($I751:AN751)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AP$5,$H751/$G751,$H751-SUM($I751:AO751)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AQ$5,$H751/$G751,$H751-SUM($I751:AP751)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AR$5,$H751/$G751,$H751-SUM($I751:AQ751)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AS$5,$H751/$G751,$H751-SUM($I751:AR751)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AT$5,$H751/$G751,$H751-SUM($I751:AS751)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AU$5,$H751/$G751,$H751-SUM($I751:AT751)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AV$5,$H751/$G751,$H751-SUM($I751:AU751)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AW$5,$H751/$G751,$H751-SUM($I751:AV751)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AX$5,$H751/$G751,$H751-SUM($I751:AW751)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AY$5,$H751/$G751,$H751-SUM($I751:AX751)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>AZ$5,$H751/$G751,$H751-SUM($I751:AY751)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BA$5,$H751/$G751,$H751-SUM($I751:AZ751)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BB$5,$H751/$G751,$H751-SUM($I751:BA751)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BC$5,$H751/$G751,$H751-SUM($I751:BB751)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BD$5,$H751/$G751,$H751-SUM($I751:BC751)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BE$5,$H751/$G751,$H751-SUM($I751:BD751)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BF$5,$H751/$G751,$H751-SUM($I751:BE751)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BG$5,$H751/$G751,$H751-SUM($I751:BF751)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BH$5,$H751/$G751,$H751-SUM($I751:BG751)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BI$5,$H751/$G751,$H751-SUM($I751:BH751)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BJ$5,$H751/$G751,$H751-SUM($I751:BI751)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BK$5,$H751/$G751,$H751-SUM($I751:BJ751)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BL$5,$H751/$G751,$H751-SUM($I751:BK751)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BM$5,$H751/$G751,$H751-SUM($I751:BL751)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BN$5,$H751/$G751,$H751-SUM($I751:BM751)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BO$5,$H751/$G751,$H751-SUM($I751:BN751)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BP$5,$H751/$G751,$H751-SUM($I751:BO751)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BQ$5,$H751/$G751,$H751-SUM($I751:BP751)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BR$5,$H751/$G751,$H751-SUM($I751:BQ751)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BS$5,$H751/$G751,$H751-SUM($I751:BR751)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BT$5,$H751/$G751,$H751-SUM($I751:BS751)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BU$5,$H751/$G751,$H751-SUM($I751:BT751)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BV$5,$H751/$G751,$H751-SUM($I751:BU751)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BW$5,$H751/$G751,$H751-SUM($I751:BV751)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BX$5,$H751/$G751,$H751-SUM($I751:BW751)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BY$5,$H751/$G751,$H751-SUM($I751:BX751)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>BZ$5,$H751/$G751,$H751-SUM($I751:BY751)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>CA$5,$H751/$G751,$H751-SUM($I751:BZ751)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>CB$5,$H751/$G751,$H751-SUM($I751:CA751)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D751,$G751=\"n/a\"),0,IF(SUM($D751,$G751+0.5)>CC$5,$H751/$G751,$H751-SUM($I751:CB751)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>J$5,$H752/$G752,$H752-SUM($I752:I752)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>K$5,$H752/$G752,$H752-SUM($I752:J752)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>L$5,$H752/$G752,$H752-SUM($I752:K752)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>M$5,$H752/$G752,$H752-SUM($I752:L752)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>N$5,$H752/$G752,$H752-SUM($I752:M752)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>O$5,$H752/$G752,$H752-SUM($I752:N752)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>P$5,$H752/$G752,$H752-SUM($I752:O752)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>Q$5,$H752/$G752,$H752-SUM($I752:P752)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>R$5,$H752/$G752,$H752-SUM($I752:Q752)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>S$5,$H752/$G752,$H752-SUM($I752:R752)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>T$5,$H752/$G752,$H752-SUM($I752:S752)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>U$5,$H752/$G752,$H752-SUM($I752:T752)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>V$5,$H752/$G752,$H752-SUM($I752:U752)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>W$5,$H752/$G752,$H752-SUM($I752:V752)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>X$5,$H752/$G752,$H752-SUM($I752:W752)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>Y$5,$H752/$G752,$H752-SUM($I752:X752)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>Z$5,$H752/$G752,$H752-SUM($I752:Y752)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AA$5,$H752/$G752,$H752-SUM($I752:Z752)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AB$5,$H752/$G752,$H752-SUM($I752:AA752)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AC$5,$H752/$G752,$H752-SUM($I752:AB752)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AD$5,$H752/$G752,$H752-SUM($I752:AC752)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AE$5,$H752/$G752,$H752-SUM($I752:AD752)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AF$5,$H752/$G752,$H752-SUM($I752:AE752)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AG$5,$H752/$G752,$H752-SUM($I752:AF752)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AH$5,$H752/$G752,$H752-SUM($I752:AG752)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AI$5,$H752/$G752,$H752-SUM($I752:AH752)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AJ$5,$H752/$G752,$H752-SUM($I752:AI752)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AK$5,$H752/$G752,$H752-SUM($I752:AJ752)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AL$5,$H752/$G752,$H752-SUM($I752:AK752)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AM$5,$H752/$G752,$H752-SUM($I752:AL752)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AN$5,$H752/$G752,$H752-SUM($I752:AM752)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AO$5,$H752/$G752,$H752-SUM($I752:AN752)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AP$5,$H752/$G752,$H752-SUM($I752:AO752)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AQ$5,$H752/$G752,$H752-SUM($I752:AP752)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AR$5,$H752/$G752,$H752-SUM($I752:AQ752)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AS$5,$H752/$G752,$H752-SUM($I752:AR752)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AT$5,$H752/$G752,$H752-SUM($I752:AS752)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AU$5,$H752/$G752,$H752-SUM($I752:AT752)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AV$5,$H752/$G752,$H752-SUM($I752:AU752)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AW$5,$H752/$G752,$H752-SUM($I752:AV752)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AX$5,$H752/$G752,$H752-SUM($I752:AW752)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AY$5,$H752/$G752,$H752-SUM($I752:AX752)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>AZ$5,$H752/$G752,$H752-SUM($I752:AY752)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BA$5,$H752/$G752,$H752-SUM($I752:AZ752)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BB$5,$H752/$G752,$H752-SUM($I752:BA752)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BC$5,$H752/$G752,$H752-SUM($I752:BB752)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BD$5,$H752/$G752,$H752-SUM($I752:BC752)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BE$5,$H752/$G752,$H752-SUM($I752:BD752)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BF$5,$H752/$G752,$H752-SUM($I752:BE752)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BG$5,$H752/$G752,$H752-SUM($I752:BF752)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BH$5,$H752/$G752,$H752-SUM($I752:BG752)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BI$5,$H752/$G752,$H752-SUM($I752:BH752)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BJ$5,$H752/$G752,$H752-SUM($I752:BI752)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BK$5,$H752/$G752,$H752-SUM($I752:BJ752)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BL$5,$H752/$G752,$H752-SUM($I752:BK752)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BM$5,$H752/$G752,$H752-SUM($I752:BL752)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BN$5,$H752/$G752,$H752-SUM($I752:BM752)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BO$5,$H752/$G752,$H752-SUM($I752:BN752)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BP$5,$H752/$G752,$H752-SUM($I752:BO752)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BQ$5,$H752/$G752,$H752-SUM($I752:BP752)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BR$5,$H752/$G752,$H752-SUM($I752:BQ752)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BS$5,$H752/$G752,$H752-SUM($I752:BR752)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BT$5,$H752/$G752,$H752-SUM($I752:BS752)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BU$5,$H752/$G752,$H752-SUM($I752:BT752)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BV$5,$H752/$G752,$H752-SUM($I752:BU752)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BW$5,$H752/$G752,$H752-SUM($I752:BV752)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BX$5,$H752/$G752,$H752-SUM($I752:BW752)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BY$5,$H752/$G752,$H752-SUM($I752:BX752)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>BZ$5,$H752/$G752,$H752-SUM($I752:BY752)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>CA$5,$H752/$G752,$H752-SUM($I752:BZ752)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>CB$5,$H752/$G752,$H752-SUM($I752:CA752)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D752,$G752=\"n/a\"),0,IF(SUM($D752,$G752+0.5)>CC$5,$H752/$G752,$H752-SUM($I752:CB752)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>J$5,$H753/$G753,$H753-SUM($I753:I753)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>K$5,$H753/$G753,$H753-SUM($I753:J753)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>L$5,$H753/$G753,$H753-SUM($I753:K753)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>M$5,$H753/$G753,$H753-SUM($I753:L753)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>N$5,$H753/$G753,$H753-SUM($I753:M753)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>O$5,$H753/$G753,$H753-SUM($I753:N753)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>P$5,$H753/$G753,$H753-SUM($I753:O753)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>Q$5,$H753/$G753,$H753-SUM($I753:P753)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>R$5,$H753/$G753,$H753-SUM($I753:Q753)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>S$5,$H753/$G753,$H753-SUM($I753:R753)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>T$5,$H753/$G753,$H753-SUM($I753:S753)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>U$5,$H753/$G753,$H753-SUM($I753:T753)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>V$5,$H753/$G753,$H753-SUM($I753:U753)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>W$5,$H753/$G753,$H753-SUM($I753:V753)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>X$5,$H753/$G753,$H753-SUM($I753:W753)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>Y$5,$H753/$G753,$H753-SUM($I753:X753)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>Z$5,$H753/$G753,$H753-SUM($I753:Y753)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AA$5,$H753/$G753,$H753-SUM($I753:Z753)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AB$5,$H753/$G753,$H753-SUM($I753:AA753)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AC$5,$H753/$G753,$H753-SUM($I753:AB753)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AD$5,$H753/$G753,$H753-SUM($I753:AC753)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AE$5,$H753/$G753,$H753-SUM($I753:AD753)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AF$5,$H753/$G753,$H753-SUM($I753:AE753)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AG$5,$H753/$G753,$H753-SUM($I753:AF753)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AH$5,$H753/$G753,$H753-SUM($I753:AG753)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AI$5,$H753/$G753,$H753-SUM($I753:AH753)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AJ$5,$H753/$G753,$H753-SUM($I753:AI753)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AK$5,$H753/$G753,$H753-SUM($I753:AJ753)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AL$5,$H753/$G753,$H753-SUM($I753:AK753)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AM$5,$H753/$G753,$H753-SUM($I753:AL753)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AN$5,$H753/$G753,$H753-SUM($I753:AM753)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AO$5,$H753/$G753,$H753-SUM($I753:AN753)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AP$5,$H753/$G753,$H753-SUM($I753:AO753)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AQ$5,$H753/$G753,$H753-SUM($I753:AP753)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AR$5,$H753/$G753,$H753-SUM($I753:AQ753)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AS$5,$H753/$G753,$H753-SUM($I753:AR753)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AT$5,$H753/$G753,$H753-SUM($I753:AS753)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AU$5,$H753/$G753,$H753-SUM($I753:AT753)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AV$5,$H753/$G753,$H753-SUM($I753:AU753)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AW$5,$H753/$G753,$H753-SUM($I753:AV753)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AX$5,$H753/$G753,$H753-SUM($I753:AW753)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AY$5,$H753/$G753,$H753-SUM($I753:AX753)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>AZ$5,$H753/$G753,$H753-SUM($I753:AY753)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BA$5,$H753/$G753,$H753-SUM($I753:AZ753)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BB$5,$H753/$G753,$H753-SUM($I753:BA753)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BC$5,$H753/$G753,$H753-SUM($I753:BB753)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BD$5,$H753/$G753,$H753-SUM($I753:BC753)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BE$5,$H753/$G753,$H753-SUM($I753:BD753)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BF$5,$H753/$G753,$H753-SUM($I753:BE753)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BG$5,$H753/$G753,$H753-SUM($I753:BF753)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BH$5,$H753/$G753,$H753-SUM($I753:BG753)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BI$5,$H753/$G753,$H753-SUM($I753:BH753)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BJ$5,$H753/$G753,$H753-SUM($I753:BI753)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BK$5,$H753/$G753,$H753-SUM($I753:BJ753)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BL$5,$H753/$G753,$H753-SUM($I753:BK753)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BM$5,$H753/$G753,$H753-SUM($I753:BL753)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BN$5,$H753/$G753,$H753-SUM($I753:BM753)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BO$5,$H753/$G753,$H753-SUM($I753:BN753)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BP$5,$H753/$G753,$H753-SUM($I753:BO753)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BQ$5,$H753/$G753,$H753-SUM($I753:BP753)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BR$5,$H753/$G753,$H753-SUM($I753:BQ753)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BS$5,$H753/$G753,$H753-SUM($I753:BR753)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BT$5,$H753/$G753,$H753-SUM($I753:BS753)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BU$5,$H753/$G753,$H753-SUM($I753:BT753)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BV$5,$H753/$G753,$H753-SUM($I753:BU753)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BW$5,$H753/$G753,$H753-SUM($I753:BV753)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BX$5,$H753/$G753,$H753-SUM($I753:BW753)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BY$5,$H753/$G753,$H753-SUM($I753:BX753)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>BZ$5,$H753/$G753,$H753-SUM($I753:BY753)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>CA$5,$H753/$G753,$H753-SUM($I753:BZ753)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>CB$5,$H753/$G753,$H753-SUM($I753:CA753)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D753,$G753=\"n/a\"),0,IF(SUM($D753,$G753+0.5)>CC$5,$H753/$G753,$H753-SUM($I753:CB753)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>J$5,$H754/$G754,$H754-SUM($I754:I754)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>K$5,$H754/$G754,$H754-SUM($I754:J754)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>L$5,$H754/$G754,$H754-SUM($I754:K754)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>M$5,$H754/$G754,$H754-SUM($I754:L754)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>N$5,$H754/$G754,$H754-SUM($I754:M754)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>O$5,$H754/$G754,$H754-SUM($I754:N754)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>P$5,$H754/$G754,$H754-SUM($I754:O754)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>Q$5,$H754/$G754,$H754-SUM($I754:P754)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>R$5,$H754/$G754,$H754-SUM($I754:Q754)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>S$5,$H754/$G754,$H754-SUM($I754:R754)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>T$5,$H754/$G754,$H754-SUM($I754:S754)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>U$5,$H754/$G754,$H754-SUM($I754:T754)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>V$5,$H754/$G754,$H754-SUM($I754:U754)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>W$5,$H754/$G754,$H754-SUM($I754:V754)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>X$5,$H754/$G754,$H754-SUM($I754:W754)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>Y$5,$H754/$G754,$H754-SUM($I754:X754)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>Z$5,$H754/$G754,$H754-SUM($I754:Y754)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AA$5,$H754/$G754,$H754-SUM($I754:Z754)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AB$5,$H754/$G754,$H754-SUM($I754:AA754)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AC$5,$H754/$G754,$H754-SUM($I754:AB754)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AD$5,$H754/$G754,$H754-SUM($I754:AC754)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AE$5,$H754/$G754,$H754-SUM($I754:AD754)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AF$5,$H754/$G754,$H754-SUM($I754:AE754)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AG$5,$H754/$G754,$H754-SUM($I754:AF754)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AH$5,$H754/$G754,$H754-SUM($I754:AG754)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AI$5,$H754/$G754,$H754-SUM($I754:AH754)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AJ$5,$H754/$G754,$H754-SUM($I754:AI754)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AK$5,$H754/$G754,$H754-SUM($I754:AJ754)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AL$5,$H754/$G754,$H754-SUM($I754:AK754)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AM$5,$H754/$G754,$H754-SUM($I754:AL754)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AN$5,$H754/$G754,$H754-SUM($I754:AM754)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AO$5,$H754/$G754,$H754-SUM($I754:AN754)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AP$5,$H754/$G754,$H754-SUM($I754:AO754)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AQ$5,$H754/$G754,$H754-SUM($I754:AP754)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AR$5,$H754/$G754,$H754-SUM($I754:AQ754)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AS$5,$H754/$G754,$H754-SUM($I754:AR754)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AT$5,$H754/$G754,$H754-SUM($I754:AS754)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AU$5,$H754/$G754,$H754-SUM($I754:AT754)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AV$5,$H754/$G754,$H754-SUM($I754:AU754)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AW$5,$H754/$G754,$H754-SUM($I754:AV754)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AX$5,$H754/$G754,$H754-SUM($I754:AW754)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AY$5,$H754/$G754,$H754-SUM($I754:AX754)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>AZ$5,$H754/$G754,$H754-SUM($I754:AY754)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BA$5,$H754/$G754,$H754-SUM($I754:AZ754)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BB$5,$H754/$G754,$H754-SUM($I754:BA754)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BC$5,$H754/$G754,$H754-SUM($I754:BB754)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BD$5,$H754/$G754,$H754-SUM($I754:BC754)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BE$5,$H754/$G754,$H754-SUM($I754:BD754)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BF$5,$H754/$G754,$H754-SUM($I754:BE754)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BG$5,$H754/$G754,$H754-SUM($I754:BF754)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BH$5,$H754/$G754,$H754-SUM($I754:BG754)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BI$5,$H754/$G754,$H754-SUM($I754:BH754)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BJ$5,$H754/$G754,$H754-SUM($I754:BI754)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BK$5,$H754/$G754,$H754-SUM($I754:BJ754)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BL$5,$H754/$G754,$H754-SUM($I754:BK754)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BM$5,$H754/$G754,$H754-SUM($I754:BL754)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BN$5,$H754/$G754,$H754-SUM($I754:BM754)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BO$5,$H754/$G754,$H754-SUM($I754:BN754)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BP$5,$H754/$G754,$H754-SUM($I754:BO754)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BQ$5,$H754/$G754,$H754-SUM($I754:BP754)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BR$5,$H754/$G754,$H754-SUM($I754:BQ754)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BS$5,$H754/$G754,$H754-SUM($I754:BR754)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BT$5,$H754/$G754,$H754-SUM($I754:BS754)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BU$5,$H754/$G754,$H754-SUM($I754:BT754)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BV$5,$H754/$G754,$H754-SUM($I754:BU754)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BW$5,$H754/$G754,$H754-SUM($I754:BV754)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BX$5,$H754/$G754,$H754-SUM($I754:BW754)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BY$5,$H754/$G754,$H754-SUM($I754:BX754)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>BZ$5,$H754/$G754,$H754-SUM($I754:BY754)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>CA$5,$H754/$G754,$H754-SUM($I754:BZ754)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>CB$5,$H754/$G754,$H754-SUM($I754:CA754)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D754,$G754=\"n/a\"),0,IF(SUM($D754,$G754+0.5)>CC$5,$H754/$G754,$H754-SUM($I754:CB754)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>J$5,$H755/$G755,$H755-SUM($I755:I755)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>K$5,$H755/$G755,$H755-SUM($I755:J755)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>L$5,$H755/$G755,$H755-SUM($I755:K755)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>M$5,$H755/$G755,$H755-SUM($I755:L755)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>N$5,$H755/$G755,$H755-SUM($I755:M755)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>O$5,$H755/$G755,$H755-SUM($I755:N755)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>P$5,$H755/$G755,$H755-SUM($I755:O755)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>Q$5,$H755/$G755,$H755-SUM($I755:P755)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>R$5,$H755/$G755,$H755-SUM($I755:Q755)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>S$5,$H755/$G755,$H755-SUM($I755:R755)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>T$5,$H755/$G755,$H755-SUM($I755:S755)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>U$5,$H755/$G755,$H755-SUM($I755:T755)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>V$5,$H755/$G755,$H755-SUM($I755:U755)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>W$5,$H755/$G755,$H755-SUM($I755:V755)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>X$5,$H755/$G755,$H755-SUM($I755:W755)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>Y$5,$H755/$G755,$H755-SUM($I755:X755)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>Z$5,$H755/$G755,$H755-SUM($I755:Y755)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AA$5,$H755/$G755,$H755-SUM($I755:Z755)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AB$5,$H755/$G755,$H755-SUM($I755:AA755)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AC$5,$H755/$G755,$H755-SUM($I755:AB755)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AD$5,$H755/$G755,$H755-SUM($I755:AC755)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AE$5,$H755/$G755,$H755-SUM($I755:AD755)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AF$5,$H755/$G755,$H755-SUM($I755:AE755)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AG$5,$H755/$G755,$H755-SUM($I755:AF755)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AH$5,$H755/$G755,$H755-SUM($I755:AG755)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AI$5,$H755/$G755,$H755-SUM($I755:AH755)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AJ$5,$H755/$G755,$H755-SUM($I755:AI755)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AK$5,$H755/$G755,$H755-SUM($I755:AJ755)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AL$5,$H755/$G755,$H755-SUM($I755:AK755)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AM$5,$H755/$G755,$H755-SUM($I755:AL755)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AN$5,$H755/$G755,$H755-SUM($I755:AM755)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AO$5,$H755/$G755,$H755-SUM($I755:AN755)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AP$5,$H755/$G755,$H755-SUM($I755:AO755)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AQ$5,$H755/$G755,$H755-SUM($I755:AP755)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AR$5,$H755/$G755,$H755-SUM($I755:AQ755)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AS$5,$H755/$G755,$H755-SUM($I755:AR755)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AT$5,$H755/$G755,$H755-SUM($I755:AS755)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AU$5,$H755/$G755,$H755-SUM($I755:AT755)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AV$5,$H755/$G755,$H755-SUM($I755:AU755)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AW$5,$H755/$G755,$H755-SUM($I755:AV755)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AX$5,$H755/$G755,$H755-SUM($I755:AW755)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AY$5,$H755/$G755,$H755-SUM($I755:AX755)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>AZ$5,$H755/$G755,$H755-SUM($I755:AY755)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BA$5,$H755/$G755,$H755-SUM($I755:AZ755)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BB$5,$H755/$G755,$H755-SUM($I755:BA755)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BC$5,$H755/$G755,$H755-SUM($I755:BB755)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BD$5,$H755/$G755,$H755-SUM($I755:BC755)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BE$5,$H755/$G755,$H755-SUM($I755:BD755)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BF$5,$H755/$G755,$H755-SUM($I755:BE755)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BG$5,$H755/$G755,$H755-SUM($I755:BF755)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BH$5,$H755/$G755,$H755-SUM($I755:BG755)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BI$5,$H755/$G755,$H755-SUM($I755:BH755)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BJ$5,$H755/$G755,$H755-SUM($I755:BI755)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BK$5,$H755/$G755,$H755-SUM($I755:BJ755)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BL$5,$H755/$G755,$H755-SUM($I755:BK755)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BM$5,$H755/$G755,$H755-SUM($I755:BL755)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BN$5,$H755/$G755,$H755-SUM($I755:BM755)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BO$5,$H755/$G755,$H755-SUM($I755:BN755)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BP$5,$H755/$G755,$H755-SUM($I755:BO755)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BQ$5,$H755/$G755,$H755-SUM($I755:BP755)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BR$5,$H755/$G755,$H755-SUM($I755:BQ755)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BS$5,$H755/$G755,$H755-SUM($I755:BR755)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BT$5,$H755/$G755,$H755-SUM($I755:BS755)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BU$5,$H755/$G755,$H755-SUM($I755:BT755)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BV$5,$H755/$G755,$H755-SUM($I755:BU755)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BW$5,$H755/$G755,$H755-SUM($I755:BV755)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BX$5,$H755/$G755,$H755-SUM($I755:BW755)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BY$5,$H755/$G755,$H755-SUM($I755:BX755)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>BZ$5,$H755/$G755,$H755-SUM($I755:BY755)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>CA$5,$H755/$G755,$H755-SUM($I755:BZ755)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>CB$5,$H755/$G755,$H755-SUM($I755:CA755)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D755,$G755=\"n/a\"),0,IF(SUM($D755,$G755+0.5)>CC$5,$H755/$G755,$H755-SUM($I755:CB755)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>J$5,$H756/$G756,$H756-SUM($I756:I756)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>K$5,$H756/$G756,$H756-SUM($I756:J756)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>L$5,$H756/$G756,$H756-SUM($I756:K756)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>M$5,$H756/$G756,$H756-SUM($I756:L756)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>N$5,$H756/$G756,$H756-SUM($I756:M756)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>O$5,$H756/$G756,$H756-SUM($I756:N756)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>P$5,$H756/$G756,$H756-SUM($I756:O756)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>Q$5,$H756/$G756,$H756-SUM($I756:P756)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>R$5,$H756/$G756,$H756-SUM($I756:Q756)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>S$5,$H756/$G756,$H756-SUM($I756:R756)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>T$5,$H756/$G756,$H756-SUM($I756:S756)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>U$5,$H756/$G756,$H756-SUM($I756:T756)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>V$5,$H756/$G756,$H756-SUM($I756:U756)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>W$5,$H756/$G756,$H756-SUM($I756:V756)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>X$5,$H756/$G756,$H756-SUM($I756:W756)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>Y$5,$H756/$G756,$H756-SUM($I756:X756)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>Z$5,$H756/$G756,$H756-SUM($I756:Y756)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AA$5,$H756/$G756,$H756-SUM($I756:Z756)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AB$5,$H756/$G756,$H756-SUM($I756:AA756)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AC$5,$H756/$G756,$H756-SUM($I756:AB756)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AD$5,$H756/$G756,$H756-SUM($I756:AC756)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AE$5,$H756/$G756,$H756-SUM($I756:AD756)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AF$5,$H756/$G756,$H756-SUM($I756:AE756)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AG$5,$H756/$G756,$H756-SUM($I756:AF756)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AH$5,$H756/$G756,$H756-SUM($I756:AG756)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AI$5,$H756/$G756,$H756-SUM($I756:AH756)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AJ$5,$H756/$G756,$H756-SUM($I756:AI756)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AK$5,$H756/$G756,$H756-SUM($I756:AJ756)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AL$5,$H756/$G756,$H756-SUM($I756:AK756)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AM$5,$H756/$G756,$H756-SUM($I756:AL756)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AN$5,$H756/$G756,$H756-SUM($I756:AM756)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AO$5,$H756/$G756,$H756-SUM($I756:AN756)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AP$5,$H756/$G756,$H756-SUM($I756:AO756)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AQ$5,$H756/$G756,$H756-SUM($I756:AP756)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AR$5,$H756/$G756,$H756-SUM($I756:AQ756)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AS$5,$H756/$G756,$H756-SUM($I756:AR756)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AT$5,$H756/$G756,$H756-SUM($I756:AS756)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AU$5,$H756/$G756,$H756-SUM($I756:AT756)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AV$5,$H756/$G756,$H756-SUM($I756:AU756)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AW$5,$H756/$G756,$H756-SUM($I756:AV756)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AX$5,$H756/$G756,$H756-SUM($I756:AW756)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AY$5,$H756/$G756,$H756-SUM($I756:AX756)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>AZ$5,$H756/$G756,$H756-SUM($I756:AY756)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BA$5,$H756/$G756,$H756-SUM($I756:AZ756)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BB$5,$H756/$G756,$H756-SUM($I756:BA756)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BC$5,$H756/$G756,$H756-SUM($I756:BB756)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BD$5,$H756/$G756,$H756-SUM($I756:BC756)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BE$5,$H756/$G756,$H756-SUM($I756:BD756)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BF$5,$H756/$G756,$H756-SUM($I756:BE756)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BG$5,$H756/$G756,$H756-SUM($I756:BF756)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BH$5,$H756/$G756,$H756-SUM($I756:BG756)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BI$5,$H756/$G756,$H756-SUM($I756:BH756)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BJ$5,$H756/$G756,$H756-SUM($I756:BI756)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BK$5,$H756/$G756,$H756-SUM($I756:BJ756)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BL$5,$H756/$G756,$H756-SUM($I756:BK756)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BM$5,$H756/$G756,$H756-SUM($I756:BL756)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BN$5,$H756/$G756,$H756-SUM($I756:BM756)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BO$5,$H756/$G756,$H756-SUM($I756:BN756)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BP$5,$H756/$G756,$H756-SUM($I756:BO756)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BQ$5,$H756/$G756,$H756-SUM($I756:BP756)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BR$5,$H756/$G756,$H756-SUM($I756:BQ756)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BS$5,$H756/$G756,$H756-SUM($I756:BR756)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BT$5,$H756/$G756,$H756-SUM($I756:BS756)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BU$5,$H756/$G756,$H756-SUM($I756:BT756)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BV$5,$H756/$G756,$H756-SUM($I756:BU756)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BW$5,$H756/$G756,$H756-SUM($I756:BV756)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BX$5,$H756/$G756,$H756-SUM($I756:BW756)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BY$5,$H756/$G756,$H756-SUM($I756:BX756)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>BZ$5,$H756/$G756,$H756-SUM($I756:BY756)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>CA$5,$H756/$G756,$H756-SUM($I756:BZ756)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>CB$5,$H756/$G756,$H756-SUM($I756:CA756)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D756,$G756=\"n/a\"),0,IF(SUM($D756,$G756+0.5)>CC$5,$H756/$G756,$H756-SUM($I756:CB756)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>J$5,$H757/$G757,$H757-SUM($I757:I757)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>K$5,$H757/$G757,$H757-SUM($I757:J757)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>L$5,$H757/$G757,$H757-SUM($I757:K757)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>M$5,$H757/$G757,$H757-SUM($I757:L757)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>N$5,$H757/$G757,$H757-SUM($I757:M757)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>O$5,$H757/$G757,$H757-SUM($I757:N757)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>P$5,$H757/$G757,$H757-SUM($I757:O757)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>Q$5,$H757/$G757,$H757-SUM($I757:P757)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>R$5,$H757/$G757,$H757-SUM($I757:Q757)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>S$5,$H757/$G757,$H757-SUM($I757:R757)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>T$5,$H757/$G757,$H757-SUM($I757:S757)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>U$5,$H757/$G757,$H757-SUM($I757:T757)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>V$5,$H757/$G757,$H757-SUM($I757:U757)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>W$5,$H757/$G757,$H757-SUM($I757:V757)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>X$5,$H757/$G757,$H757-SUM($I757:W757)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>Y$5,$H757/$G757,$H757-SUM($I757:X757)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>Z$5,$H757/$G757,$H757-SUM($I757:Y757)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AA$5,$H757/$G757,$H757-SUM($I757:Z757)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AB$5,$H757/$G757,$H757-SUM($I757:AA757)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AC$5,$H757/$G757,$H757-SUM($I757:AB757)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AD$5,$H757/$G757,$H757-SUM($I757:AC757)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AE$5,$H757/$G757,$H757-SUM($I757:AD757)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AF$5,$H757/$G757,$H757-SUM($I757:AE757)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AG$5,$H757/$G757,$H757-SUM($I757:AF757)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AH$5,$H757/$G757,$H757-SUM($I757:AG757)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AI$5,$H757/$G757,$H757-SUM($I757:AH757)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AJ$5,$H757/$G757,$H757-SUM($I757:AI757)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AK$5,$H757/$G757,$H757-SUM($I757:AJ757)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AL$5,$H757/$G757,$H757-SUM($I757:AK757)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AM$5,$H757/$G757,$H757-SUM($I757:AL757)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AN$5,$H757/$G757,$H757-SUM($I757:AM757)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AO$5,$H757/$G757,$H757-SUM($I757:AN757)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AP$5,$H757/$G757,$H757-SUM($I757:AO757)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AQ$5,$H757/$G757,$H757-SUM($I757:AP757)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AR$5,$H757/$G757,$H757-SUM($I757:AQ757)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AS$5,$H757/$G757,$H757-SUM($I757:AR757)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AT$5,$H757/$G757,$H757-SUM($I757:AS757)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AU$5,$H757/$G757,$H757-SUM($I757:AT757)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AV$5,$H757/$G757,$H757-SUM($I757:AU757)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AW$5,$H757/$G757,$H757-SUM($I757:AV757)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AX$5,$H757/$G757,$H757-SUM($I757:AW757)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AY$5,$H757/$G757,$H757-SUM($I757:AX757)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>AZ$5,$H757/$G757,$H757-SUM($I757:AY757)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BA$5,$H757/$G757,$H757-SUM($I757:AZ757)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BB$5,$H757/$G757,$H757-SUM($I757:BA757)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BC$5,$H757/$G757,$H757-SUM($I757:BB757)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BD$5,$H757/$G757,$H757-SUM($I757:BC757)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BE$5,$H757/$G757,$H757-SUM($I757:BD757)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BF$5,$H757/$G757,$H757-SUM($I757:BE757)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BG$5,$H757/$G757,$H757-SUM($I757:BF757)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BH$5,$H757/$G757,$H757-SUM($I757:BG757)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BI$5,$H757/$G757,$H757-SUM($I757:BH757)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BJ$5,$H757/$G757,$H757-SUM($I757:BI757)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BK$5,$H757/$G757,$H757-SUM($I757:BJ757)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BL$5,$H757/$G757,$H757-SUM($I757:BK757)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BM$5,$H757/$G757,$H757-SUM($I757:BL757)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BN$5,$H757/$G757,$H757-SUM($I757:BM757)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BO$5,$H757/$G757,$H757-SUM($I757:BN757)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BP$5,$H757/$G757,$H757-SUM($I757:BO757)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BQ$5,$H757/$G757,$H757-SUM($I757:BP757)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BR$5,$H757/$G757,$H757-SUM($I757:BQ757)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BS$5,$H757/$G757,$H757-SUM($I757:BR757)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BT$5,$H757/$G757,$H757-SUM($I757:BS757)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BU$5,$H757/$G757,$H757-SUM($I757:BT757)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BV$5,$H757/$G757,$H757-SUM($I757:BU757)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BW$5,$H757/$G757,$H757-SUM($I757:BV757)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BX$5,$H757/$G757,$H757-SUM($I757:BW757)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BY$5,$H757/$G757,$H757-SUM($I757:BX757)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>BZ$5,$H757/$G757,$H757-SUM($I757:BY757)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>CA$5,$H757/$G757,$H757-SUM($I757:BZ757)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>CB$5,$H757/$G757,$H757-SUM($I757:CA757)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D757,$G757=\"n/a\"),0,IF(SUM($D757,$G757+0.5)>CC$5,$H757/$G757,$H757-SUM($I757:CB757)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>J$5,$H758/$G758,$H758-SUM($I758:I758)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>K$5,$H758/$G758,$H758-SUM($I758:J758)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>L$5,$H758/$G758,$H758-SUM($I758:K758)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>M$5,$H758/$G758,$H758-SUM($I758:L758)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>N$5,$H758/$G758,$H758-SUM($I758:M758)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>O$5,$H758/$G758,$H758-SUM($I758:N758)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>P$5,$H758/$G758,$H758-SUM($I758:O758)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>Q$5,$H758/$G758,$H758-SUM($I758:P758)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>R$5,$H758/$G758,$H758-SUM($I758:Q758)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>S$5,$H758/$G758,$H758-SUM($I758:R758)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>T$5,$H758/$G758,$H758-SUM($I758:S758)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>U$5,$H758/$G758,$H758-SUM($I758:T758)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>V$5,$H758/$G758,$H758-SUM($I758:U758)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>W$5,$H758/$G758,$H758-SUM($I758:V758)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>X$5,$H758/$G758,$H758-SUM($I758:W758)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>Y$5,$H758/$G758,$H758-SUM($I758:X758)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>Z$5,$H758/$G758,$H758-SUM($I758:Y758)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AA$5,$H758/$G758,$H758-SUM($I758:Z758)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AB$5,$H758/$G758,$H758-SUM($I758:AA758)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AC$5,$H758/$G758,$H758-SUM($I758:AB758)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AD$5,$H758/$G758,$H758-SUM($I758:AC758)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AE$5,$H758/$G758,$H758-SUM($I758:AD758)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AF$5,$H758/$G758,$H758-SUM($I758:AE758)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AG$5,$H758/$G758,$H758-SUM($I758:AF758)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AH$5,$H758/$G758,$H758-SUM($I758:AG758)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AI$5,$H758/$G758,$H758-SUM($I758:AH758)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AJ$5,$H758/$G758,$H758-SUM($I758:AI758)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AK$5,$H758/$G758,$H758-SUM($I758:AJ758)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AL$5,$H758/$G758,$H758-SUM($I758:AK758)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AM$5,$H758/$G758,$H758-SUM($I758:AL758)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AN$5,$H758/$G758,$H758-SUM($I758:AM758)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AO$5,$H758/$G758,$H758-SUM($I758:AN758)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AP$5,$H758/$G758,$H758-SUM($I758:AO758)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AQ$5,$H758/$G758,$H758-SUM($I758:AP758)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AR$5,$H758/$G758,$H758-SUM($I758:AQ758)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AS$5,$H758/$G758,$H758-SUM($I758:AR758)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AT$5,$H758/$G758,$H758-SUM($I758:AS758)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AU$5,$H758/$G758,$H758-SUM($I758:AT758)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AV$5,$H758/$G758,$H758-SUM($I758:AU758)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AW$5,$H758/$G758,$H758-SUM($I758:AV758)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AX$5,$H758/$G758,$H758-SUM($I758:AW758)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AY$5,$H758/$G758,$H758-SUM($I758:AX758)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>AZ$5,$H758/$G758,$H758-SUM($I758:AY758)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BA$5,$H758/$G758,$H758-SUM($I758:AZ758)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BB$5,$H758/$G758,$H758-SUM($I758:BA758)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BC$5,$H758/$G758,$H758-SUM($I758:BB758)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BD$5,$H758/$G758,$H758-SUM($I758:BC758)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BE$5,$H758/$G758,$H758-SUM($I758:BD758)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BF$5,$H758/$G758,$H758-SUM($I758:BE758)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BG$5,$H758/$G758,$H758-SUM($I758:BF758)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BH$5,$H758/$G758,$H758-SUM($I758:BG758)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BI$5,$H758/$G758,$H758-SUM($I758:BH758)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BJ$5,$H758/$G758,$H758-SUM($I758:BI758)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BK$5,$H758/$G758,$H758-SUM($I758:BJ758)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BL$5,$H758/$G758,$H758-SUM($I758:BK758)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BM$5,$H758/$G758,$H758-SUM($I758:BL758)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BN$5,$H758/$G758,$H758-SUM($I758:BM758)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BO$5,$H758/$G758,$H758-SUM($I758:BN758)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BP$5,$H758/$G758,$H758-SUM($I758:BO758)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BQ$5,$H758/$G758,$H758-SUM($I758:BP758)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BR$5,$H758/$G758,$H758-SUM($I758:BQ758)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BS$5,$H758/$G758,$H758-SUM($I758:BR758)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BT$5,$H758/$G758,$H758-SUM($I758:BS758)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BU$5,$H758/$G758,$H758-SUM($I758:BT758)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BV$5,$H758/$G758,$H758-SUM($I758:BU758)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BW$5,$H758/$G758,$H758-SUM($I758:BV758)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BX$5,$H758/$G758,$H758-SUM($I758:BW758)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BY$5,$H758/$G758,$H758-SUM($I758:BX758)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>BZ$5,$H758/$G758,$H758-SUM($I758:BY758)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>CA$5,$H758/$G758,$H758-SUM($I758:BZ758)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>CB$5,$H758/$G758,$H758-SUM($I758:CA758)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D758,$G758=\"n/a\"),0,IF(SUM($D758,$G758+0.5)>CC$5,$H758/$G758,$H758-SUM($I758:CB758)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B702&\"Depn\"","v":"Accelerated depreciation assetsDepn"},null,null,null,{"$f":"SUM(J705,J711:J712,J716:J717,J720:J721,J729:J758)","v":0},{"$f":"SUM(K705,K711:K712,K716:K717,K720:K721,K729:K758)","v":0},0,0,0,0,0,0,0,0,0,7.7547427015302253,7.7547427015302253,5.6513390233853134,1.7785264494365445,0.74978214146958155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW705,BW711:BW712,BW716:BW717,BW720:BW721,BW729:BW758)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J726-SUM(J729:J758)+I761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV726-SUM(BV729:BV758)+BU761","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B702","v":"Total Closing RAB - Accelerated depreciation assets"},"$m Real 2010",null,null,null,null,{"$f":"J706+J709+J714+J722+J761","v":0},0,0,0,0,0,0,0,0,0,23.689133017351885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV706+BV709+BV714+BV722+BV761","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B764,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$31","v":0},null,null,null,null,null," ",2010,{"$f":"I764+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU764+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A764)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A764)","v":0},null,{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:I767))),(MAX($H767/$G767,$H767-SUM($I767:I767)))))*J$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:J767))),(MAX($H767/$G767,$H767-SUM($I767:J767)))))*K$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:K767))),(MAX($H767/$G767,$H767-SUM($I767:K767)))))*L$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:L767))),(MAX($H767/$G767,$H767-SUM($I767:L767)))))*M$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:M767))),(MAX($H767/$G767,$H767-SUM($I767:M767)))))*N$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:N767))),(MAX($H767/$G767,$H767-SUM($I767:N767)))))*O$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:O767))),(MAX($H767/$G767,$H767-SUM($I767:O767)))))*P$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:P767))),(MAX($H767/$G767,$H767-SUM($I767:P767)))))*Q$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:Q767))),(MAX($H767/$G767,$H767-SUM($I767:Q767)))))*R$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:R767))),(MAX($H767/$G767,$H767-SUM($I767:R767)))))*S$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:S767))),(MAX($H767/$G767,$H767-SUM($I767:S767)))))*T$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:T767))),(MAX($H767/$G767,$H767-SUM($I767:T767)))))*U$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:U767))),(MAX($H767/$G767,$H767-SUM($I767:U767)))))*V$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:V767))),(MAX($H767/$G767,$H767-SUM($I767:V767)))))*W$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:W767))),(MAX($H767/$G767,$H767-SUM($I767:W767)))))*X$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:X767))),(MAX($H767/$G767,$H767-SUM($I767:X767)))))*Y$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:Y767))),(MAX($H767/$G767,$H767-SUM($I767:Y767)))))*Z$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:Z767))),(MAX($H767/$G767,$H767-SUM($I767:Z767)))))*AA$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AA767))),(MAX($H767/$G767,$H767-SUM($I767:AA767)))))*AB$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AB767))),(MAX($H767/$G767,$H767-SUM($I767:AB767)))))*AC$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AC767))),(MAX($H767/$G767,$H767-SUM($I767:AC767)))))*AD$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AD767))),(MAX($H767/$G767,$H767-SUM($I767:AD767)))))*AE$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AE767))),(MAX($H767/$G767,$H767-SUM($I767:AE767)))))*AF$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AF767))),(MAX($H767/$G767,$H767-SUM($I767:AF767)))))*AG$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AG767))),(MAX($H767/$G767,$H767-SUM($I767:AG767)))))*AH$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AH767))),(MAX($H767/$G767,$H767-SUM($I767:AH767)))))*AI$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AI767))),(MAX($H767/$G767,$H767-SUM($I767:AI767)))))*AJ$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AJ767))),(MAX($H767/$G767,$H767-SUM($I767:AJ767)))))*AK$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AK767))),(MAX($H767/$G767,$H767-SUM($I767:AK767)))))*AL$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AL767))),(MAX($H767/$G767,$H767-SUM($I767:AL767)))))*AM$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AM767))),(MAX($H767/$G767,$H767-SUM($I767:AM767)))))*AN$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AN767))),(MAX($H767/$G767,$H767-SUM($I767:AN767)))))*AO$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AO767))),(MAX($H767/$G767,$H767-SUM($I767:AO767)))))*AP$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AP767))),(MAX($H767/$G767,$H767-SUM($I767:AP767)))))*AQ$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AQ767))),(MAX($H767/$G767,$H767-SUM($I767:AQ767)))))*AR$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AR767))),(MAX($H767/$G767,$H767-SUM($I767:AR767)))))*AS$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AS767))),(MAX($H767/$G767,$H767-SUM($I767:AS767)))))*AT$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AT767))),(MAX($H767/$G767,$H767-SUM($I767:AT767)))))*AU$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AU767))),(MAX($H767/$G767,$H767-SUM($I767:AU767)))))*AV$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AV767))),(MAX($H767/$G767,$H767-SUM($I767:AV767)))))*AW$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AW767))),(MAX($H767/$G767,$H767-SUM($I767:AW767)))))*AX$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AX767))),(MAX($H767/$G767,$H767-SUM($I767:AX767)))))*AY$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AY767))),(MAX($H767/$G767,$H767-SUM($I767:AY767)))))*AZ$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:AZ767))),(MAX($H767/$G767,$H767-SUM($I767:AZ767)))))*BA$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BA767))),(MAX($H767/$G767,$H767-SUM($I767:BA767)))))*BB$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BB767))),(MAX($H767/$G767,$H767-SUM($I767:BB767)))))*BC$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BC767))),(MAX($H767/$G767,$H767-SUM($I767:BC767)))))*BD$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BD767))),(MAX($H767/$G767,$H767-SUM($I767:BD767)))))*BE$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BE767))),(MAX($H767/$G767,$H767-SUM($I767:BE767)))))*BF$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BF767))),(MAX($H767/$G767,$H767-SUM($I767:BF767)))))*BG$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BG767))),(MAX($H767/$G767,$H767-SUM($I767:BG767)))))*BH$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BH767))),(MAX($H767/$G767,$H767-SUM($I767:BH767)))))*BI$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BI767))),(MAX($H767/$G767,$H767-SUM($I767:BI767)))))*BJ$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BJ767))),(MAX($H767/$G767,$H767-SUM($I767:BJ767)))))*BK$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BK767))),(MAX($H767/$G767,$H767-SUM($I767:BK767)))))*BL$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BL767))),(MAX($H767/$G767,$H767-SUM($I767:BL767)))))*BM$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BM767))),(MAX($H767/$G767,$H767-SUM($I767:BM767)))))*BN$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BN767))),(MAX($H767/$G767,$H767-SUM($I767:BN767)))))*BO$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BO767))),(MAX($H767/$G767,$H767-SUM($I767:BO767)))))*BP$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BP767))),(MAX($H767/$G767,$H767-SUM($I767:BP767)))))*BQ$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BQ767))),(MAX($H767/$G767,$H767-SUM($I767:BQ767)))))*BR$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BR767))),(MAX($H767/$G767,$H767-SUM($I767:BR767)))))*BS$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BS767))),(MAX($H767/$G767,$H767-SUM($I767:BS767)))))*BT$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BT767))),(MAX($H767/$G767,$H767-SUM($I767:BT767)))))*BU$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BU767))),(MAX($H767/$G767,$H767-SUM($I767:BU767)))))*BV$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BV767))),(MAX($H767/$G767,$H767-SUM($I767:BV767)))))*BW$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BW767))),(MAX($H767/$G767,$H767-SUM($I767:BW767)))))*BX$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BX767))),(MAX($H767/$G767,$H767-SUM($I767:BX767)))))*BY$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BY767))),(MAX($H767/$G767,$H767-SUM($I767:BY767)))))*BZ$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:BZ767))),(MAX($H767/$G767,$H767-SUM($I767:BZ767)))))*CA$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:CA767))),(MAX($H767/$G767,$H767-SUM($I767:CA767)))))*CB$14","v":0},{"$f":"IF(OR($G767=0,$G767=\"n/a\"),0,IF($H767>0,(MIN($H767/$G767,$H767-SUM($I767:CB767))),(MAX($H767/$G767,$H767-SUM($I767:CB767)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H767-SUM($J767:$CC767),2)=0,G767=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H767,I768)-J767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H767,AO768)-AP767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H767,BU768)-BV767","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B764,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B764=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A764)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A764)))","v":5},{"$f":"INDEX($J771:$CC771, MATCH(VALUE(LEFT(D773,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((J$5-$D773)>($G773),$H773-SUM(I773:$J773),$H773/($G773-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((K$5-$D773)>($G773),$H773-SUM(J773:$J773),$H773/($G773-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((L$5-$D773)>($G773),$H773-SUM($J773:K773),$H773/($G773-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((M$5-$D773)>($G773),$H773-SUM($J773:L773),$H773/($G773-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((N$5-$D773)>($G773),$H773-SUM($J773:M773),$H773/($G773-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((O$5-$D773)>($G773),$H773-SUM($J773:N773),$H773/($G773-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((P$5-$D773)>($G773),$H773-SUM($J773:O773),$H773/($G773-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((Q$5-$D773)>($G773),$H773-SUM($J773:P773),$H773/($G773-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((R$5-$D773)>($G773),$H773-SUM($J773:Q773),$H773/($G773-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((S$5-$D773)>($G773),$H773-SUM($J773:R773),$H773/($G773-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((T$5-$D773)>($G773),$H773-SUM($J773:S773),$H773/($G773-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((U$5-$D773)>($G773),$H773-SUM($J773:T773),$H773/($G773-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((V$5-$D773)>($G773),$H773-SUM($J773:U773),$H773/($G773-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((W$5-$D773)>($G773),$H773-SUM($J773:V773),$H773/($G773-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((X$5-$D773)>($G773),$H773-SUM($J773:W773),$H773/($G773-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((Y$5-$D773)>($G773),$H773-SUM($J773:X773),$H773/($G773-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((Z$5-$D773)>($G773),$H773-SUM($J773:Y773),$H773/($G773-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AA$5-$D773)>($G773),$H773-SUM($J773:Z773),$H773/($G773-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AB$5-$D773)>($G773),$H773-SUM($J773:AA773),$H773/($G773-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AC$5-$D773)>($G773),$H773-SUM($J773:AB773),$H773/($G773-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AD$5-$D773)>($G773),$H773-SUM($J773:AC773),$H773/($G773-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AE$5-$D773)>($G773),$H773-SUM($J773:AD773),$H773/($G773-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AF$5-$D773)>($G773),$H773-SUM($J773:AE773),$H773/($G773-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AG$5-$D773)>($G773),$H773-SUM($J773:AF773),$H773/($G773-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AH$5-$D773)>($G773),$H773-SUM($J773:AG773),$H773/($G773-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AI$5-$D773)>($G773),$H773-SUM($J773:AH773),$H773/($G773-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AJ$5-$D773)>($G773),$H773-SUM($J773:AI773),$H773/($G773-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AK$5-$D773)>($G773),$H773-SUM($J773:AJ773),$H773/($G773-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AL$5-$D773)>($G773),$H773-SUM($J773:AK773),$H773/($G773-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AM$5-$D773)>($G773),$H773-SUM($J773:AL773),$H773/($G773-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AN$5-$D773)>($G773),$H773-SUM($J773:AM773),$H773/($G773-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AO$5-$D773)>($G773),$H773-SUM($J773:AN773),$H773/($G773-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AP$5-$D773)>($G773),$H773-SUM($J773:AO773),$H773/($G773-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AQ$5-$D773)>($G773),$H773-SUM($J773:AP773),$H773/($G773-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AR$5-$D773)>($G773),$H773-SUM($J773:AQ773),$H773/($G773-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AS$5-$D773)>($G773),$H773-SUM($J773:AR773),$H773/($G773-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AT$5-$D773)>($G773),$H773-SUM($J773:AS773),$H773/($G773-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AU$5-$D773)>($G773),$H773-SUM($J773:AT773),$H773/($G773-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AV$5-$D773)>($G773),$H773-SUM($J773:AU773),$H773/($G773-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AW$5-$D773)>($G773),$H773-SUM($J773:AV773),$H773/($G773-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AX$5-$D773)>($G773),$H773-SUM($J773:AW773),$H773/($G773-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AY$5-$D773)>($G773),$H773-SUM($J773:AX773),$H773/($G773-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((AZ$5-$D773)>($G773),$H773-SUM($J773:AY773),$H773/($G773-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BA$5-$D773)>($G773),$H773-SUM($J773:AZ773),$H773/($G773-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BB$5-$D773)>($G773),$H773-SUM($J773:BA773),$H773/($G773-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BC$5-$D773)>($G773),$H773-SUM($J773:BB773),$H773/($G773-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BD$5-$D773)>($G773),$H773-SUM($J773:BC773),$H773/($G773-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BE$5-$D773)>($G773),$H773-SUM($J773:BD773),$H773/($G773-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BF$5-$D773)>($G773),$H773-SUM($J773:BE773),$H773/($G773-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BG$5-$D773)>($G773),$H773-SUM($J773:BF773),$H773/($G773-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BH$5-$D773)>($G773),$H773-SUM($J773:BG773),$H773/($G773-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BI$5-$D773)>($G773),$H773-SUM($J773:BH773),$H773/($G773-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BJ$5-$D773)>($G773),$H773-SUM($J773:BI773),$H773/($G773-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BK$5-$D773)>($G773),$H773-SUM($J773:BJ773),$H773/($G773-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BL$5-$D773)>($G773),$H773-SUM($J773:BK773),$H773/($G773-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BM$5-$D773)>($G773),$H773-SUM($J773:BL773),$H773/($G773-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BN$5-$D773)>($G773),$H773-SUM($J773:BM773),$H773/($G773-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BO$5-$D773)>($G773),$H773-SUM($J773:BN773),$H773/($G773-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BP$5-$D773)>($G773),$H773-SUM($J773:BO773),$H773/($G773-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BQ$5-$D773)>($G773),$H773-SUM($J773:BP773),$H773/($G773-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BR$5-$D773)>($G773),$H773-SUM($J773:BQ773),$H773/($G773-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BS$5-$D773)>($G773),$H773-SUM($J773:BR773),$H773/($G773-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BT$5-$D773)>($G773),$H773-SUM($J773:BS773),$H773/($G773-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BU$5-$D773)>($G773),$H773-SUM($J773:BT773),$H773/($G773-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BV$5-$D773)>($G773),$H773-SUM($J773:BU773),$H773/($G773-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BW$5-$D773)>($G773),$H773-SUM($J773:BV773),$H773/($G773-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BX$5-$D773)>($G773),$H773-SUM($J773:BW773),$H773/($G773-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BY$5-$D773)>($G773),$H773-SUM($J773:BX773),$H773/($G773-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((BZ$5-$D773)>($G773),$H773-SUM($J773:BY773),$H773/($G773-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((CA$5-$D773)>($G773),$H773-SUM($J773:BZ773),$H773/($G773-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((CB$5-$D773)>($G773),$H773-SUM($J773:CA773),$H773/($G773-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D773+reg_period_length),$G773=\"n/a\"),0,IF((CC$5-$D773)>($G773),$H773-SUM($J773:CB773),$H773/($G773-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H773-SUM($J773:$CC773),2)=0,G773=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G773","v":5},{"$f":"INDEX($J771:$CC771, MATCH(VALUE(LEFT(D774,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((J$5-$D774)>($G774),$H774-SUM(I774:$J774),$H774/($G774-reg_period_length+1)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((K$5-$D774)>($G774),$H774-SUM($J774:J774),$H774/($G774-reg_period_length+1)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((L$5-$D774)>($G774),$H774-SUM($J774:K774),$H774/($G774-reg_period_length+1)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((M$5-$D774)>($G774),$H774-SUM($J774:L774),$H774/($G774-reg_period_length+1)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((N$5-$D774)>($G774),$H774-SUM($J774:M774),$H774/($G774-reg_period_length+1)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((O$5-$D774)>($G774),$H774-SUM($J774:N774),$H774/($G774-reg_period_length+1)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((P$5-$D774)>($G774),$H774-SUM($J774:O774),$H774/($G774-reg_period_length+1)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((Q$5-$D774)>($G774),$H774-SUM($J774:P774),$H774/($G774-reg_period_length+1)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((R$5-$D774)>($G774),$H774-SUM($J774:Q774),$H774/($G774-reg_period_length+1)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((S$5-$D774)>($G774),$H774-SUM($J774:R774),$H774/($G774-reg_period_length+1)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((T$5-$D774)>($G774),$H774-SUM($J774:S774),$H774/($G774-reg_period_length+1)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((U$5-$D774)>($G774),$H774-SUM($J774:T774),$H774/($G774-reg_period_length+1)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((V$5-$D774)>($G774),$H774-SUM($J774:U774),$H774/($G774-reg_period_length+1)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((W$5-$D774)>($G774),$H774-SUM($J774:V774),$H774/($G774-reg_period_length+1)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((X$5-$D774)>($G774),$H774-SUM($J774:W774),$H774/($G774-reg_period_length+1)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((Y$5-$D774)>($G774),$H774-SUM($J774:X774),$H774/($G774-reg_period_length+1)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((Z$5-$D774)>($G774),$H774-SUM($J774:Y774),$H774/($G774-reg_period_length+1)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AA$5-$D774)>($G774),$H774-SUM($J774:Z774),$H774/($G774-reg_period_length+1)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AB$5-$D774)>($G774),$H774-SUM($J774:AA774),$H774/($G774-reg_period_length+1)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AC$5-$D774)>($G774),$H774-SUM($J774:AB774),$H774/($G774-reg_period_length+1)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AD$5-$D774)>($G774),$H774-SUM($J774:AC774),$H774/($G774-reg_period_length+1)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AE$5-$D774)>($G774),$H774-SUM($J774:AD774),$H774/($G774-reg_period_length+1)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AF$5-$D774)>($G774),$H774-SUM($J774:AE774),$H774/($G774-reg_period_length+1)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AG$5-$D774)>($G774),$H774-SUM($J774:AF774),$H774/($G774-reg_period_length+1)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AH$5-$D774)>($G774),$H774-SUM($J774:AG774),$H774/($G774-reg_period_length+1)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AI$5-$D774)>($G774),$H774-SUM($J774:AH774),$H774/($G774-reg_period_length+1)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AJ$5-$D774)>($G774),$H774-SUM($J774:AI774),$H774/($G774-reg_period_length+1)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AK$5-$D774)>($G774),$H774-SUM($J774:AJ774),$H774/($G774-reg_period_length+1)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AL$5-$D774)>($G774),$H774-SUM($J774:AK774),$H774/($G774-reg_period_length+1)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AM$5-$D774)>($G774),$H774-SUM($J774:AL774),$H774/($G774-reg_period_length+1)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AN$5-$D774)>($G774),$H774-SUM($J774:AM774),$H774/($G774-reg_period_length+1)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AO$5-$D774)>($G774),$H774-SUM($J774:AN774),$H774/($G774-reg_period_length+1)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AP$5-$D774)>($G774),$H774-SUM($J774:AO774),$H774/($G774-reg_period_length+1)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AQ$5-$D774)>($G774),$H774-SUM($J774:AP774),$H774/($G774-reg_period_length+1)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AR$5-$D774)>($G774),$H774-SUM($J774:AQ774),$H774/($G774-reg_period_length+1)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AS$5-$D774)>($G774),$H774-SUM($J774:AR774),$H774/($G774-reg_period_length+1)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AT$5-$D774)>($G774),$H774-SUM($J774:AS774),$H774/($G774-reg_period_length+1)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AU$5-$D774)>($G774),$H774-SUM($J774:AT774),$H774/($G774-reg_period_length+1)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AV$5-$D774)>($G774),$H774-SUM($J774:AU774),$H774/($G774-reg_period_length+1)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AW$5-$D774)>($G774),$H774-SUM($J774:AV774),$H774/($G774-reg_period_length+1)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AX$5-$D774)>($G774),$H774-SUM($J774:AW774),$H774/($G774-reg_period_length+1)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AY$5-$D774)>($G774),$H774-SUM($J774:AX774),$H774/($G774-reg_period_length+1)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((AZ$5-$D774)>($G774),$H774-SUM($J774:AY774),$H774/($G774-reg_period_length+1)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BA$5-$D774)>($G774),$H774-SUM($J774:AZ774),$H774/($G774-reg_period_length+1)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BB$5-$D774)>($G774),$H774-SUM($J774:BA774),$H774/($G774-reg_period_length+1)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BC$5-$D774)>($G774),$H774-SUM($J774:BB774),$H774/($G774-reg_period_length+1)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BD$5-$D774)>($G774),$H774-SUM($J774:BC774),$H774/($G774-reg_period_length+1)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BE$5-$D774)>($G774),$H774-SUM($J774:BD774),$H774/($G774-reg_period_length+1)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BF$5-$D774)>($G774),$H774-SUM($J774:BE774),$H774/($G774-reg_period_length+1)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BG$5-$D774)>($G774),$H774-SUM($J774:BF774),$H774/($G774-reg_period_length+1)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BH$5-$D774)>($G774),$H774-SUM($J774:BG774),$H774/($G774-reg_period_length+1)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BI$5-$D774)>($G774),$H774-SUM($J774:BH774),$H774/($G774-reg_period_length+1)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BJ$5-$D774)>($G774),$H774-SUM($J774:BI774),$H774/($G774-reg_period_length+1)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BK$5-$D774)>($G774),$H774-SUM($J774:BJ774),$H774/($G774-reg_period_length+1)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BL$5-$D774)>($G774),$H774-SUM($J774:BK774),$H774/($G774-reg_period_length+1)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BM$5-$D774)>($G774),$H774-SUM($J774:BL774),$H774/($G774-reg_period_length+1)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BN$5-$D774)>($G774),$H774-SUM($J774:BM774),$H774/($G774-reg_period_length+1)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BO$5-$D774)>($G774),$H774-SUM($J774:BN774),$H774/($G774-reg_period_length+1)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BP$5-$D774)>($G774),$H774-SUM($J774:BO774),$H774/($G774-reg_period_length+1)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BQ$5-$D774)>($G774),$H774-SUM($J774:BP774),$H774/($G774-reg_period_length+1)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BR$5-$D774)>($G774),$H774-SUM($J774:BQ774),$H774/($G774-reg_period_length+1)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BS$5-$D774)>($G774),$H774-SUM($J774:BR774),$H774/($G774-reg_period_length+1)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BT$5-$D774)>($G774),$H774-SUM($J774:BS774),$H774/($G774-reg_period_length+1)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BU$5-$D774)>($G774),$H774-SUM($J774:BT774),$H774/($G774-reg_period_length+1)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BV$5-$D774)>($G774),$H774-SUM($J774:BU774),$H774/($G774-reg_period_length+1)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BW$5-$D774)>($G774),$H774-SUM($J774:BV774),$H774/($G774-reg_period_length+1)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BX$5-$D774)>($G774),$H774-SUM($J774:BW774),$H774/($G774-reg_period_length+1)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BY$5-$D774)>($G774),$H774-SUM($J774:BX774),$H774/($G774-reg_period_length+1)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((BZ$5-$D774)>($G774),$H774-SUM($J774:BY774),$H774/($G774-reg_period_length+1)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((CA$5-$D774)>($G774),$H774-SUM($J774:BZ774),$H774/($G774-reg_period_length+1)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((CB$5-$D774)>($G774),$H774-SUM($J774:CA774),$H774/($G774-reg_period_length+1)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D774+reg_period_length+1),$G774=\"n/a\"),0,IF((CC$5-$D774)>($G774),$H774-SUM($J774:CB774),$H774/($G774-reg_period_length+1)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H774-SUM($J774:$CC774),2)=0,G774=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J778:CC778)-SUM(J779:CC779),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE786:$CE815)=COUNTIF($CE786:$CE815,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B764,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A764)","v":"n/a"},{"$f":"TRANSPOSE(J783:AM783)","v":0},null,{"$f":"IF(OR(J$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>J$5,$H786/$G786,$H786-SUM($I786:I786)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>K$5,$H786/$G786,$H786-SUM($I786:J786)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>L$5,$H786/$G786,$H786-SUM($I786:K786)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>M$5,$H786/$G786,$H786-SUM($I786:L786)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>N$5,$H786/$G786,$H786-SUM($I786:M786)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>O$5,$H786/$G786,$H786-SUM($I786:N786)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>P$5,$H786/$G786,$H786-SUM($I786:O786)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>Q$5,$H786/$G786,$H786-SUM($I786:P786)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>R$5,$H786/$G786,$H786-SUM($I786:Q786)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>S$5,$H786/$G786,$H786-SUM($I786:R786)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>T$5,$H786/$G786,$H786-SUM($I786:S786)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>U$5,$H786/$G786,$H786-SUM($I786:T786)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>V$5,$H786/$G786,$H786-SUM($I786:U786)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>W$5,$H786/$G786,$H786-SUM($I786:V786)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>X$5,$H786/$G786,$H786-SUM($I786:W786)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>Y$5,$H786/$G786,$H786-SUM($I786:X786)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>Z$5,$H786/$G786,$H786-SUM($I786:Y786)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AA$5,$H786/$G786,$H786-SUM($I786:Z786)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AB$5,$H786/$G786,$H786-SUM($I786:AA786)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AC$5,$H786/$G786,$H786-SUM($I786:AB786)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AD$5,$H786/$G786,$H786-SUM($I786:AC786)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AE$5,$H786/$G786,$H786-SUM($I786:AD786)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AF$5,$H786/$G786,$H786-SUM($I786:AE786)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AG$5,$H786/$G786,$H786-SUM($I786:AF786)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AH$5,$H786/$G786,$H786-SUM($I786:AG786)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AI$5,$H786/$G786,$H786-SUM($I786:AH786)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AJ$5,$H786/$G786,$H786-SUM($I786:AI786)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AK$5,$H786/$G786,$H786-SUM($I786:AJ786)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AL$5,$H786/$G786,$H786-SUM($I786:AK786)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AM$5,$H786/$G786,$H786-SUM($I786:AL786)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AN$5,$H786/$G786,$H786-SUM($I786:AM786)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AO$5,$H786/$G786,$H786-SUM($I786:AN786)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AP$5,$H786/$G786,$H786-SUM($I786:AO786)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AQ$5,$H786/$G786,$H786-SUM($I786:AP786)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AR$5,$H786/$G786,$H786-SUM($I786:AQ786)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AS$5,$H786/$G786,$H786-SUM($I786:AR786)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AT$5,$H786/$G786,$H786-SUM($I786:AS786)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AU$5,$H786/$G786,$H786-SUM($I786:AT786)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AV$5,$H786/$G786,$H786-SUM($I786:AU786)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AW$5,$H786/$G786,$H786-SUM($I786:AV786)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AX$5,$H786/$G786,$H786-SUM($I786:AW786)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AY$5,$H786/$G786,$H786-SUM($I786:AX786)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>AZ$5,$H786/$G786,$H786-SUM($I786:AY786)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BA$5,$H786/$G786,$H786-SUM($I786:AZ786)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BB$5,$H786/$G786,$H786-SUM($I786:BA786)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BC$5,$H786/$G786,$H786-SUM($I786:BB786)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BD$5,$H786/$G786,$H786-SUM($I786:BC786)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BE$5,$H786/$G786,$H786-SUM($I786:BD786)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BF$5,$H786/$G786,$H786-SUM($I786:BE786)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BG$5,$H786/$G786,$H786-SUM($I786:BF786)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BH$5,$H786/$G786,$H786-SUM($I786:BG786)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BI$5,$H786/$G786,$H786-SUM($I786:BH786)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BJ$5,$H786/$G786,$H786-SUM($I786:BI786)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BK$5,$H786/$G786,$H786-SUM($I786:BJ786)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BL$5,$H786/$G786,$H786-SUM($I786:BK786)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BM$5,$H786/$G786,$H786-SUM($I786:BL786)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BN$5,$H786/$G786,$H786-SUM($I786:BM786)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BO$5,$H786/$G786,$H786-SUM($I786:BN786)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BP$5,$H786/$G786,$H786-SUM($I786:BO786)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BQ$5,$H786/$G786,$H786-SUM($I786:BP786)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BR$5,$H786/$G786,$H786-SUM($I786:BQ786)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BS$5,$H786/$G786,$H786-SUM($I786:BR786)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BT$5,$H786/$G786,$H786-SUM($I786:BS786)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BU$5,$H786/$G786,$H786-SUM($I786:BT786)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BV$5,$H786/$G786,$H786-SUM($I786:BU786)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BW$5,$H786/$G786,$H786-SUM($I786:BV786)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BX$5,$H786/$G786,$H786-SUM($I786:BW786)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BY$5,$H786/$G786,$H786-SUM($I786:BX786)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>BZ$5,$H786/$G786,$H786-SUM($I786:BY786)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>CA$5,$H786/$G786,$H786-SUM($I786:BZ786)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>CB$5,$H786/$G786,$H786-SUM($I786:CA786)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D786,$G786=\"n/a\"),0,IF(SUM($D786,$G786+0.5)>CC$5,$H786/$G786,$H786-SUM($I786:CB786)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H786-SUM($J786:$CC786),2)=0,G786=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D786+1","v":2012},"$m Real 2010",null,{"$f":"G786","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>J$5,$H787/$G787,$H787-SUM($I787:I787)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>K$5,$H787/$G787,$H787-SUM($I787:J787)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>L$5,$H787/$G787,$H787-SUM($I787:K787)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>M$5,$H787/$G787,$H787-SUM($I787:L787)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>N$5,$H787/$G787,$H787-SUM($I787:M787)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>O$5,$H787/$G787,$H787-SUM($I787:N787)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>P$5,$H787/$G787,$H787-SUM($I787:O787)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>Q$5,$H787/$G787,$H787-SUM($I787:P787)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>R$5,$H787/$G787,$H787-SUM($I787:Q787)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>S$5,$H787/$G787,$H787-SUM($I787:R787)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>T$5,$H787/$G787,$H787-SUM($I787:S787)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>U$5,$H787/$G787,$H787-SUM($I787:T787)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>V$5,$H787/$G787,$H787-SUM($I787:U787)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>W$5,$H787/$G787,$H787-SUM($I787:V787)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>X$5,$H787/$G787,$H787-SUM($I787:W787)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>Y$5,$H787/$G787,$H787-SUM($I787:X787)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>Z$5,$H787/$G787,$H787-SUM($I787:Y787)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AA$5,$H787/$G787,$H787-SUM($I787:Z787)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AB$5,$H787/$G787,$H787-SUM($I787:AA787)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AC$5,$H787/$G787,$H787-SUM($I787:AB787)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AD$5,$H787/$G787,$H787-SUM($I787:AC787)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AE$5,$H787/$G787,$H787-SUM($I787:AD787)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AF$5,$H787/$G787,$H787-SUM($I787:AE787)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AG$5,$H787/$G787,$H787-SUM($I787:AF787)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AH$5,$H787/$G787,$H787-SUM($I787:AG787)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AI$5,$H787/$G787,$H787-SUM($I787:AH787)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AJ$5,$H787/$G787,$H787-SUM($I787:AI787)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AK$5,$H787/$G787,$H787-SUM($I787:AJ787)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AL$5,$H787/$G787,$H787-SUM($I787:AK787)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AM$5,$H787/$G787,$H787-SUM($I787:AL787)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AN$5,$H787/$G787,$H787-SUM($I787:AM787)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AO$5,$H787/$G787,$H787-SUM($I787:AN787)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AP$5,$H787/$G787,$H787-SUM($I787:AO787)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AQ$5,$H787/$G787,$H787-SUM($I787:AP787)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AR$5,$H787/$G787,$H787-SUM($I787:AQ787)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AS$5,$H787/$G787,$H787-SUM($I787:AR787)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AT$5,$H787/$G787,$H787-SUM($I787:AS787)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AU$5,$H787/$G787,$H787-SUM($I787:AT787)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AV$5,$H787/$G787,$H787-SUM($I787:AU787)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AW$5,$H787/$G787,$H787-SUM($I787:AV787)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AX$5,$H787/$G787,$H787-SUM($I787:AW787)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AY$5,$H787/$G787,$H787-SUM($I787:AX787)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>AZ$5,$H787/$G787,$H787-SUM($I787:AY787)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BA$5,$H787/$G787,$H787-SUM($I787:AZ787)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BB$5,$H787/$G787,$H787-SUM($I787:BA787)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BC$5,$H787/$G787,$H787-SUM($I787:BB787)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BD$5,$H787/$G787,$H787-SUM($I787:BC787)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BE$5,$H787/$G787,$H787-SUM($I787:BD787)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BF$5,$H787/$G787,$H787-SUM($I787:BE787)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BG$5,$H787/$G787,$H787-SUM($I787:BF787)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BH$5,$H787/$G787,$H787-SUM($I787:BG787)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BI$5,$H787/$G787,$H787-SUM($I787:BH787)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BJ$5,$H787/$G787,$H787-SUM($I787:BI787)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BK$5,$H787/$G787,$H787-SUM($I787:BJ787)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BL$5,$H787/$G787,$H787-SUM($I787:BK787)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BM$5,$H787/$G787,$H787-SUM($I787:BL787)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BN$5,$H787/$G787,$H787-SUM($I787:BM787)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BO$5,$H787/$G787,$H787-SUM($I787:BN787)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BP$5,$H787/$G787,$H787-SUM($I787:BO787)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BQ$5,$H787/$G787,$H787-SUM($I787:BP787)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BR$5,$H787/$G787,$H787-SUM($I787:BQ787)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BS$5,$H787/$G787,$H787-SUM($I787:BR787)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BT$5,$H787/$G787,$H787-SUM($I787:BS787)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BU$5,$H787/$G787,$H787-SUM($I787:BT787)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BV$5,$H787/$G787,$H787-SUM($I787:BU787)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BW$5,$H787/$G787,$H787-SUM($I787:BV787)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BX$5,$H787/$G787,$H787-SUM($I787:BW787)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BY$5,$H787/$G787,$H787-SUM($I787:BX787)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>BZ$5,$H787/$G787,$H787-SUM($I787:BY787)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>CA$5,$H787/$G787,$H787-SUM($I787:BZ787)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>CB$5,$H787/$G787,$H787-SUM($I787:CA787)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D787,$G787=\"n/a\"),0,IF(SUM($D787,$G787+0.5)>CC$5,$H787/$G787,$H787-SUM($I787:CB787)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D787+1","v":2013},"$m Real 2010",null,{"$f":"G787","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>J$5,$H788/$G788,$H788-SUM($I788:I788)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>K$5,$H788/$G788,$H788-SUM($I788:J788)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>L$5,$H788/$G788,$H788-SUM($I788:K788)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>M$5,$H788/$G788,$H788-SUM($I788:L788)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>N$5,$H788/$G788,$H788-SUM($I788:M788)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>O$5,$H788/$G788,$H788-SUM($I788:N788)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>P$5,$H788/$G788,$H788-SUM($I788:O788)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>Q$5,$H788/$G788,$H788-SUM($I788:P788)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>R$5,$H788/$G788,$H788-SUM($I788:Q788)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>S$5,$H788/$G788,$H788-SUM($I788:R788)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>T$5,$H788/$G788,$H788-SUM($I788:S788)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>U$5,$H788/$G788,$H788-SUM($I788:T788)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>V$5,$H788/$G788,$H788-SUM($I788:U788)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>W$5,$H788/$G788,$H788-SUM($I788:V788)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>X$5,$H788/$G788,$H788-SUM($I788:W788)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>Y$5,$H788/$G788,$H788-SUM($I788:X788)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>Z$5,$H788/$G788,$H788-SUM($I788:Y788)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AA$5,$H788/$G788,$H788-SUM($I788:Z788)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AB$5,$H788/$G788,$H788-SUM($I788:AA788)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AC$5,$H788/$G788,$H788-SUM($I788:AB788)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AD$5,$H788/$G788,$H788-SUM($I788:AC788)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AE$5,$H788/$G788,$H788-SUM($I788:AD788)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AF$5,$H788/$G788,$H788-SUM($I788:AE788)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AG$5,$H788/$G788,$H788-SUM($I788:AF788)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AH$5,$H788/$G788,$H788-SUM($I788:AG788)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AI$5,$H788/$G788,$H788-SUM($I788:AH788)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AJ$5,$H788/$G788,$H788-SUM($I788:AI788)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AK$5,$H788/$G788,$H788-SUM($I788:AJ788)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AL$5,$H788/$G788,$H788-SUM($I788:AK788)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AM$5,$H788/$G788,$H788-SUM($I788:AL788)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AN$5,$H788/$G788,$H788-SUM($I788:AM788)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AO$5,$H788/$G788,$H788-SUM($I788:AN788)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AP$5,$H788/$G788,$H788-SUM($I788:AO788)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AQ$5,$H788/$G788,$H788-SUM($I788:AP788)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AR$5,$H788/$G788,$H788-SUM($I788:AQ788)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AS$5,$H788/$G788,$H788-SUM($I788:AR788)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AT$5,$H788/$G788,$H788-SUM($I788:AS788)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AU$5,$H788/$G788,$H788-SUM($I788:AT788)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AV$5,$H788/$G788,$H788-SUM($I788:AU788)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AW$5,$H788/$G788,$H788-SUM($I788:AV788)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AX$5,$H788/$G788,$H788-SUM($I788:AW788)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AY$5,$H788/$G788,$H788-SUM($I788:AX788)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>AZ$5,$H788/$G788,$H788-SUM($I788:AY788)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BA$5,$H788/$G788,$H788-SUM($I788:AZ788)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BB$5,$H788/$G788,$H788-SUM($I788:BA788)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BC$5,$H788/$G788,$H788-SUM($I788:BB788)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BD$5,$H788/$G788,$H788-SUM($I788:BC788)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BE$5,$H788/$G788,$H788-SUM($I788:BD788)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BF$5,$H788/$G788,$H788-SUM($I788:BE788)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BG$5,$H788/$G788,$H788-SUM($I788:BF788)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BH$5,$H788/$G788,$H788-SUM($I788:BG788)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BI$5,$H788/$G788,$H788-SUM($I788:BH788)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BJ$5,$H788/$G788,$H788-SUM($I788:BI788)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BK$5,$H788/$G788,$H788-SUM($I788:BJ788)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BL$5,$H788/$G788,$H788-SUM($I788:BK788)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BM$5,$H788/$G788,$H788-SUM($I788:BL788)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BN$5,$H788/$G788,$H788-SUM($I788:BM788)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BO$5,$H788/$G788,$H788-SUM($I788:BN788)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BP$5,$H788/$G788,$H788-SUM($I788:BO788)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BQ$5,$H788/$G788,$H788-SUM($I788:BP788)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BR$5,$H788/$G788,$H788-SUM($I788:BQ788)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BS$5,$H788/$G788,$H788-SUM($I788:BR788)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BT$5,$H788/$G788,$H788-SUM($I788:BS788)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BU$5,$H788/$G788,$H788-SUM($I788:BT788)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BV$5,$H788/$G788,$H788-SUM($I788:BU788)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BW$5,$H788/$G788,$H788-SUM($I788:BV788)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BX$5,$H788/$G788,$H788-SUM($I788:BW788)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BY$5,$H788/$G788,$H788-SUM($I788:BX788)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>BZ$5,$H788/$G788,$H788-SUM($I788:BY788)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>CA$5,$H788/$G788,$H788-SUM($I788:BZ788)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>CB$5,$H788/$G788,$H788-SUM($I788:CA788)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D788,$G788=\"n/a\"),0,IF(SUM($D788,$G788+0.5)>CC$5,$H788/$G788,$H788-SUM($I788:CB788)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>J$5,$H789/$G789,$H789-SUM($I789:I789)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>K$5,$H789/$G789,$H789-SUM($I789:J789)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>L$5,$H789/$G789,$H789-SUM($I789:K789)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>M$5,$H789/$G789,$H789-SUM($I789:L789)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>N$5,$H789/$G789,$H789-SUM($I789:M789)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>O$5,$H789/$G789,$H789-SUM($I789:N789)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>P$5,$H789/$G789,$H789-SUM($I789:O789)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>Q$5,$H789/$G789,$H789-SUM($I789:P789)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>R$5,$H789/$G789,$H789-SUM($I789:Q789)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>S$5,$H789/$G789,$H789-SUM($I789:R789)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>T$5,$H789/$G789,$H789-SUM($I789:S789)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>U$5,$H789/$G789,$H789-SUM($I789:T789)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>V$5,$H789/$G789,$H789-SUM($I789:U789)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>W$5,$H789/$G789,$H789-SUM($I789:V789)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>X$5,$H789/$G789,$H789-SUM($I789:W789)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>Y$5,$H789/$G789,$H789-SUM($I789:X789)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>Z$5,$H789/$G789,$H789-SUM($I789:Y789)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AA$5,$H789/$G789,$H789-SUM($I789:Z789)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AB$5,$H789/$G789,$H789-SUM($I789:AA789)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AC$5,$H789/$G789,$H789-SUM($I789:AB789)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AD$5,$H789/$G789,$H789-SUM($I789:AC789)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AE$5,$H789/$G789,$H789-SUM($I789:AD789)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AF$5,$H789/$G789,$H789-SUM($I789:AE789)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AG$5,$H789/$G789,$H789-SUM($I789:AF789)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AH$5,$H789/$G789,$H789-SUM($I789:AG789)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AI$5,$H789/$G789,$H789-SUM($I789:AH789)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AJ$5,$H789/$G789,$H789-SUM($I789:AI789)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AK$5,$H789/$G789,$H789-SUM($I789:AJ789)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AL$5,$H789/$G789,$H789-SUM($I789:AK789)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AM$5,$H789/$G789,$H789-SUM($I789:AL789)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AN$5,$H789/$G789,$H789-SUM($I789:AM789)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AO$5,$H789/$G789,$H789-SUM($I789:AN789)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AP$5,$H789/$G789,$H789-SUM($I789:AO789)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AQ$5,$H789/$G789,$H789-SUM($I789:AP789)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AR$5,$H789/$G789,$H789-SUM($I789:AQ789)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AS$5,$H789/$G789,$H789-SUM($I789:AR789)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AT$5,$H789/$G789,$H789-SUM($I789:AS789)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AU$5,$H789/$G789,$H789-SUM($I789:AT789)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AV$5,$H789/$G789,$H789-SUM($I789:AU789)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AW$5,$H789/$G789,$H789-SUM($I789:AV789)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AX$5,$H789/$G789,$H789-SUM($I789:AW789)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AY$5,$H789/$G789,$H789-SUM($I789:AX789)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>AZ$5,$H789/$G789,$H789-SUM($I789:AY789)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BA$5,$H789/$G789,$H789-SUM($I789:AZ789)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BB$5,$H789/$G789,$H789-SUM($I789:BA789)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BC$5,$H789/$G789,$H789-SUM($I789:BB789)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BD$5,$H789/$G789,$H789-SUM($I789:BC789)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BE$5,$H789/$G789,$H789-SUM($I789:BD789)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BF$5,$H789/$G789,$H789-SUM($I789:BE789)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BG$5,$H789/$G789,$H789-SUM($I789:BF789)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BH$5,$H789/$G789,$H789-SUM($I789:BG789)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BI$5,$H789/$G789,$H789-SUM($I789:BH789)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BJ$5,$H789/$G789,$H789-SUM($I789:BI789)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BK$5,$H789/$G789,$H789-SUM($I789:BJ789)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BL$5,$H789/$G789,$H789-SUM($I789:BK789)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BM$5,$H789/$G789,$H789-SUM($I789:BL789)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BN$5,$H789/$G789,$H789-SUM($I789:BM789)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BO$5,$H789/$G789,$H789-SUM($I789:BN789)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BP$5,$H789/$G789,$H789-SUM($I789:BO789)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BQ$5,$H789/$G789,$H789-SUM($I789:BP789)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BR$5,$H789/$G789,$H789-SUM($I789:BQ789)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BS$5,$H789/$G789,$H789-SUM($I789:BR789)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BT$5,$H789/$G789,$H789-SUM($I789:BS789)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BU$5,$H789/$G789,$H789-SUM($I789:BT789)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BV$5,$H789/$G789,$H789-SUM($I789:BU789)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BW$5,$H789/$G789,$H789-SUM($I789:BV789)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BX$5,$H789/$G789,$H789-SUM($I789:BW789)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BY$5,$H789/$G789,$H789-SUM($I789:BX789)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>BZ$5,$H789/$G789,$H789-SUM($I789:BY789)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>CA$5,$H789/$G789,$H789-SUM($I789:BZ789)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>CB$5,$H789/$G789,$H789-SUM($I789:CA789)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D789,$G789=\"n/a\"),0,IF(SUM($D789,$G789+0.5)>CC$5,$H789/$G789,$H789-SUM($I789:CB789)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>J$5,$H790/$G790,$H790-SUM($I790:I790)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>K$5,$H790/$G790,$H790-SUM($I790:J790)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>L$5,$H790/$G790,$H790-SUM($I790:K790)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>M$5,$H790/$G790,$H790-SUM($I790:L790)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>N$5,$H790/$G790,$H790-SUM($I790:M790)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>O$5,$H790/$G790,$H790-SUM($I790:N790)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>P$5,$H790/$G790,$H790-SUM($I790:O790)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>Q$5,$H790/$G790,$H790-SUM($I790:P790)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>R$5,$H790/$G790,$H790-SUM($I790:Q790)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>S$5,$H790/$G790,$H790-SUM($I790:R790)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>T$5,$H790/$G790,$H790-SUM($I790:S790)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>U$5,$H790/$G790,$H790-SUM($I790:T790)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>V$5,$H790/$G790,$H790-SUM($I790:U790)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>W$5,$H790/$G790,$H790-SUM($I790:V790)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>X$5,$H790/$G790,$H790-SUM($I790:W790)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>Y$5,$H790/$G790,$H790-SUM($I790:X790)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>Z$5,$H790/$G790,$H790-SUM($I790:Y790)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AA$5,$H790/$G790,$H790-SUM($I790:Z790)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AB$5,$H790/$G790,$H790-SUM($I790:AA790)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AC$5,$H790/$G790,$H790-SUM($I790:AB790)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AD$5,$H790/$G790,$H790-SUM($I790:AC790)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AE$5,$H790/$G790,$H790-SUM($I790:AD790)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AF$5,$H790/$G790,$H790-SUM($I790:AE790)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AG$5,$H790/$G790,$H790-SUM($I790:AF790)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AH$5,$H790/$G790,$H790-SUM($I790:AG790)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AI$5,$H790/$G790,$H790-SUM($I790:AH790)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AJ$5,$H790/$G790,$H790-SUM($I790:AI790)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AK$5,$H790/$G790,$H790-SUM($I790:AJ790)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AL$5,$H790/$G790,$H790-SUM($I790:AK790)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AM$5,$H790/$G790,$H790-SUM($I790:AL790)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AN$5,$H790/$G790,$H790-SUM($I790:AM790)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AO$5,$H790/$G790,$H790-SUM($I790:AN790)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AP$5,$H790/$G790,$H790-SUM($I790:AO790)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AQ$5,$H790/$G790,$H790-SUM($I790:AP790)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AR$5,$H790/$G790,$H790-SUM($I790:AQ790)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AS$5,$H790/$G790,$H790-SUM($I790:AR790)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AT$5,$H790/$G790,$H790-SUM($I790:AS790)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AU$5,$H790/$G790,$H790-SUM($I790:AT790)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AV$5,$H790/$G790,$H790-SUM($I790:AU790)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AW$5,$H790/$G790,$H790-SUM($I790:AV790)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AX$5,$H790/$G790,$H790-SUM($I790:AW790)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AY$5,$H790/$G790,$H790-SUM($I790:AX790)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>AZ$5,$H790/$G790,$H790-SUM($I790:AY790)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BA$5,$H790/$G790,$H790-SUM($I790:AZ790)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BB$5,$H790/$G790,$H790-SUM($I790:BA790)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BC$5,$H790/$G790,$H790-SUM($I790:BB790)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BD$5,$H790/$G790,$H790-SUM($I790:BC790)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BE$5,$H790/$G790,$H790-SUM($I790:BD790)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BF$5,$H790/$G790,$H790-SUM($I790:BE790)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BG$5,$H790/$G790,$H790-SUM($I790:BF790)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BH$5,$H790/$G790,$H790-SUM($I790:BG790)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BI$5,$H790/$G790,$H790-SUM($I790:BH790)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BJ$5,$H790/$G790,$H790-SUM($I790:BI790)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BK$5,$H790/$G790,$H790-SUM($I790:BJ790)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BL$5,$H790/$G790,$H790-SUM($I790:BK790)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BM$5,$H790/$G790,$H790-SUM($I790:BL790)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BN$5,$H790/$G790,$H790-SUM($I790:BM790)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BO$5,$H790/$G790,$H790-SUM($I790:BN790)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BP$5,$H790/$G790,$H790-SUM($I790:BO790)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BQ$5,$H790/$G790,$H790-SUM($I790:BP790)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BR$5,$H790/$G790,$H790-SUM($I790:BQ790)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BS$5,$H790/$G790,$H790-SUM($I790:BR790)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BT$5,$H790/$G790,$H790-SUM($I790:BS790)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BU$5,$H790/$G790,$H790-SUM($I790:BT790)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BV$5,$H790/$G790,$H790-SUM($I790:BU790)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BW$5,$H790/$G790,$H790-SUM($I790:BV790)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BX$5,$H790/$G790,$H790-SUM($I790:BW790)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BY$5,$H790/$G790,$H790-SUM($I790:BX790)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>BZ$5,$H790/$G790,$H790-SUM($I790:BY790)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>CA$5,$H790/$G790,$H790-SUM($I790:BZ790)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>CB$5,$H790/$G790,$H790-SUM($I790:CA790)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D790,$G790=\"n/a\"),0,IF(SUM($D790,$G790+0.5)>CC$5,$H790/$G790,$H790-SUM($I790:CB790)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>J$5,$H791/$G791,$H791-SUM($I791:I791)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>K$5,$H791/$G791,$H791-SUM($I791:J791)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>L$5,$H791/$G791,$H791-SUM($I791:K791)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>M$5,$H791/$G791,$H791-SUM($I791:L791)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>N$5,$H791/$G791,$H791-SUM($I791:M791)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>O$5,$H791/$G791,$H791-SUM($I791:N791)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>P$5,$H791/$G791,$H791-SUM($I791:O791)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>Q$5,$H791/$G791,$H791-SUM($I791:P791)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>R$5,$H791/$G791,$H791-SUM($I791:Q791)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>S$5,$H791/$G791,$H791-SUM($I791:R791)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>T$5,$H791/$G791,$H791-SUM($I791:S791)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>U$5,$H791/$G791,$H791-SUM($I791:T791)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>V$5,$H791/$G791,$H791-SUM($I791:U791)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>W$5,$H791/$G791,$H791-SUM($I791:V791)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>X$5,$H791/$G791,$H791-SUM($I791:W791)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>Y$5,$H791/$G791,$H791-SUM($I791:X791)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>Z$5,$H791/$G791,$H791-SUM($I791:Y791)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AA$5,$H791/$G791,$H791-SUM($I791:Z791)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AB$5,$H791/$G791,$H791-SUM($I791:AA791)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AC$5,$H791/$G791,$H791-SUM($I791:AB791)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AD$5,$H791/$G791,$H791-SUM($I791:AC791)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AE$5,$H791/$G791,$H791-SUM($I791:AD791)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AF$5,$H791/$G791,$H791-SUM($I791:AE791)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AG$5,$H791/$G791,$H791-SUM($I791:AF791)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AH$5,$H791/$G791,$H791-SUM($I791:AG791)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AI$5,$H791/$G791,$H791-SUM($I791:AH791)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AJ$5,$H791/$G791,$H791-SUM($I791:AI791)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AK$5,$H791/$G791,$H791-SUM($I791:AJ791)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AL$5,$H791/$G791,$H791-SUM($I791:AK791)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AM$5,$H791/$G791,$H791-SUM($I791:AL791)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AN$5,$H791/$G791,$H791-SUM($I791:AM791)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AO$5,$H791/$G791,$H791-SUM($I791:AN791)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AP$5,$H791/$G791,$H791-SUM($I791:AO791)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AQ$5,$H791/$G791,$H791-SUM($I791:AP791)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AR$5,$H791/$G791,$H791-SUM($I791:AQ791)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AS$5,$H791/$G791,$H791-SUM($I791:AR791)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AT$5,$H791/$G791,$H791-SUM($I791:AS791)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AU$5,$H791/$G791,$H791-SUM($I791:AT791)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AV$5,$H791/$G791,$H791-SUM($I791:AU791)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AW$5,$H791/$G791,$H791-SUM($I791:AV791)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AX$5,$H791/$G791,$H791-SUM($I791:AW791)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AY$5,$H791/$G791,$H791-SUM($I791:AX791)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>AZ$5,$H791/$G791,$H791-SUM($I791:AY791)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BA$5,$H791/$G791,$H791-SUM($I791:AZ791)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BB$5,$H791/$G791,$H791-SUM($I791:BA791)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BC$5,$H791/$G791,$H791-SUM($I791:BB791)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BD$5,$H791/$G791,$H791-SUM($I791:BC791)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BE$5,$H791/$G791,$H791-SUM($I791:BD791)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BF$5,$H791/$G791,$H791-SUM($I791:BE791)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BG$5,$H791/$G791,$H791-SUM($I791:BF791)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BH$5,$H791/$G791,$H791-SUM($I791:BG791)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BI$5,$H791/$G791,$H791-SUM($I791:BH791)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BJ$5,$H791/$G791,$H791-SUM($I791:BI791)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BK$5,$H791/$G791,$H791-SUM($I791:BJ791)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BL$5,$H791/$G791,$H791-SUM($I791:BK791)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BM$5,$H791/$G791,$H791-SUM($I791:BL791)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BN$5,$H791/$G791,$H791-SUM($I791:BM791)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BO$5,$H791/$G791,$H791-SUM($I791:BN791)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BP$5,$H791/$G791,$H791-SUM($I791:BO791)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BQ$5,$H791/$G791,$H791-SUM($I791:BP791)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BR$5,$H791/$G791,$H791-SUM($I791:BQ791)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BS$5,$H791/$G791,$H791-SUM($I791:BR791)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BT$5,$H791/$G791,$H791-SUM($I791:BS791)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BU$5,$H791/$G791,$H791-SUM($I791:BT791)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BV$5,$H791/$G791,$H791-SUM($I791:BU791)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BW$5,$H791/$G791,$H791-SUM($I791:BV791)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BX$5,$H791/$G791,$H791-SUM($I791:BW791)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BY$5,$H791/$G791,$H791-SUM($I791:BX791)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>BZ$5,$H791/$G791,$H791-SUM($I791:BY791)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>CA$5,$H791/$G791,$H791-SUM($I791:BZ791)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>CB$5,$H791/$G791,$H791-SUM($I791:CA791)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D791,$G791=\"n/a\"),0,IF(SUM($D791,$G791+0.5)>CC$5,$H791/$G791,$H791-SUM($I791:CB791)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>J$5,$H792/$G792,$H792-SUM($I792:I792)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>K$5,$H792/$G792,$H792-SUM($I792:J792)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>L$5,$H792/$G792,$H792-SUM($I792:K792)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>M$5,$H792/$G792,$H792-SUM($I792:L792)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>N$5,$H792/$G792,$H792-SUM($I792:M792)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>O$5,$H792/$G792,$H792-SUM($I792:N792)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>P$5,$H792/$G792,$H792-SUM($I792:O792)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>Q$5,$H792/$G792,$H792-SUM($I792:P792)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>R$5,$H792/$G792,$H792-SUM($I792:Q792)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>S$5,$H792/$G792,$H792-SUM($I792:R792)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>T$5,$H792/$G792,$H792-SUM($I792:S792)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>U$5,$H792/$G792,$H792-SUM($I792:T792)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>V$5,$H792/$G792,$H792-SUM($I792:U792)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>W$5,$H792/$G792,$H792-SUM($I792:V792)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>X$5,$H792/$G792,$H792-SUM($I792:W792)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>Y$5,$H792/$G792,$H792-SUM($I792:X792)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>Z$5,$H792/$G792,$H792-SUM($I792:Y792)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AA$5,$H792/$G792,$H792-SUM($I792:Z792)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AB$5,$H792/$G792,$H792-SUM($I792:AA792)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AC$5,$H792/$G792,$H792-SUM($I792:AB792)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AD$5,$H792/$G792,$H792-SUM($I792:AC792)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AE$5,$H792/$G792,$H792-SUM($I792:AD792)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AF$5,$H792/$G792,$H792-SUM($I792:AE792)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AG$5,$H792/$G792,$H792-SUM($I792:AF792)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AH$5,$H792/$G792,$H792-SUM($I792:AG792)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AI$5,$H792/$G792,$H792-SUM($I792:AH792)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AJ$5,$H792/$G792,$H792-SUM($I792:AI792)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AK$5,$H792/$G792,$H792-SUM($I792:AJ792)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AL$5,$H792/$G792,$H792-SUM($I792:AK792)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AM$5,$H792/$G792,$H792-SUM($I792:AL792)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AN$5,$H792/$G792,$H792-SUM($I792:AM792)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AO$5,$H792/$G792,$H792-SUM($I792:AN792)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AP$5,$H792/$G792,$H792-SUM($I792:AO792)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AQ$5,$H792/$G792,$H792-SUM($I792:AP792)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AR$5,$H792/$G792,$H792-SUM($I792:AQ792)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AS$5,$H792/$G792,$H792-SUM($I792:AR792)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AT$5,$H792/$G792,$H792-SUM($I792:AS792)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AU$5,$H792/$G792,$H792-SUM($I792:AT792)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AV$5,$H792/$G792,$H792-SUM($I792:AU792)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AW$5,$H792/$G792,$H792-SUM($I792:AV792)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AX$5,$H792/$G792,$H792-SUM($I792:AW792)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AY$5,$H792/$G792,$H792-SUM($I792:AX792)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>AZ$5,$H792/$G792,$H792-SUM($I792:AY792)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BA$5,$H792/$G792,$H792-SUM($I792:AZ792)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BB$5,$H792/$G792,$H792-SUM($I792:BA792)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BC$5,$H792/$G792,$H792-SUM($I792:BB792)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BD$5,$H792/$G792,$H792-SUM($I792:BC792)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BE$5,$H792/$G792,$H792-SUM($I792:BD792)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BF$5,$H792/$G792,$H792-SUM($I792:BE792)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BG$5,$H792/$G792,$H792-SUM($I792:BF792)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BH$5,$H792/$G792,$H792-SUM($I792:BG792)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BI$5,$H792/$G792,$H792-SUM($I792:BH792)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BJ$5,$H792/$G792,$H792-SUM($I792:BI792)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BK$5,$H792/$G792,$H792-SUM($I792:BJ792)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BL$5,$H792/$G792,$H792-SUM($I792:BK792)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BM$5,$H792/$G792,$H792-SUM($I792:BL792)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BN$5,$H792/$G792,$H792-SUM($I792:BM792)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BO$5,$H792/$G792,$H792-SUM($I792:BN792)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BP$5,$H792/$G792,$H792-SUM($I792:BO792)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BQ$5,$H792/$G792,$H792-SUM($I792:BP792)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BR$5,$H792/$G792,$H792-SUM($I792:BQ792)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BS$5,$H792/$G792,$H792-SUM($I792:BR792)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BT$5,$H792/$G792,$H792-SUM($I792:BS792)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BU$5,$H792/$G792,$H792-SUM($I792:BT792)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BV$5,$H792/$G792,$H792-SUM($I792:BU792)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BW$5,$H792/$G792,$H792-SUM($I792:BV792)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BX$5,$H792/$G792,$H792-SUM($I792:BW792)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BY$5,$H792/$G792,$H792-SUM($I792:BX792)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>BZ$5,$H792/$G792,$H792-SUM($I792:BY792)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>CA$5,$H792/$G792,$H792-SUM($I792:BZ792)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>CB$5,$H792/$G792,$H792-SUM($I792:CA792)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D792,$G792=\"n/a\"),0,IF(SUM($D792,$G792+0.5)>CC$5,$H792/$G792,$H792-SUM($I792:CB792)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>J$5,$H793/$G793,$H793-SUM($I793:I793)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>K$5,$H793/$G793,$H793-SUM($I793:J793)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>L$5,$H793/$G793,$H793-SUM($I793:K793)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>M$5,$H793/$G793,$H793-SUM($I793:L793)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>N$5,$H793/$G793,$H793-SUM($I793:M793)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>O$5,$H793/$G793,$H793-SUM($I793:N793)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>P$5,$H793/$G793,$H793-SUM($I793:O793)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>Q$5,$H793/$G793,$H793-SUM($I793:P793)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>R$5,$H793/$G793,$H793-SUM($I793:Q793)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>S$5,$H793/$G793,$H793-SUM($I793:R793)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>T$5,$H793/$G793,$H793-SUM($I793:S793)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>U$5,$H793/$G793,$H793-SUM($I793:T793)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>V$5,$H793/$G793,$H793-SUM($I793:U793)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>W$5,$H793/$G793,$H793-SUM($I793:V793)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>X$5,$H793/$G793,$H793-SUM($I793:W793)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>Y$5,$H793/$G793,$H793-SUM($I793:X793)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>Z$5,$H793/$G793,$H793-SUM($I793:Y793)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AA$5,$H793/$G793,$H793-SUM($I793:Z793)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AB$5,$H793/$G793,$H793-SUM($I793:AA793)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AC$5,$H793/$G793,$H793-SUM($I793:AB793)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AD$5,$H793/$G793,$H793-SUM($I793:AC793)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AE$5,$H793/$G793,$H793-SUM($I793:AD793)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AF$5,$H793/$G793,$H793-SUM($I793:AE793)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AG$5,$H793/$G793,$H793-SUM($I793:AF793)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AH$5,$H793/$G793,$H793-SUM($I793:AG793)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AI$5,$H793/$G793,$H793-SUM($I793:AH793)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AJ$5,$H793/$G793,$H793-SUM($I793:AI793)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AK$5,$H793/$G793,$H793-SUM($I793:AJ793)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AL$5,$H793/$G793,$H793-SUM($I793:AK793)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AM$5,$H793/$G793,$H793-SUM($I793:AL793)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AN$5,$H793/$G793,$H793-SUM($I793:AM793)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AO$5,$H793/$G793,$H793-SUM($I793:AN793)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AP$5,$H793/$G793,$H793-SUM($I793:AO793)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AQ$5,$H793/$G793,$H793-SUM($I793:AP793)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AR$5,$H793/$G793,$H793-SUM($I793:AQ793)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AS$5,$H793/$G793,$H793-SUM($I793:AR793)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AT$5,$H793/$G793,$H793-SUM($I793:AS793)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AU$5,$H793/$G793,$H793-SUM($I793:AT793)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AV$5,$H793/$G793,$H793-SUM($I793:AU793)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AW$5,$H793/$G793,$H793-SUM($I793:AV793)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AX$5,$H793/$G793,$H793-SUM($I793:AW793)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AY$5,$H793/$G793,$H793-SUM($I793:AX793)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>AZ$5,$H793/$G793,$H793-SUM($I793:AY793)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BA$5,$H793/$G793,$H793-SUM($I793:AZ793)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BB$5,$H793/$G793,$H793-SUM($I793:BA793)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BC$5,$H793/$G793,$H793-SUM($I793:BB793)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BD$5,$H793/$G793,$H793-SUM($I793:BC793)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BE$5,$H793/$G793,$H793-SUM($I793:BD793)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BF$5,$H793/$G793,$H793-SUM($I793:BE793)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BG$5,$H793/$G793,$H793-SUM($I793:BF793)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BH$5,$H793/$G793,$H793-SUM($I793:BG793)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BI$5,$H793/$G793,$H793-SUM($I793:BH793)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BJ$5,$H793/$G793,$H793-SUM($I793:BI793)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BK$5,$H793/$G793,$H793-SUM($I793:BJ793)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BL$5,$H793/$G793,$H793-SUM($I793:BK793)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BM$5,$H793/$G793,$H793-SUM($I793:BL793)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BN$5,$H793/$G793,$H793-SUM($I793:BM793)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BO$5,$H793/$G793,$H793-SUM($I793:BN793)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BP$5,$H793/$G793,$H793-SUM($I793:BO793)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BQ$5,$H793/$G793,$H793-SUM($I793:BP793)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BR$5,$H793/$G793,$H793-SUM($I793:BQ793)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BS$5,$H793/$G793,$H793-SUM($I793:BR793)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BT$5,$H793/$G793,$H793-SUM($I793:BS793)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BU$5,$H793/$G793,$H793-SUM($I793:BT793)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BV$5,$H793/$G793,$H793-SUM($I793:BU793)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BW$5,$H793/$G793,$H793-SUM($I793:BV793)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BX$5,$H793/$G793,$H793-SUM($I793:BW793)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BY$5,$H793/$G793,$H793-SUM($I793:BX793)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>BZ$5,$H793/$G793,$H793-SUM($I793:BY793)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>CA$5,$H793/$G793,$H793-SUM($I793:BZ793)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>CB$5,$H793/$G793,$H793-SUM($I793:CA793)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D793,$G793=\"n/a\"),0,IF(SUM($D793,$G793+0.5)>CC$5,$H793/$G793,$H793-SUM($I793:CB793)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>J$5,$H794/$G794,$H794-SUM($I794:I794)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>K$5,$H794/$G794,$H794-SUM($I794:J794)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>L$5,$H794/$G794,$H794-SUM($I794:K794)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>M$5,$H794/$G794,$H794-SUM($I794:L794)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>N$5,$H794/$G794,$H794-SUM($I794:M794)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>O$5,$H794/$G794,$H794-SUM($I794:N794)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>P$5,$H794/$G794,$H794-SUM($I794:O794)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>Q$5,$H794/$G794,$H794-SUM($I794:P794)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>R$5,$H794/$G794,$H794-SUM($I794:Q794)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>S$5,$H794/$G794,$H794-SUM($I794:R794)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>T$5,$H794/$G794,$H794-SUM($I794:S794)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>U$5,$H794/$G794,$H794-SUM($I794:T794)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>V$5,$H794/$G794,$H794-SUM($I794:U794)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>W$5,$H794/$G794,$H794-SUM($I794:V794)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>X$5,$H794/$G794,$H794-SUM($I794:W794)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>Y$5,$H794/$G794,$H794-SUM($I794:X794)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>Z$5,$H794/$G794,$H794-SUM($I794:Y794)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AA$5,$H794/$G794,$H794-SUM($I794:Z794)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AB$5,$H794/$G794,$H794-SUM($I794:AA794)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AC$5,$H794/$G794,$H794-SUM($I794:AB794)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AD$5,$H794/$G794,$H794-SUM($I794:AC794)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AE$5,$H794/$G794,$H794-SUM($I794:AD794)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AF$5,$H794/$G794,$H794-SUM($I794:AE794)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AG$5,$H794/$G794,$H794-SUM($I794:AF794)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AH$5,$H794/$G794,$H794-SUM($I794:AG794)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AI$5,$H794/$G794,$H794-SUM($I794:AH794)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AJ$5,$H794/$G794,$H794-SUM($I794:AI794)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AK$5,$H794/$G794,$H794-SUM($I794:AJ794)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AL$5,$H794/$G794,$H794-SUM($I794:AK794)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AM$5,$H794/$G794,$H794-SUM($I794:AL794)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AN$5,$H794/$G794,$H794-SUM($I794:AM794)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AO$5,$H794/$G794,$H794-SUM($I794:AN794)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AP$5,$H794/$G794,$H794-SUM($I794:AO794)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AQ$5,$H794/$G794,$H794-SUM($I794:AP794)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AR$5,$H794/$G794,$H794-SUM($I794:AQ794)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AS$5,$H794/$G794,$H794-SUM($I794:AR794)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AT$5,$H794/$G794,$H794-SUM($I794:AS794)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AU$5,$H794/$G794,$H794-SUM($I794:AT794)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AV$5,$H794/$G794,$H794-SUM($I794:AU794)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AW$5,$H794/$G794,$H794-SUM($I794:AV794)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AX$5,$H794/$G794,$H794-SUM($I794:AW794)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AY$5,$H794/$G794,$H794-SUM($I794:AX794)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>AZ$5,$H794/$G794,$H794-SUM($I794:AY794)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BA$5,$H794/$G794,$H794-SUM($I794:AZ794)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BB$5,$H794/$G794,$H794-SUM($I794:BA794)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BC$5,$H794/$G794,$H794-SUM($I794:BB794)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BD$5,$H794/$G794,$H794-SUM($I794:BC794)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BE$5,$H794/$G794,$H794-SUM($I794:BD794)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BF$5,$H794/$G794,$H794-SUM($I794:BE794)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BG$5,$H794/$G794,$H794-SUM($I794:BF794)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BH$5,$H794/$G794,$H794-SUM($I794:BG794)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BI$5,$H794/$G794,$H794-SUM($I794:BH794)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BJ$5,$H794/$G794,$H794-SUM($I794:BI794)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BK$5,$H794/$G794,$H794-SUM($I794:BJ794)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BL$5,$H794/$G794,$H794-SUM($I794:BK794)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BM$5,$H794/$G794,$H794-SUM($I794:BL794)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BN$5,$H794/$G794,$H794-SUM($I794:BM794)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BO$5,$H794/$G794,$H794-SUM($I794:BN794)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BP$5,$H794/$G794,$H794-SUM($I794:BO794)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BQ$5,$H794/$G794,$H794-SUM($I794:BP794)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BR$5,$H794/$G794,$H794-SUM($I794:BQ794)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BS$5,$H794/$G794,$H794-SUM($I794:BR794)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BT$5,$H794/$G794,$H794-SUM($I794:BS794)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BU$5,$H794/$G794,$H794-SUM($I794:BT794)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BV$5,$H794/$G794,$H794-SUM($I794:BU794)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BW$5,$H794/$G794,$H794-SUM($I794:BV794)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BX$5,$H794/$G794,$H794-SUM($I794:BW794)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BY$5,$H794/$G794,$H794-SUM($I794:BX794)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>BZ$5,$H794/$G794,$H794-SUM($I794:BY794)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>CA$5,$H794/$G794,$H794-SUM($I794:BZ794)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>CB$5,$H794/$G794,$H794-SUM($I794:CA794)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D794,$G794=\"n/a\"),0,IF(SUM($D794,$G794+0.5)>CC$5,$H794/$G794,$H794-SUM($I794:CB794)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>J$5,$H795/$G795,$H795-SUM($I795:I795)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>K$5,$H795/$G795,$H795-SUM($I795:J795)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>L$5,$H795/$G795,$H795-SUM($I795:K795)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>M$5,$H795/$G795,$H795-SUM($I795:L795)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>N$5,$H795/$G795,$H795-SUM($I795:M795)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>O$5,$H795/$G795,$H795-SUM($I795:N795)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>P$5,$H795/$G795,$H795-SUM($I795:O795)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>Q$5,$H795/$G795,$H795-SUM($I795:P795)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>R$5,$H795/$G795,$H795-SUM($I795:Q795)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>S$5,$H795/$G795,$H795-SUM($I795:R795)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>T$5,$H795/$G795,$H795-SUM($I795:S795)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>U$5,$H795/$G795,$H795-SUM($I795:T795)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>V$5,$H795/$G795,$H795-SUM($I795:U795)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>W$5,$H795/$G795,$H795-SUM($I795:V795)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>X$5,$H795/$G795,$H795-SUM($I795:W795)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>Y$5,$H795/$G795,$H795-SUM($I795:X795)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>Z$5,$H795/$G795,$H795-SUM($I795:Y795)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AA$5,$H795/$G795,$H795-SUM($I795:Z795)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AB$5,$H795/$G795,$H795-SUM($I795:AA795)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AC$5,$H795/$G795,$H795-SUM($I795:AB795)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AD$5,$H795/$G795,$H795-SUM($I795:AC795)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AE$5,$H795/$G795,$H795-SUM($I795:AD795)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AF$5,$H795/$G795,$H795-SUM($I795:AE795)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AG$5,$H795/$G795,$H795-SUM($I795:AF795)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AH$5,$H795/$G795,$H795-SUM($I795:AG795)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AI$5,$H795/$G795,$H795-SUM($I795:AH795)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AJ$5,$H795/$G795,$H795-SUM($I795:AI795)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AK$5,$H795/$G795,$H795-SUM($I795:AJ795)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AL$5,$H795/$G795,$H795-SUM($I795:AK795)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AM$5,$H795/$G795,$H795-SUM($I795:AL795)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AN$5,$H795/$G795,$H795-SUM($I795:AM795)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AO$5,$H795/$G795,$H795-SUM($I795:AN795)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AP$5,$H795/$G795,$H795-SUM($I795:AO795)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AQ$5,$H795/$G795,$H795-SUM($I795:AP795)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AR$5,$H795/$G795,$H795-SUM($I795:AQ795)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AS$5,$H795/$G795,$H795-SUM($I795:AR795)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AT$5,$H795/$G795,$H795-SUM($I795:AS795)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AU$5,$H795/$G795,$H795-SUM($I795:AT795)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AV$5,$H795/$G795,$H795-SUM($I795:AU795)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AW$5,$H795/$G795,$H795-SUM($I795:AV795)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AX$5,$H795/$G795,$H795-SUM($I795:AW795)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AY$5,$H795/$G795,$H795-SUM($I795:AX795)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>AZ$5,$H795/$G795,$H795-SUM($I795:AY795)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BA$5,$H795/$G795,$H795-SUM($I795:AZ795)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BB$5,$H795/$G795,$H795-SUM($I795:BA795)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BC$5,$H795/$G795,$H795-SUM($I795:BB795)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BD$5,$H795/$G795,$H795-SUM($I795:BC795)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BE$5,$H795/$G795,$H795-SUM($I795:BD795)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BF$5,$H795/$G795,$H795-SUM($I795:BE795)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BG$5,$H795/$G795,$H795-SUM($I795:BF795)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BH$5,$H795/$G795,$H795-SUM($I795:BG795)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BI$5,$H795/$G795,$H795-SUM($I795:BH795)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BJ$5,$H795/$G795,$H795-SUM($I795:BI795)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BK$5,$H795/$G795,$H795-SUM($I795:BJ795)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BL$5,$H795/$G795,$H795-SUM($I795:BK795)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BM$5,$H795/$G795,$H795-SUM($I795:BL795)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BN$5,$H795/$G795,$H795-SUM($I795:BM795)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BO$5,$H795/$G795,$H795-SUM($I795:BN795)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BP$5,$H795/$G795,$H795-SUM($I795:BO795)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BQ$5,$H795/$G795,$H795-SUM($I795:BP795)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BR$5,$H795/$G795,$H795-SUM($I795:BQ795)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BS$5,$H795/$G795,$H795-SUM($I795:BR795)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BT$5,$H795/$G795,$H795-SUM($I795:BS795)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BU$5,$H795/$G795,$H795-SUM($I795:BT795)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BV$5,$H795/$G795,$H795-SUM($I795:BU795)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BW$5,$H795/$G795,$H795-SUM($I795:BV795)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BX$5,$H795/$G795,$H795-SUM($I795:BW795)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BY$5,$H795/$G795,$H795-SUM($I795:BX795)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>BZ$5,$H795/$G795,$H795-SUM($I795:BY795)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>CA$5,$H795/$G795,$H795-SUM($I795:BZ795)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>CB$5,$H795/$G795,$H795-SUM($I795:CA795)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D795,$G795=\"n/a\"),0,IF(SUM($D795,$G795+0.5)>CC$5,$H795/$G795,$H795-SUM($I795:CB795)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>J$5,$H796/$G796,$H796-SUM($I796:I796)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>K$5,$H796/$G796,$H796-SUM($I796:J796)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>L$5,$H796/$G796,$H796-SUM($I796:K796)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>M$5,$H796/$G796,$H796-SUM($I796:L796)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>N$5,$H796/$G796,$H796-SUM($I796:M796)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>O$5,$H796/$G796,$H796-SUM($I796:N796)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>P$5,$H796/$G796,$H796-SUM($I796:O796)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>Q$5,$H796/$G796,$H796-SUM($I796:P796)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>R$5,$H796/$G796,$H796-SUM($I796:Q796)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>S$5,$H796/$G796,$H796-SUM($I796:R796)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>T$5,$H796/$G796,$H796-SUM($I796:S796)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>U$5,$H796/$G796,$H796-SUM($I796:T796)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>V$5,$H796/$G796,$H796-SUM($I796:U796)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>W$5,$H796/$G796,$H796-SUM($I796:V796)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>X$5,$H796/$G796,$H796-SUM($I796:W796)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>Y$5,$H796/$G796,$H796-SUM($I796:X796)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>Z$5,$H796/$G796,$H796-SUM($I796:Y796)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AA$5,$H796/$G796,$H796-SUM($I796:Z796)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AB$5,$H796/$G796,$H796-SUM($I796:AA796)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AC$5,$H796/$G796,$H796-SUM($I796:AB796)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AD$5,$H796/$G796,$H796-SUM($I796:AC796)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AE$5,$H796/$G796,$H796-SUM($I796:AD796)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AF$5,$H796/$G796,$H796-SUM($I796:AE796)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AG$5,$H796/$G796,$H796-SUM($I796:AF796)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AH$5,$H796/$G796,$H796-SUM($I796:AG796)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AI$5,$H796/$G796,$H796-SUM($I796:AH796)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AJ$5,$H796/$G796,$H796-SUM($I796:AI796)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AK$5,$H796/$G796,$H796-SUM($I796:AJ796)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AL$5,$H796/$G796,$H796-SUM($I796:AK796)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AM$5,$H796/$G796,$H796-SUM($I796:AL796)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AN$5,$H796/$G796,$H796-SUM($I796:AM796)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AO$5,$H796/$G796,$H796-SUM($I796:AN796)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AP$5,$H796/$G796,$H796-SUM($I796:AO796)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AQ$5,$H796/$G796,$H796-SUM($I796:AP796)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AR$5,$H796/$G796,$H796-SUM($I796:AQ796)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AS$5,$H796/$G796,$H796-SUM($I796:AR796)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AT$5,$H796/$G796,$H796-SUM($I796:AS796)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AU$5,$H796/$G796,$H796-SUM($I796:AT796)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AV$5,$H796/$G796,$H796-SUM($I796:AU796)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AW$5,$H796/$G796,$H796-SUM($I796:AV796)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AX$5,$H796/$G796,$H796-SUM($I796:AW796)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AY$5,$H796/$G796,$H796-SUM($I796:AX796)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>AZ$5,$H796/$G796,$H796-SUM($I796:AY796)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BA$5,$H796/$G796,$H796-SUM($I796:AZ796)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BB$5,$H796/$G796,$H796-SUM($I796:BA796)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BC$5,$H796/$G796,$H796-SUM($I796:BB796)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BD$5,$H796/$G796,$H796-SUM($I796:BC796)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BE$5,$H796/$G796,$H796-SUM($I796:BD796)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BF$5,$H796/$G796,$H796-SUM($I796:BE796)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BG$5,$H796/$G796,$H796-SUM($I796:BF796)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BH$5,$H796/$G796,$H796-SUM($I796:BG796)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BI$5,$H796/$G796,$H796-SUM($I796:BH796)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BJ$5,$H796/$G796,$H796-SUM($I796:BI796)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BK$5,$H796/$G796,$H796-SUM($I796:BJ796)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BL$5,$H796/$G796,$H796-SUM($I796:BK796)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BM$5,$H796/$G796,$H796-SUM($I796:BL796)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BN$5,$H796/$G796,$H796-SUM($I796:BM796)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BO$5,$H796/$G796,$H796-SUM($I796:BN796)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BP$5,$H796/$G796,$H796-SUM($I796:BO796)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BQ$5,$H796/$G796,$H796-SUM($I796:BP796)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BR$5,$H796/$G796,$H796-SUM($I796:BQ796)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BS$5,$H796/$G796,$H796-SUM($I796:BR796)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BT$5,$H796/$G796,$H796-SUM($I796:BS796)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BU$5,$H796/$G796,$H796-SUM($I796:BT796)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BV$5,$H796/$G796,$H796-SUM($I796:BU796)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BW$5,$H796/$G796,$H796-SUM($I796:BV796)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BX$5,$H796/$G796,$H796-SUM($I796:BW796)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BY$5,$H796/$G796,$H796-SUM($I796:BX796)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>BZ$5,$H796/$G796,$H796-SUM($I796:BY796)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>CA$5,$H796/$G796,$H796-SUM($I796:BZ796)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>CB$5,$H796/$G796,$H796-SUM($I796:CA796)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D796,$G796=\"n/a\"),0,IF(SUM($D796,$G796+0.5)>CC$5,$H796/$G796,$H796-SUM($I796:CB796)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>J$5,$H797/$G797,$H797-SUM($I797:I797)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>K$5,$H797/$G797,$H797-SUM($I797:J797)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>L$5,$H797/$G797,$H797-SUM($I797:K797)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>M$5,$H797/$G797,$H797-SUM($I797:L797)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>N$5,$H797/$G797,$H797-SUM($I797:M797)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>O$5,$H797/$G797,$H797-SUM($I797:N797)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>P$5,$H797/$G797,$H797-SUM($I797:O797)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>Q$5,$H797/$G797,$H797-SUM($I797:P797)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>R$5,$H797/$G797,$H797-SUM($I797:Q797)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>S$5,$H797/$G797,$H797-SUM($I797:R797)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>T$5,$H797/$G797,$H797-SUM($I797:S797)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>U$5,$H797/$G797,$H797-SUM($I797:T797)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>V$5,$H797/$G797,$H797-SUM($I797:U797)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>W$5,$H797/$G797,$H797-SUM($I797:V797)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>X$5,$H797/$G797,$H797-SUM($I797:W797)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>Y$5,$H797/$G797,$H797-SUM($I797:X797)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>Z$5,$H797/$G797,$H797-SUM($I797:Y797)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AA$5,$H797/$G797,$H797-SUM($I797:Z797)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AB$5,$H797/$G797,$H797-SUM($I797:AA797)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AC$5,$H797/$G797,$H797-SUM($I797:AB797)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AD$5,$H797/$G797,$H797-SUM($I797:AC797)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AE$5,$H797/$G797,$H797-SUM($I797:AD797)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AF$5,$H797/$G797,$H797-SUM($I797:AE797)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AG$5,$H797/$G797,$H797-SUM($I797:AF797)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AH$5,$H797/$G797,$H797-SUM($I797:AG797)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AI$5,$H797/$G797,$H797-SUM($I797:AH797)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AJ$5,$H797/$G797,$H797-SUM($I797:AI797)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AK$5,$H797/$G797,$H797-SUM($I797:AJ797)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AL$5,$H797/$G797,$H797-SUM($I797:AK797)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AM$5,$H797/$G797,$H797-SUM($I797:AL797)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AN$5,$H797/$G797,$H797-SUM($I797:AM797)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AO$5,$H797/$G797,$H797-SUM($I797:AN797)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AP$5,$H797/$G797,$H797-SUM($I797:AO797)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AQ$5,$H797/$G797,$H797-SUM($I797:AP797)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AR$5,$H797/$G797,$H797-SUM($I797:AQ797)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AS$5,$H797/$G797,$H797-SUM($I797:AR797)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AT$5,$H797/$G797,$H797-SUM($I797:AS797)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AU$5,$H797/$G797,$H797-SUM($I797:AT797)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AV$5,$H797/$G797,$H797-SUM($I797:AU797)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AW$5,$H797/$G797,$H797-SUM($I797:AV797)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AX$5,$H797/$G797,$H797-SUM($I797:AW797)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AY$5,$H797/$G797,$H797-SUM($I797:AX797)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>AZ$5,$H797/$G797,$H797-SUM($I797:AY797)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BA$5,$H797/$G797,$H797-SUM($I797:AZ797)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BB$5,$H797/$G797,$H797-SUM($I797:BA797)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BC$5,$H797/$G797,$H797-SUM($I797:BB797)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BD$5,$H797/$G797,$H797-SUM($I797:BC797)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BE$5,$H797/$G797,$H797-SUM($I797:BD797)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BF$5,$H797/$G797,$H797-SUM($I797:BE797)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BG$5,$H797/$G797,$H797-SUM($I797:BF797)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BH$5,$H797/$G797,$H797-SUM($I797:BG797)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BI$5,$H797/$G797,$H797-SUM($I797:BH797)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BJ$5,$H797/$G797,$H797-SUM($I797:BI797)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BK$5,$H797/$G797,$H797-SUM($I797:BJ797)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BL$5,$H797/$G797,$H797-SUM($I797:BK797)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BM$5,$H797/$G797,$H797-SUM($I797:BL797)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BN$5,$H797/$G797,$H797-SUM($I797:BM797)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BO$5,$H797/$G797,$H797-SUM($I797:BN797)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BP$5,$H797/$G797,$H797-SUM($I797:BO797)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BQ$5,$H797/$G797,$H797-SUM($I797:BP797)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BR$5,$H797/$G797,$H797-SUM($I797:BQ797)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BS$5,$H797/$G797,$H797-SUM($I797:BR797)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BT$5,$H797/$G797,$H797-SUM($I797:BS797)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BU$5,$H797/$G797,$H797-SUM($I797:BT797)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BV$5,$H797/$G797,$H797-SUM($I797:BU797)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BW$5,$H797/$G797,$H797-SUM($I797:BV797)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BX$5,$H797/$G797,$H797-SUM($I797:BW797)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BY$5,$H797/$G797,$H797-SUM($I797:BX797)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>BZ$5,$H797/$G797,$H797-SUM($I797:BY797)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>CA$5,$H797/$G797,$H797-SUM($I797:BZ797)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>CB$5,$H797/$G797,$H797-SUM($I797:CA797)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D797,$G797=\"n/a\"),0,IF(SUM($D797,$G797+0.5)>CC$5,$H797/$G797,$H797-SUM($I797:CB797)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>J$5,$H798/$G798,$H798-SUM($I798:I798)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>K$5,$H798/$G798,$H798-SUM($I798:J798)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>L$5,$H798/$G798,$H798-SUM($I798:K798)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>M$5,$H798/$G798,$H798-SUM($I798:L798)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>N$5,$H798/$G798,$H798-SUM($I798:M798)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>O$5,$H798/$G798,$H798-SUM($I798:N798)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>P$5,$H798/$G798,$H798-SUM($I798:O798)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>Q$5,$H798/$G798,$H798-SUM($I798:P798)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>R$5,$H798/$G798,$H798-SUM($I798:Q798)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>S$5,$H798/$G798,$H798-SUM($I798:R798)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>T$5,$H798/$G798,$H798-SUM($I798:S798)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>U$5,$H798/$G798,$H798-SUM($I798:T798)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>V$5,$H798/$G798,$H798-SUM($I798:U798)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>W$5,$H798/$G798,$H798-SUM($I798:V798)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>X$5,$H798/$G798,$H798-SUM($I798:W798)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>Y$5,$H798/$G798,$H798-SUM($I798:X798)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>Z$5,$H798/$G798,$H798-SUM($I798:Y798)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AA$5,$H798/$G798,$H798-SUM($I798:Z798)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AB$5,$H798/$G798,$H798-SUM($I798:AA798)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AC$5,$H798/$G798,$H798-SUM($I798:AB798)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AD$5,$H798/$G798,$H798-SUM($I798:AC798)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AE$5,$H798/$G798,$H798-SUM($I798:AD798)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AF$5,$H798/$G798,$H798-SUM($I798:AE798)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AG$5,$H798/$G798,$H798-SUM($I798:AF798)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AH$5,$H798/$G798,$H798-SUM($I798:AG798)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AI$5,$H798/$G798,$H798-SUM($I798:AH798)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AJ$5,$H798/$G798,$H798-SUM($I798:AI798)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AK$5,$H798/$G798,$H798-SUM($I798:AJ798)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AL$5,$H798/$G798,$H798-SUM($I798:AK798)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AM$5,$H798/$G798,$H798-SUM($I798:AL798)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AN$5,$H798/$G798,$H798-SUM($I798:AM798)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AO$5,$H798/$G798,$H798-SUM($I798:AN798)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AP$5,$H798/$G798,$H798-SUM($I798:AO798)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AQ$5,$H798/$G798,$H798-SUM($I798:AP798)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AR$5,$H798/$G798,$H798-SUM($I798:AQ798)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AS$5,$H798/$G798,$H798-SUM($I798:AR798)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AT$5,$H798/$G798,$H798-SUM($I798:AS798)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AU$5,$H798/$G798,$H798-SUM($I798:AT798)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AV$5,$H798/$G798,$H798-SUM($I798:AU798)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AW$5,$H798/$G798,$H798-SUM($I798:AV798)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AX$5,$H798/$G798,$H798-SUM($I798:AW798)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AY$5,$H798/$G798,$H798-SUM($I798:AX798)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>AZ$5,$H798/$G798,$H798-SUM($I798:AY798)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BA$5,$H798/$G798,$H798-SUM($I798:AZ798)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BB$5,$H798/$G798,$H798-SUM($I798:BA798)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BC$5,$H798/$G798,$H798-SUM($I798:BB798)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BD$5,$H798/$G798,$H798-SUM($I798:BC798)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BE$5,$H798/$G798,$H798-SUM($I798:BD798)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BF$5,$H798/$G798,$H798-SUM($I798:BE798)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BG$5,$H798/$G798,$H798-SUM($I798:BF798)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BH$5,$H798/$G798,$H798-SUM($I798:BG798)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BI$5,$H798/$G798,$H798-SUM($I798:BH798)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BJ$5,$H798/$G798,$H798-SUM($I798:BI798)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BK$5,$H798/$G798,$H798-SUM($I798:BJ798)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BL$5,$H798/$G798,$H798-SUM($I798:BK798)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BM$5,$H798/$G798,$H798-SUM($I798:BL798)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BN$5,$H798/$G798,$H798-SUM($I798:BM798)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BO$5,$H798/$G798,$H798-SUM($I798:BN798)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BP$5,$H798/$G798,$H798-SUM($I798:BO798)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BQ$5,$H798/$G798,$H798-SUM($I798:BP798)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BR$5,$H798/$G798,$H798-SUM($I798:BQ798)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BS$5,$H798/$G798,$H798-SUM($I798:BR798)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BT$5,$H798/$G798,$H798-SUM($I798:BS798)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BU$5,$H798/$G798,$H798-SUM($I798:BT798)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BV$5,$H798/$G798,$H798-SUM($I798:BU798)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BW$5,$H798/$G798,$H798-SUM($I798:BV798)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BX$5,$H798/$G798,$H798-SUM($I798:BW798)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BY$5,$H798/$G798,$H798-SUM($I798:BX798)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>BZ$5,$H798/$G798,$H798-SUM($I798:BY798)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>CA$5,$H798/$G798,$H798-SUM($I798:BZ798)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>CB$5,$H798/$G798,$H798-SUM($I798:CA798)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D798,$G798=\"n/a\"),0,IF(SUM($D798,$G798+0.5)>CC$5,$H798/$G798,$H798-SUM($I798:CB798)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>J$5,$H799/$G799,$H799-SUM($I799:I799)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>K$5,$H799/$G799,$H799-SUM($I799:J799)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>L$5,$H799/$G799,$H799-SUM($I799:K799)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>M$5,$H799/$G799,$H799-SUM($I799:L799)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>N$5,$H799/$G799,$H799-SUM($I799:M799)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>O$5,$H799/$G799,$H799-SUM($I799:N799)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>P$5,$H799/$G799,$H799-SUM($I799:O799)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>Q$5,$H799/$G799,$H799-SUM($I799:P799)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>R$5,$H799/$G799,$H799-SUM($I799:Q799)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>S$5,$H799/$G799,$H799-SUM($I799:R799)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>T$5,$H799/$G799,$H799-SUM($I799:S799)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>U$5,$H799/$G799,$H799-SUM($I799:T799)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>V$5,$H799/$G799,$H799-SUM($I799:U799)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>W$5,$H799/$G799,$H799-SUM($I799:V799)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>X$5,$H799/$G799,$H799-SUM($I799:W799)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>Y$5,$H799/$G799,$H799-SUM($I799:X799)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>Z$5,$H799/$G799,$H799-SUM($I799:Y799)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AA$5,$H799/$G799,$H799-SUM($I799:Z799)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AB$5,$H799/$G799,$H799-SUM($I799:AA799)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AC$5,$H799/$G799,$H799-SUM($I799:AB799)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AD$5,$H799/$G799,$H799-SUM($I799:AC799)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AE$5,$H799/$G799,$H799-SUM($I799:AD799)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AF$5,$H799/$G799,$H799-SUM($I799:AE799)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AG$5,$H799/$G799,$H799-SUM($I799:AF799)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AH$5,$H799/$G799,$H799-SUM($I799:AG799)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AI$5,$H799/$G799,$H799-SUM($I799:AH799)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AJ$5,$H799/$G799,$H799-SUM($I799:AI799)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AK$5,$H799/$G799,$H799-SUM($I799:AJ799)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AL$5,$H799/$G799,$H799-SUM($I799:AK799)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AM$5,$H799/$G799,$H799-SUM($I799:AL799)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AN$5,$H799/$G799,$H799-SUM($I799:AM799)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AO$5,$H799/$G799,$H799-SUM($I799:AN799)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AP$5,$H799/$G799,$H799-SUM($I799:AO799)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AQ$5,$H799/$G799,$H799-SUM($I799:AP799)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AR$5,$H799/$G799,$H799-SUM($I799:AQ799)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AS$5,$H799/$G799,$H799-SUM($I799:AR799)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AT$5,$H799/$G799,$H799-SUM($I799:AS799)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AU$5,$H799/$G799,$H799-SUM($I799:AT799)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AV$5,$H799/$G799,$H799-SUM($I799:AU799)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AW$5,$H799/$G799,$H799-SUM($I799:AV799)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AX$5,$H799/$G799,$H799-SUM($I799:AW799)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AY$5,$H799/$G799,$H799-SUM($I799:AX799)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>AZ$5,$H799/$G799,$H799-SUM($I799:AY799)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BA$5,$H799/$G799,$H799-SUM($I799:AZ799)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BB$5,$H799/$G799,$H799-SUM($I799:BA799)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BC$5,$H799/$G799,$H799-SUM($I799:BB799)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BD$5,$H799/$G799,$H799-SUM($I799:BC799)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BE$5,$H799/$G799,$H799-SUM($I799:BD799)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BF$5,$H799/$G799,$H799-SUM($I799:BE799)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BG$5,$H799/$G799,$H799-SUM($I799:BF799)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BH$5,$H799/$G799,$H799-SUM($I799:BG799)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BI$5,$H799/$G799,$H799-SUM($I799:BH799)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BJ$5,$H799/$G799,$H799-SUM($I799:BI799)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BK$5,$H799/$G799,$H799-SUM($I799:BJ799)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BL$5,$H799/$G799,$H799-SUM($I799:BK799)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BM$5,$H799/$G799,$H799-SUM($I799:BL799)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BN$5,$H799/$G799,$H799-SUM($I799:BM799)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BO$5,$H799/$G799,$H799-SUM($I799:BN799)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BP$5,$H799/$G799,$H799-SUM($I799:BO799)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BQ$5,$H799/$G799,$H799-SUM($I799:BP799)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BR$5,$H799/$G799,$H799-SUM($I799:BQ799)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BS$5,$H799/$G799,$H799-SUM($I799:BR799)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BT$5,$H799/$G799,$H799-SUM($I799:BS799)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BU$5,$H799/$G799,$H799-SUM($I799:BT799)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BV$5,$H799/$G799,$H799-SUM($I799:BU799)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BW$5,$H799/$G799,$H799-SUM($I799:BV799)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BX$5,$H799/$G799,$H799-SUM($I799:BW799)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BY$5,$H799/$G799,$H799-SUM($I799:BX799)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>BZ$5,$H799/$G799,$H799-SUM($I799:BY799)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>CA$5,$H799/$G799,$H799-SUM($I799:BZ799)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>CB$5,$H799/$G799,$H799-SUM($I799:CA799)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D799,$G799=\"n/a\"),0,IF(SUM($D799,$G799+0.5)>CC$5,$H799/$G799,$H799-SUM($I799:CB799)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>J$5,$H800/$G800,$H800-SUM($I800:I800)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>K$5,$H800/$G800,$H800-SUM($I800:J800)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>L$5,$H800/$G800,$H800-SUM($I800:K800)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>M$5,$H800/$G800,$H800-SUM($I800:L800)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>N$5,$H800/$G800,$H800-SUM($I800:M800)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>O$5,$H800/$G800,$H800-SUM($I800:N800)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>P$5,$H800/$G800,$H800-SUM($I800:O800)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>Q$5,$H800/$G800,$H800-SUM($I800:P800)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>R$5,$H800/$G800,$H800-SUM($I800:Q800)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>S$5,$H800/$G800,$H800-SUM($I800:R800)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>T$5,$H800/$G800,$H800-SUM($I800:S800)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>U$5,$H800/$G800,$H800-SUM($I800:T800)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>V$5,$H800/$G800,$H800-SUM($I800:U800)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>W$5,$H800/$G800,$H800-SUM($I800:V800)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>X$5,$H800/$G800,$H800-SUM($I800:W800)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>Y$5,$H800/$G800,$H800-SUM($I800:X800)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>Z$5,$H800/$G800,$H800-SUM($I800:Y800)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AA$5,$H800/$G800,$H800-SUM($I800:Z800)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AB$5,$H800/$G800,$H800-SUM($I800:AA800)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AC$5,$H800/$G800,$H800-SUM($I800:AB800)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AD$5,$H800/$G800,$H800-SUM($I800:AC800)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AE$5,$H800/$G800,$H800-SUM($I800:AD800)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AF$5,$H800/$G800,$H800-SUM($I800:AE800)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AG$5,$H800/$G800,$H800-SUM($I800:AF800)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AH$5,$H800/$G800,$H800-SUM($I800:AG800)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AI$5,$H800/$G800,$H800-SUM($I800:AH800)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AJ$5,$H800/$G800,$H800-SUM($I800:AI800)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AK$5,$H800/$G800,$H800-SUM($I800:AJ800)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AL$5,$H800/$G800,$H800-SUM($I800:AK800)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AM$5,$H800/$G800,$H800-SUM($I800:AL800)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AN$5,$H800/$G800,$H800-SUM($I800:AM800)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AO$5,$H800/$G800,$H800-SUM($I800:AN800)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AP$5,$H800/$G800,$H800-SUM($I800:AO800)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AQ$5,$H800/$G800,$H800-SUM($I800:AP800)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AR$5,$H800/$G800,$H800-SUM($I800:AQ800)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AS$5,$H800/$G800,$H800-SUM($I800:AR800)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AT$5,$H800/$G800,$H800-SUM($I800:AS800)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AU$5,$H800/$G800,$H800-SUM($I800:AT800)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AV$5,$H800/$G800,$H800-SUM($I800:AU800)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AW$5,$H800/$G800,$H800-SUM($I800:AV800)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AX$5,$H800/$G800,$H800-SUM($I800:AW800)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AY$5,$H800/$G800,$H800-SUM($I800:AX800)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>AZ$5,$H800/$G800,$H800-SUM($I800:AY800)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BA$5,$H800/$G800,$H800-SUM($I800:AZ800)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BB$5,$H800/$G800,$H800-SUM($I800:BA800)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BC$5,$H800/$G800,$H800-SUM($I800:BB800)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BD$5,$H800/$G800,$H800-SUM($I800:BC800)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BE$5,$H800/$G800,$H800-SUM($I800:BD800)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BF$5,$H800/$G800,$H800-SUM($I800:BE800)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BG$5,$H800/$G800,$H800-SUM($I800:BF800)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BH$5,$H800/$G800,$H800-SUM($I800:BG800)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BI$5,$H800/$G800,$H800-SUM($I800:BH800)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BJ$5,$H800/$G800,$H800-SUM($I800:BI800)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BK$5,$H800/$G800,$H800-SUM($I800:BJ800)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BL$5,$H800/$G800,$H800-SUM($I800:BK800)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BM$5,$H800/$G800,$H800-SUM($I800:BL800)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BN$5,$H800/$G800,$H800-SUM($I800:BM800)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BO$5,$H800/$G800,$H800-SUM($I800:BN800)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BP$5,$H800/$G800,$H800-SUM($I800:BO800)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BQ$5,$H800/$G800,$H800-SUM($I800:BP800)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BR$5,$H800/$G800,$H800-SUM($I800:BQ800)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BS$5,$H800/$G800,$H800-SUM($I800:BR800)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BT$5,$H800/$G800,$H800-SUM($I800:BS800)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BU$5,$H800/$G800,$H800-SUM($I800:BT800)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BV$5,$H800/$G800,$H800-SUM($I800:BU800)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BW$5,$H800/$G800,$H800-SUM($I800:BV800)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BX$5,$H800/$G800,$H800-SUM($I800:BW800)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BY$5,$H800/$G800,$H800-SUM($I800:BX800)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>BZ$5,$H800/$G800,$H800-SUM($I800:BY800)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>CA$5,$H800/$G800,$H800-SUM($I800:BZ800)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>CB$5,$H800/$G800,$H800-SUM($I800:CA800)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D800,$G800=\"n/a\"),0,IF(SUM($D800,$G800+0.5)>CC$5,$H800/$G800,$H800-SUM($I800:CB800)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>J$5,$H801/$G801,$H801-SUM($I801:I801)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>K$5,$H801/$G801,$H801-SUM($I801:J801)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>L$5,$H801/$G801,$H801-SUM($I801:K801)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>M$5,$H801/$G801,$H801-SUM($I801:L801)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>N$5,$H801/$G801,$H801-SUM($I801:M801)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>O$5,$H801/$G801,$H801-SUM($I801:N801)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>P$5,$H801/$G801,$H801-SUM($I801:O801)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>Q$5,$H801/$G801,$H801-SUM($I801:P801)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>R$5,$H801/$G801,$H801-SUM($I801:Q801)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>S$5,$H801/$G801,$H801-SUM($I801:R801)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>T$5,$H801/$G801,$H801-SUM($I801:S801)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>U$5,$H801/$G801,$H801-SUM($I801:T801)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>V$5,$H801/$G801,$H801-SUM($I801:U801)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>W$5,$H801/$G801,$H801-SUM($I801:V801)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>X$5,$H801/$G801,$H801-SUM($I801:W801)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>Y$5,$H801/$G801,$H801-SUM($I801:X801)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>Z$5,$H801/$G801,$H801-SUM($I801:Y801)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AA$5,$H801/$G801,$H801-SUM($I801:Z801)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AB$5,$H801/$G801,$H801-SUM($I801:AA801)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AC$5,$H801/$G801,$H801-SUM($I801:AB801)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AD$5,$H801/$G801,$H801-SUM($I801:AC801)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AE$5,$H801/$G801,$H801-SUM($I801:AD801)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AF$5,$H801/$G801,$H801-SUM($I801:AE801)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AG$5,$H801/$G801,$H801-SUM($I801:AF801)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AH$5,$H801/$G801,$H801-SUM($I801:AG801)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AI$5,$H801/$G801,$H801-SUM($I801:AH801)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AJ$5,$H801/$G801,$H801-SUM($I801:AI801)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AK$5,$H801/$G801,$H801-SUM($I801:AJ801)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AL$5,$H801/$G801,$H801-SUM($I801:AK801)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AM$5,$H801/$G801,$H801-SUM($I801:AL801)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AN$5,$H801/$G801,$H801-SUM($I801:AM801)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AO$5,$H801/$G801,$H801-SUM($I801:AN801)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AP$5,$H801/$G801,$H801-SUM($I801:AO801)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AQ$5,$H801/$G801,$H801-SUM($I801:AP801)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AR$5,$H801/$G801,$H801-SUM($I801:AQ801)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AS$5,$H801/$G801,$H801-SUM($I801:AR801)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AT$5,$H801/$G801,$H801-SUM($I801:AS801)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AU$5,$H801/$G801,$H801-SUM($I801:AT801)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AV$5,$H801/$G801,$H801-SUM($I801:AU801)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AW$5,$H801/$G801,$H801-SUM($I801:AV801)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AX$5,$H801/$G801,$H801-SUM($I801:AW801)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AY$5,$H801/$G801,$H801-SUM($I801:AX801)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>AZ$5,$H801/$G801,$H801-SUM($I801:AY801)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BA$5,$H801/$G801,$H801-SUM($I801:AZ801)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BB$5,$H801/$G801,$H801-SUM($I801:BA801)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BC$5,$H801/$G801,$H801-SUM($I801:BB801)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BD$5,$H801/$G801,$H801-SUM($I801:BC801)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BE$5,$H801/$G801,$H801-SUM($I801:BD801)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BF$5,$H801/$G801,$H801-SUM($I801:BE801)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BG$5,$H801/$G801,$H801-SUM($I801:BF801)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BH$5,$H801/$G801,$H801-SUM($I801:BG801)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BI$5,$H801/$G801,$H801-SUM($I801:BH801)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BJ$5,$H801/$G801,$H801-SUM($I801:BI801)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BK$5,$H801/$G801,$H801-SUM($I801:BJ801)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BL$5,$H801/$G801,$H801-SUM($I801:BK801)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BM$5,$H801/$G801,$H801-SUM($I801:BL801)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BN$5,$H801/$G801,$H801-SUM($I801:BM801)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BO$5,$H801/$G801,$H801-SUM($I801:BN801)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BP$5,$H801/$G801,$H801-SUM($I801:BO801)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BQ$5,$H801/$G801,$H801-SUM($I801:BP801)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BR$5,$H801/$G801,$H801-SUM($I801:BQ801)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BS$5,$H801/$G801,$H801-SUM($I801:BR801)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BT$5,$H801/$G801,$H801-SUM($I801:BS801)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BU$5,$H801/$G801,$H801-SUM($I801:BT801)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BV$5,$H801/$G801,$H801-SUM($I801:BU801)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BW$5,$H801/$G801,$H801-SUM($I801:BV801)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BX$5,$H801/$G801,$H801-SUM($I801:BW801)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BY$5,$H801/$G801,$H801-SUM($I801:BX801)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>BZ$5,$H801/$G801,$H801-SUM($I801:BY801)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>CA$5,$H801/$G801,$H801-SUM($I801:BZ801)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>CB$5,$H801/$G801,$H801-SUM($I801:CA801)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D801,$G801=\"n/a\"),0,IF(SUM($D801,$G801+0.5)>CC$5,$H801/$G801,$H801-SUM($I801:CB801)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>J$5,$H802/$G802,$H802-SUM($I802:I802)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>K$5,$H802/$G802,$H802-SUM($I802:J802)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>L$5,$H802/$G802,$H802-SUM($I802:K802)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>M$5,$H802/$G802,$H802-SUM($I802:L802)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>N$5,$H802/$G802,$H802-SUM($I802:M802)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>O$5,$H802/$G802,$H802-SUM($I802:N802)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>P$5,$H802/$G802,$H802-SUM($I802:O802)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>Q$5,$H802/$G802,$H802-SUM($I802:P802)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>R$5,$H802/$G802,$H802-SUM($I802:Q802)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>S$5,$H802/$G802,$H802-SUM($I802:R802)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>T$5,$H802/$G802,$H802-SUM($I802:S802)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>U$5,$H802/$G802,$H802-SUM($I802:T802)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>V$5,$H802/$G802,$H802-SUM($I802:U802)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>W$5,$H802/$G802,$H802-SUM($I802:V802)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>X$5,$H802/$G802,$H802-SUM($I802:W802)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>Y$5,$H802/$G802,$H802-SUM($I802:X802)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>Z$5,$H802/$G802,$H802-SUM($I802:Y802)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AA$5,$H802/$G802,$H802-SUM($I802:Z802)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AB$5,$H802/$G802,$H802-SUM($I802:AA802)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AC$5,$H802/$G802,$H802-SUM($I802:AB802)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AD$5,$H802/$G802,$H802-SUM($I802:AC802)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AE$5,$H802/$G802,$H802-SUM($I802:AD802)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AF$5,$H802/$G802,$H802-SUM($I802:AE802)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AG$5,$H802/$G802,$H802-SUM($I802:AF802)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AH$5,$H802/$G802,$H802-SUM($I802:AG802)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AI$5,$H802/$G802,$H802-SUM($I802:AH802)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AJ$5,$H802/$G802,$H802-SUM($I802:AI802)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AK$5,$H802/$G802,$H802-SUM($I802:AJ802)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AL$5,$H802/$G802,$H802-SUM($I802:AK802)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AM$5,$H802/$G802,$H802-SUM($I802:AL802)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AN$5,$H802/$G802,$H802-SUM($I802:AM802)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AO$5,$H802/$G802,$H802-SUM($I802:AN802)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AP$5,$H802/$G802,$H802-SUM($I802:AO802)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AQ$5,$H802/$G802,$H802-SUM($I802:AP802)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AR$5,$H802/$G802,$H802-SUM($I802:AQ802)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AS$5,$H802/$G802,$H802-SUM($I802:AR802)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AT$5,$H802/$G802,$H802-SUM($I802:AS802)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AU$5,$H802/$G802,$H802-SUM($I802:AT802)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AV$5,$H802/$G802,$H802-SUM($I802:AU802)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AW$5,$H802/$G802,$H802-SUM($I802:AV802)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AX$5,$H802/$G802,$H802-SUM($I802:AW802)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AY$5,$H802/$G802,$H802-SUM($I802:AX802)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>AZ$5,$H802/$G802,$H802-SUM($I802:AY802)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BA$5,$H802/$G802,$H802-SUM($I802:AZ802)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BB$5,$H802/$G802,$H802-SUM($I802:BA802)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BC$5,$H802/$G802,$H802-SUM($I802:BB802)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BD$5,$H802/$G802,$H802-SUM($I802:BC802)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BE$5,$H802/$G802,$H802-SUM($I802:BD802)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BF$5,$H802/$G802,$H802-SUM($I802:BE802)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BG$5,$H802/$G802,$H802-SUM($I802:BF802)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BH$5,$H802/$G802,$H802-SUM($I802:BG802)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BI$5,$H802/$G802,$H802-SUM($I802:BH802)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BJ$5,$H802/$G802,$H802-SUM($I802:BI802)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BK$5,$H802/$G802,$H802-SUM($I802:BJ802)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BL$5,$H802/$G802,$H802-SUM($I802:BK802)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BM$5,$H802/$G802,$H802-SUM($I802:BL802)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BN$5,$H802/$G802,$H802-SUM($I802:BM802)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BO$5,$H802/$G802,$H802-SUM($I802:BN802)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BP$5,$H802/$G802,$H802-SUM($I802:BO802)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BQ$5,$H802/$G802,$H802-SUM($I802:BP802)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BR$5,$H802/$G802,$H802-SUM($I802:BQ802)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BS$5,$H802/$G802,$H802-SUM($I802:BR802)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BT$5,$H802/$G802,$H802-SUM($I802:BS802)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BU$5,$H802/$G802,$H802-SUM($I802:BT802)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BV$5,$H802/$G802,$H802-SUM($I802:BU802)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BW$5,$H802/$G802,$H802-SUM($I802:BV802)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BX$5,$H802/$G802,$H802-SUM($I802:BW802)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BY$5,$H802/$G802,$H802-SUM($I802:BX802)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>BZ$5,$H802/$G802,$H802-SUM($I802:BY802)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>CA$5,$H802/$G802,$H802-SUM($I802:BZ802)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>CB$5,$H802/$G802,$H802-SUM($I802:CA802)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D802,$G802=\"n/a\"),0,IF(SUM($D802,$G802+0.5)>CC$5,$H802/$G802,$H802-SUM($I802:CB802)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>J$5,$H803/$G803,$H803-SUM($I803:I803)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>K$5,$H803/$G803,$H803-SUM($I803:J803)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>L$5,$H803/$G803,$H803-SUM($I803:K803)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>M$5,$H803/$G803,$H803-SUM($I803:L803)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>N$5,$H803/$G803,$H803-SUM($I803:M803)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>O$5,$H803/$G803,$H803-SUM($I803:N803)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>P$5,$H803/$G803,$H803-SUM($I803:O803)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>Q$5,$H803/$G803,$H803-SUM($I803:P803)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>R$5,$H803/$G803,$H803-SUM($I803:Q803)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>S$5,$H803/$G803,$H803-SUM($I803:R803)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>T$5,$H803/$G803,$H803-SUM($I803:S803)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>U$5,$H803/$G803,$H803-SUM($I803:T803)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>V$5,$H803/$G803,$H803-SUM($I803:U803)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>W$5,$H803/$G803,$H803-SUM($I803:V803)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>X$5,$H803/$G803,$H803-SUM($I803:W803)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>Y$5,$H803/$G803,$H803-SUM($I803:X803)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>Z$5,$H803/$G803,$H803-SUM($I803:Y803)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AA$5,$H803/$G803,$H803-SUM($I803:Z803)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AB$5,$H803/$G803,$H803-SUM($I803:AA803)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AC$5,$H803/$G803,$H803-SUM($I803:AB803)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AD$5,$H803/$G803,$H803-SUM($I803:AC803)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AE$5,$H803/$G803,$H803-SUM($I803:AD803)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AF$5,$H803/$G803,$H803-SUM($I803:AE803)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AG$5,$H803/$G803,$H803-SUM($I803:AF803)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AH$5,$H803/$G803,$H803-SUM($I803:AG803)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AI$5,$H803/$G803,$H803-SUM($I803:AH803)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AJ$5,$H803/$G803,$H803-SUM($I803:AI803)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AK$5,$H803/$G803,$H803-SUM($I803:AJ803)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AL$5,$H803/$G803,$H803-SUM($I803:AK803)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AM$5,$H803/$G803,$H803-SUM($I803:AL803)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AN$5,$H803/$G803,$H803-SUM($I803:AM803)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AO$5,$H803/$G803,$H803-SUM($I803:AN803)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AP$5,$H803/$G803,$H803-SUM($I803:AO803)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AQ$5,$H803/$G803,$H803-SUM($I803:AP803)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AR$5,$H803/$G803,$H803-SUM($I803:AQ803)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AS$5,$H803/$G803,$H803-SUM($I803:AR803)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AT$5,$H803/$G803,$H803-SUM($I803:AS803)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AU$5,$H803/$G803,$H803-SUM($I803:AT803)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AV$5,$H803/$G803,$H803-SUM($I803:AU803)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AW$5,$H803/$G803,$H803-SUM($I803:AV803)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AX$5,$H803/$G803,$H803-SUM($I803:AW803)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AY$5,$H803/$G803,$H803-SUM($I803:AX803)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>AZ$5,$H803/$G803,$H803-SUM($I803:AY803)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BA$5,$H803/$G803,$H803-SUM($I803:AZ803)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BB$5,$H803/$G803,$H803-SUM($I803:BA803)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BC$5,$H803/$G803,$H803-SUM($I803:BB803)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BD$5,$H803/$G803,$H803-SUM($I803:BC803)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BE$5,$H803/$G803,$H803-SUM($I803:BD803)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BF$5,$H803/$G803,$H803-SUM($I803:BE803)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BG$5,$H803/$G803,$H803-SUM($I803:BF803)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BH$5,$H803/$G803,$H803-SUM($I803:BG803)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BI$5,$H803/$G803,$H803-SUM($I803:BH803)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BJ$5,$H803/$G803,$H803-SUM($I803:BI803)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BK$5,$H803/$G803,$H803-SUM($I803:BJ803)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BL$5,$H803/$G803,$H803-SUM($I803:BK803)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BM$5,$H803/$G803,$H803-SUM($I803:BL803)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BN$5,$H803/$G803,$H803-SUM($I803:BM803)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BO$5,$H803/$G803,$H803-SUM($I803:BN803)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BP$5,$H803/$G803,$H803-SUM($I803:BO803)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BQ$5,$H803/$G803,$H803-SUM($I803:BP803)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BR$5,$H803/$G803,$H803-SUM($I803:BQ803)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BS$5,$H803/$G803,$H803-SUM($I803:BR803)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BT$5,$H803/$G803,$H803-SUM($I803:BS803)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BU$5,$H803/$G803,$H803-SUM($I803:BT803)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BV$5,$H803/$G803,$H803-SUM($I803:BU803)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BW$5,$H803/$G803,$H803-SUM($I803:BV803)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BX$5,$H803/$G803,$H803-SUM($I803:BW803)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BY$5,$H803/$G803,$H803-SUM($I803:BX803)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>BZ$5,$H803/$G803,$H803-SUM($I803:BY803)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>CA$5,$H803/$G803,$H803-SUM($I803:BZ803)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>CB$5,$H803/$G803,$H803-SUM($I803:CA803)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D803,$G803=\"n/a\"),0,IF(SUM($D803,$G803+0.5)>CC$5,$H803/$G803,$H803-SUM($I803:CB803)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>J$5,$H804/$G804,$H804-SUM($I804:I804)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>K$5,$H804/$G804,$H804-SUM($I804:J804)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>L$5,$H804/$G804,$H804-SUM($I804:K804)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>M$5,$H804/$G804,$H804-SUM($I804:L804)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>N$5,$H804/$G804,$H804-SUM($I804:M804)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>O$5,$H804/$G804,$H804-SUM($I804:N804)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>P$5,$H804/$G804,$H804-SUM($I804:O804)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>Q$5,$H804/$G804,$H804-SUM($I804:P804)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>R$5,$H804/$G804,$H804-SUM($I804:Q804)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>S$5,$H804/$G804,$H804-SUM($I804:R804)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>T$5,$H804/$G804,$H804-SUM($I804:S804)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>U$5,$H804/$G804,$H804-SUM($I804:T804)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>V$5,$H804/$G804,$H804-SUM($I804:U804)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>W$5,$H804/$G804,$H804-SUM($I804:V804)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>X$5,$H804/$G804,$H804-SUM($I804:W804)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>Y$5,$H804/$G804,$H804-SUM($I804:X804)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>Z$5,$H804/$G804,$H804-SUM($I804:Y804)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AA$5,$H804/$G804,$H804-SUM($I804:Z804)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AB$5,$H804/$G804,$H804-SUM($I804:AA804)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AC$5,$H804/$G804,$H804-SUM($I804:AB804)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AD$5,$H804/$G804,$H804-SUM($I804:AC804)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AE$5,$H804/$G804,$H804-SUM($I804:AD804)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AF$5,$H804/$G804,$H804-SUM($I804:AE804)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AG$5,$H804/$G804,$H804-SUM($I804:AF804)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AH$5,$H804/$G804,$H804-SUM($I804:AG804)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AI$5,$H804/$G804,$H804-SUM($I804:AH804)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AJ$5,$H804/$G804,$H804-SUM($I804:AI804)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AK$5,$H804/$G804,$H804-SUM($I804:AJ804)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AL$5,$H804/$G804,$H804-SUM($I804:AK804)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AM$5,$H804/$G804,$H804-SUM($I804:AL804)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AN$5,$H804/$G804,$H804-SUM($I804:AM804)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AO$5,$H804/$G804,$H804-SUM($I804:AN804)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AP$5,$H804/$G804,$H804-SUM($I804:AO804)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AQ$5,$H804/$G804,$H804-SUM($I804:AP804)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AR$5,$H804/$G804,$H804-SUM($I804:AQ804)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AS$5,$H804/$G804,$H804-SUM($I804:AR804)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AT$5,$H804/$G804,$H804-SUM($I804:AS804)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AU$5,$H804/$G804,$H804-SUM($I804:AT804)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AV$5,$H804/$G804,$H804-SUM($I804:AU804)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AW$5,$H804/$G804,$H804-SUM($I804:AV804)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AX$5,$H804/$G804,$H804-SUM($I804:AW804)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AY$5,$H804/$G804,$H804-SUM($I804:AX804)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>AZ$5,$H804/$G804,$H804-SUM($I804:AY804)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BA$5,$H804/$G804,$H804-SUM($I804:AZ804)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BB$5,$H804/$G804,$H804-SUM($I804:BA804)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BC$5,$H804/$G804,$H804-SUM($I804:BB804)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BD$5,$H804/$G804,$H804-SUM($I804:BC804)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BE$5,$H804/$G804,$H804-SUM($I804:BD804)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BF$5,$H804/$G804,$H804-SUM($I804:BE804)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BG$5,$H804/$G804,$H804-SUM($I804:BF804)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BH$5,$H804/$G804,$H804-SUM($I804:BG804)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BI$5,$H804/$G804,$H804-SUM($I804:BH804)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BJ$5,$H804/$G804,$H804-SUM($I804:BI804)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BK$5,$H804/$G804,$H804-SUM($I804:BJ804)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BL$5,$H804/$G804,$H804-SUM($I804:BK804)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BM$5,$H804/$G804,$H804-SUM($I804:BL804)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BN$5,$H804/$G804,$H804-SUM($I804:BM804)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BO$5,$H804/$G804,$H804-SUM($I804:BN804)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BP$5,$H804/$G804,$H804-SUM($I804:BO804)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BQ$5,$H804/$G804,$H804-SUM($I804:BP804)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BR$5,$H804/$G804,$H804-SUM($I804:BQ804)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BS$5,$H804/$G804,$H804-SUM($I804:BR804)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BT$5,$H804/$G804,$H804-SUM($I804:BS804)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BU$5,$H804/$G804,$H804-SUM($I804:BT804)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BV$5,$H804/$G804,$H804-SUM($I804:BU804)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BW$5,$H804/$G804,$H804-SUM($I804:BV804)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BX$5,$H804/$G804,$H804-SUM($I804:BW804)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BY$5,$H804/$G804,$H804-SUM($I804:BX804)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>BZ$5,$H804/$G804,$H804-SUM($I804:BY804)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>CA$5,$H804/$G804,$H804-SUM($I804:BZ804)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>CB$5,$H804/$G804,$H804-SUM($I804:CA804)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D804,$G804=\"n/a\"),0,IF(SUM($D804,$G804+0.5)>CC$5,$H804/$G804,$H804-SUM($I804:CB804)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>J$5,$H805/$G805,$H805-SUM($I805:I805)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>K$5,$H805/$G805,$H805-SUM($I805:J805)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>L$5,$H805/$G805,$H805-SUM($I805:K805)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>M$5,$H805/$G805,$H805-SUM($I805:L805)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>N$5,$H805/$G805,$H805-SUM($I805:M805)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>O$5,$H805/$G805,$H805-SUM($I805:N805)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>P$5,$H805/$G805,$H805-SUM($I805:O805)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>Q$5,$H805/$G805,$H805-SUM($I805:P805)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>R$5,$H805/$G805,$H805-SUM($I805:Q805)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>S$5,$H805/$G805,$H805-SUM($I805:R805)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>T$5,$H805/$G805,$H805-SUM($I805:S805)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>U$5,$H805/$G805,$H805-SUM($I805:T805)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>V$5,$H805/$G805,$H805-SUM($I805:U805)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>W$5,$H805/$G805,$H805-SUM($I805:V805)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>X$5,$H805/$G805,$H805-SUM($I805:W805)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>Y$5,$H805/$G805,$H805-SUM($I805:X805)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>Z$5,$H805/$G805,$H805-SUM($I805:Y805)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AA$5,$H805/$G805,$H805-SUM($I805:Z805)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AB$5,$H805/$G805,$H805-SUM($I805:AA805)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AC$5,$H805/$G805,$H805-SUM($I805:AB805)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AD$5,$H805/$G805,$H805-SUM($I805:AC805)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AE$5,$H805/$G805,$H805-SUM($I805:AD805)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AF$5,$H805/$G805,$H805-SUM($I805:AE805)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AG$5,$H805/$G805,$H805-SUM($I805:AF805)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AH$5,$H805/$G805,$H805-SUM($I805:AG805)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AI$5,$H805/$G805,$H805-SUM($I805:AH805)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AJ$5,$H805/$G805,$H805-SUM($I805:AI805)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AK$5,$H805/$G805,$H805-SUM($I805:AJ805)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AL$5,$H805/$G805,$H805-SUM($I805:AK805)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AM$5,$H805/$G805,$H805-SUM($I805:AL805)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AN$5,$H805/$G805,$H805-SUM($I805:AM805)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AO$5,$H805/$G805,$H805-SUM($I805:AN805)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AP$5,$H805/$G805,$H805-SUM($I805:AO805)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AQ$5,$H805/$G805,$H805-SUM($I805:AP805)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AR$5,$H805/$G805,$H805-SUM($I805:AQ805)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AS$5,$H805/$G805,$H805-SUM($I805:AR805)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AT$5,$H805/$G805,$H805-SUM($I805:AS805)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AU$5,$H805/$G805,$H805-SUM($I805:AT805)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AV$5,$H805/$G805,$H805-SUM($I805:AU805)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AW$5,$H805/$G805,$H805-SUM($I805:AV805)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AX$5,$H805/$G805,$H805-SUM($I805:AW805)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AY$5,$H805/$G805,$H805-SUM($I805:AX805)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>AZ$5,$H805/$G805,$H805-SUM($I805:AY805)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BA$5,$H805/$G805,$H805-SUM($I805:AZ805)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BB$5,$H805/$G805,$H805-SUM($I805:BA805)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BC$5,$H805/$G805,$H805-SUM($I805:BB805)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BD$5,$H805/$G805,$H805-SUM($I805:BC805)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BE$5,$H805/$G805,$H805-SUM($I805:BD805)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BF$5,$H805/$G805,$H805-SUM($I805:BE805)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BG$5,$H805/$G805,$H805-SUM($I805:BF805)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BH$5,$H805/$G805,$H805-SUM($I805:BG805)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BI$5,$H805/$G805,$H805-SUM($I805:BH805)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BJ$5,$H805/$G805,$H805-SUM($I805:BI805)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BK$5,$H805/$G805,$H805-SUM($I805:BJ805)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BL$5,$H805/$G805,$H805-SUM($I805:BK805)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BM$5,$H805/$G805,$H805-SUM($I805:BL805)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BN$5,$H805/$G805,$H805-SUM($I805:BM805)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BO$5,$H805/$G805,$H805-SUM($I805:BN805)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BP$5,$H805/$G805,$H805-SUM($I805:BO805)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BQ$5,$H805/$G805,$H805-SUM($I805:BP805)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BR$5,$H805/$G805,$H805-SUM($I805:BQ805)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BS$5,$H805/$G805,$H805-SUM($I805:BR805)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BT$5,$H805/$G805,$H805-SUM($I805:BS805)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BU$5,$H805/$G805,$H805-SUM($I805:BT805)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BV$5,$H805/$G805,$H805-SUM($I805:BU805)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BW$5,$H805/$G805,$H805-SUM($I805:BV805)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BX$5,$H805/$G805,$H805-SUM($I805:BW805)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BY$5,$H805/$G805,$H805-SUM($I805:BX805)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>BZ$5,$H805/$G805,$H805-SUM($I805:BY805)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>CA$5,$H805/$G805,$H805-SUM($I805:BZ805)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>CB$5,$H805/$G805,$H805-SUM($I805:CA805)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D805,$G805=\"n/a\"),0,IF(SUM($D805,$G805+0.5)>CC$5,$H805/$G805,$H805-SUM($I805:CB805)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>J$5,$H806/$G806,$H806-SUM($I806:I806)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>K$5,$H806/$G806,$H806-SUM($I806:J806)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>L$5,$H806/$G806,$H806-SUM($I806:K806)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>M$5,$H806/$G806,$H806-SUM($I806:L806)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>N$5,$H806/$G806,$H806-SUM($I806:M806)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>O$5,$H806/$G806,$H806-SUM($I806:N806)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>P$5,$H806/$G806,$H806-SUM($I806:O806)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>Q$5,$H806/$G806,$H806-SUM($I806:P806)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>R$5,$H806/$G806,$H806-SUM($I806:Q806)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>S$5,$H806/$G806,$H806-SUM($I806:R806)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>T$5,$H806/$G806,$H806-SUM($I806:S806)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>U$5,$H806/$G806,$H806-SUM($I806:T806)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>V$5,$H806/$G806,$H806-SUM($I806:U806)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>W$5,$H806/$G806,$H806-SUM($I806:V806)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>X$5,$H806/$G806,$H806-SUM($I806:W806)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>Y$5,$H806/$G806,$H806-SUM($I806:X806)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>Z$5,$H806/$G806,$H806-SUM($I806:Y806)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AA$5,$H806/$G806,$H806-SUM($I806:Z806)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AB$5,$H806/$G806,$H806-SUM($I806:AA806)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AC$5,$H806/$G806,$H806-SUM($I806:AB806)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AD$5,$H806/$G806,$H806-SUM($I806:AC806)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AE$5,$H806/$G806,$H806-SUM($I806:AD806)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AF$5,$H806/$G806,$H806-SUM($I806:AE806)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AG$5,$H806/$G806,$H806-SUM($I806:AF806)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AH$5,$H806/$G806,$H806-SUM($I806:AG806)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AI$5,$H806/$G806,$H806-SUM($I806:AH806)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AJ$5,$H806/$G806,$H806-SUM($I806:AI806)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AK$5,$H806/$G806,$H806-SUM($I806:AJ806)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AL$5,$H806/$G806,$H806-SUM($I806:AK806)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AM$5,$H806/$G806,$H806-SUM($I806:AL806)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AN$5,$H806/$G806,$H806-SUM($I806:AM806)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AO$5,$H806/$G806,$H806-SUM($I806:AN806)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AP$5,$H806/$G806,$H806-SUM($I806:AO806)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AQ$5,$H806/$G806,$H806-SUM($I806:AP806)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AR$5,$H806/$G806,$H806-SUM($I806:AQ806)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AS$5,$H806/$G806,$H806-SUM($I806:AR806)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AT$5,$H806/$G806,$H806-SUM($I806:AS806)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AU$5,$H806/$G806,$H806-SUM($I806:AT806)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AV$5,$H806/$G806,$H806-SUM($I806:AU806)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AW$5,$H806/$G806,$H806-SUM($I806:AV806)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AX$5,$H806/$G806,$H806-SUM($I806:AW806)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AY$5,$H806/$G806,$H806-SUM($I806:AX806)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>AZ$5,$H806/$G806,$H806-SUM($I806:AY806)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BA$5,$H806/$G806,$H806-SUM($I806:AZ806)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BB$5,$H806/$G806,$H806-SUM($I806:BA806)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BC$5,$H806/$G806,$H806-SUM($I806:BB806)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BD$5,$H806/$G806,$H806-SUM($I806:BC806)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BE$5,$H806/$G806,$H806-SUM($I806:BD806)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BF$5,$H806/$G806,$H806-SUM($I806:BE806)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BG$5,$H806/$G806,$H806-SUM($I806:BF806)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BH$5,$H806/$G806,$H806-SUM($I806:BG806)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BI$5,$H806/$G806,$H806-SUM($I806:BH806)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BJ$5,$H806/$G806,$H806-SUM($I806:BI806)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BK$5,$H806/$G806,$H806-SUM($I806:BJ806)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BL$5,$H806/$G806,$H806-SUM($I806:BK806)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BM$5,$H806/$G806,$H806-SUM($I806:BL806)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BN$5,$H806/$G806,$H806-SUM($I806:BM806)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BO$5,$H806/$G806,$H806-SUM($I806:BN806)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BP$5,$H806/$G806,$H806-SUM($I806:BO806)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BQ$5,$H806/$G806,$H806-SUM($I806:BP806)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BR$5,$H806/$G806,$H806-SUM($I806:BQ806)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BS$5,$H806/$G806,$H806-SUM($I806:BR806)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BT$5,$H806/$G806,$H806-SUM($I806:BS806)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BU$5,$H806/$G806,$H806-SUM($I806:BT806)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BV$5,$H806/$G806,$H806-SUM($I806:BU806)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BW$5,$H806/$G806,$H806-SUM($I806:BV806)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BX$5,$H806/$G806,$H806-SUM($I806:BW806)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BY$5,$H806/$G806,$H806-SUM($I806:BX806)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>BZ$5,$H806/$G806,$H806-SUM($I806:BY806)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>CA$5,$H806/$G806,$H806-SUM($I806:BZ806)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>CB$5,$H806/$G806,$H806-SUM($I806:CA806)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D806,$G806=\"n/a\"),0,IF(SUM($D806,$G806+0.5)>CC$5,$H806/$G806,$H806-SUM($I806:CB806)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>J$5,$H807/$G807,$H807-SUM($I807:I807)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>K$5,$H807/$G807,$H807-SUM($I807:J807)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>L$5,$H807/$G807,$H807-SUM($I807:K807)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>M$5,$H807/$G807,$H807-SUM($I807:L807)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>N$5,$H807/$G807,$H807-SUM($I807:M807)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>O$5,$H807/$G807,$H807-SUM($I807:N807)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>P$5,$H807/$G807,$H807-SUM($I807:O807)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>Q$5,$H807/$G807,$H807-SUM($I807:P807)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>R$5,$H807/$G807,$H807-SUM($I807:Q807)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>S$5,$H807/$G807,$H807-SUM($I807:R807)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>T$5,$H807/$G807,$H807-SUM($I807:S807)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>U$5,$H807/$G807,$H807-SUM($I807:T807)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>V$5,$H807/$G807,$H807-SUM($I807:U807)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>W$5,$H807/$G807,$H807-SUM($I807:V807)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>X$5,$H807/$G807,$H807-SUM($I807:W807)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>Y$5,$H807/$G807,$H807-SUM($I807:X807)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>Z$5,$H807/$G807,$H807-SUM($I807:Y807)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AA$5,$H807/$G807,$H807-SUM($I807:Z807)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AB$5,$H807/$G807,$H807-SUM($I807:AA807)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AC$5,$H807/$G807,$H807-SUM($I807:AB807)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AD$5,$H807/$G807,$H807-SUM($I807:AC807)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AE$5,$H807/$G807,$H807-SUM($I807:AD807)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AF$5,$H807/$G807,$H807-SUM($I807:AE807)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AG$5,$H807/$G807,$H807-SUM($I807:AF807)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AH$5,$H807/$G807,$H807-SUM($I807:AG807)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AI$5,$H807/$G807,$H807-SUM($I807:AH807)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AJ$5,$H807/$G807,$H807-SUM($I807:AI807)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AK$5,$H807/$G807,$H807-SUM($I807:AJ807)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AL$5,$H807/$G807,$H807-SUM($I807:AK807)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AM$5,$H807/$G807,$H807-SUM($I807:AL807)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AN$5,$H807/$G807,$H807-SUM($I807:AM807)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AO$5,$H807/$G807,$H807-SUM($I807:AN807)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AP$5,$H807/$G807,$H807-SUM($I807:AO807)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AQ$5,$H807/$G807,$H807-SUM($I807:AP807)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AR$5,$H807/$G807,$H807-SUM($I807:AQ807)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AS$5,$H807/$G807,$H807-SUM($I807:AR807)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AT$5,$H807/$G807,$H807-SUM($I807:AS807)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AU$5,$H807/$G807,$H807-SUM($I807:AT807)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AV$5,$H807/$G807,$H807-SUM($I807:AU807)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AW$5,$H807/$G807,$H807-SUM($I807:AV807)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AX$5,$H807/$G807,$H807-SUM($I807:AW807)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AY$5,$H807/$G807,$H807-SUM($I807:AX807)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>AZ$5,$H807/$G807,$H807-SUM($I807:AY807)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BA$5,$H807/$G807,$H807-SUM($I807:AZ807)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BB$5,$H807/$G807,$H807-SUM($I807:BA807)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BC$5,$H807/$G807,$H807-SUM($I807:BB807)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BD$5,$H807/$G807,$H807-SUM($I807:BC807)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BE$5,$H807/$G807,$H807-SUM($I807:BD807)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BF$5,$H807/$G807,$H807-SUM($I807:BE807)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BG$5,$H807/$G807,$H807-SUM($I807:BF807)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BH$5,$H807/$G807,$H807-SUM($I807:BG807)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BI$5,$H807/$G807,$H807-SUM($I807:BH807)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BJ$5,$H807/$G807,$H807-SUM($I807:BI807)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BK$5,$H807/$G807,$H807-SUM($I807:BJ807)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BL$5,$H807/$G807,$H807-SUM($I807:BK807)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BM$5,$H807/$G807,$H807-SUM($I807:BL807)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BN$5,$H807/$G807,$H807-SUM($I807:BM807)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BO$5,$H807/$G807,$H807-SUM($I807:BN807)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BP$5,$H807/$G807,$H807-SUM($I807:BO807)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BQ$5,$H807/$G807,$H807-SUM($I807:BP807)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BR$5,$H807/$G807,$H807-SUM($I807:BQ807)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BS$5,$H807/$G807,$H807-SUM($I807:BR807)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BT$5,$H807/$G807,$H807-SUM($I807:BS807)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BU$5,$H807/$G807,$H807-SUM($I807:BT807)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BV$5,$H807/$G807,$H807-SUM($I807:BU807)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BW$5,$H807/$G807,$H807-SUM($I807:BV807)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BX$5,$H807/$G807,$H807-SUM($I807:BW807)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BY$5,$H807/$G807,$H807-SUM($I807:BX807)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>BZ$5,$H807/$G807,$H807-SUM($I807:BY807)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>CA$5,$H807/$G807,$H807-SUM($I807:BZ807)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>CB$5,$H807/$G807,$H807-SUM($I807:CA807)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D807,$G807=\"n/a\"),0,IF(SUM($D807,$G807+0.5)>CC$5,$H807/$G807,$H807-SUM($I807:CB807)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>J$5,$H808/$G808,$H808-SUM($I808:I808)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>K$5,$H808/$G808,$H808-SUM($I808:J808)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>L$5,$H808/$G808,$H808-SUM($I808:K808)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>M$5,$H808/$G808,$H808-SUM($I808:L808)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>N$5,$H808/$G808,$H808-SUM($I808:M808)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>O$5,$H808/$G808,$H808-SUM($I808:N808)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>P$5,$H808/$G808,$H808-SUM($I808:O808)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>Q$5,$H808/$G808,$H808-SUM($I808:P808)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>R$5,$H808/$G808,$H808-SUM($I808:Q808)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>S$5,$H808/$G808,$H808-SUM($I808:R808)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>T$5,$H808/$G808,$H808-SUM($I808:S808)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>U$5,$H808/$G808,$H808-SUM($I808:T808)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>V$5,$H808/$G808,$H808-SUM($I808:U808)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>W$5,$H808/$G808,$H808-SUM($I808:V808)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>X$5,$H808/$G808,$H808-SUM($I808:W808)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>Y$5,$H808/$G808,$H808-SUM($I808:X808)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>Z$5,$H808/$G808,$H808-SUM($I808:Y808)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AA$5,$H808/$G808,$H808-SUM($I808:Z808)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AB$5,$H808/$G808,$H808-SUM($I808:AA808)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AC$5,$H808/$G808,$H808-SUM($I808:AB808)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AD$5,$H808/$G808,$H808-SUM($I808:AC808)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AE$5,$H808/$G808,$H808-SUM($I808:AD808)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AF$5,$H808/$G808,$H808-SUM($I808:AE808)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AG$5,$H808/$G808,$H808-SUM($I808:AF808)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AH$5,$H808/$G808,$H808-SUM($I808:AG808)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AI$5,$H808/$G808,$H808-SUM($I808:AH808)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AJ$5,$H808/$G808,$H808-SUM($I808:AI808)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AK$5,$H808/$G808,$H808-SUM($I808:AJ808)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AL$5,$H808/$G808,$H808-SUM($I808:AK808)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AM$5,$H808/$G808,$H808-SUM($I808:AL808)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AN$5,$H808/$G808,$H808-SUM($I808:AM808)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AO$5,$H808/$G808,$H808-SUM($I808:AN808)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AP$5,$H808/$G808,$H808-SUM($I808:AO808)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AQ$5,$H808/$G808,$H808-SUM($I808:AP808)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AR$5,$H808/$G808,$H808-SUM($I808:AQ808)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AS$5,$H808/$G808,$H808-SUM($I808:AR808)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AT$5,$H808/$G808,$H808-SUM($I808:AS808)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AU$5,$H808/$G808,$H808-SUM($I808:AT808)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AV$5,$H808/$G808,$H808-SUM($I808:AU808)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AW$5,$H808/$G808,$H808-SUM($I808:AV808)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AX$5,$H808/$G808,$H808-SUM($I808:AW808)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AY$5,$H808/$G808,$H808-SUM($I808:AX808)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>AZ$5,$H808/$G808,$H808-SUM($I808:AY808)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BA$5,$H808/$G808,$H808-SUM($I808:AZ808)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BB$5,$H808/$G808,$H808-SUM($I808:BA808)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BC$5,$H808/$G808,$H808-SUM($I808:BB808)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BD$5,$H808/$G808,$H808-SUM($I808:BC808)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BE$5,$H808/$G808,$H808-SUM($I808:BD808)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BF$5,$H808/$G808,$H808-SUM($I808:BE808)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BG$5,$H808/$G808,$H808-SUM($I808:BF808)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BH$5,$H808/$G808,$H808-SUM($I808:BG808)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BI$5,$H808/$G808,$H808-SUM($I808:BH808)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BJ$5,$H808/$G808,$H808-SUM($I808:BI808)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BK$5,$H808/$G808,$H808-SUM($I808:BJ808)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BL$5,$H808/$G808,$H808-SUM($I808:BK808)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BM$5,$H808/$G808,$H808-SUM($I808:BL808)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BN$5,$H808/$G808,$H808-SUM($I808:BM808)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BO$5,$H808/$G808,$H808-SUM($I808:BN808)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BP$5,$H808/$G808,$H808-SUM($I808:BO808)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BQ$5,$H808/$G808,$H808-SUM($I808:BP808)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BR$5,$H808/$G808,$H808-SUM($I808:BQ808)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BS$5,$H808/$G808,$H808-SUM($I808:BR808)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BT$5,$H808/$G808,$H808-SUM($I808:BS808)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BU$5,$H808/$G808,$H808-SUM($I808:BT808)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BV$5,$H808/$G808,$H808-SUM($I808:BU808)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BW$5,$H808/$G808,$H808-SUM($I808:BV808)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BX$5,$H808/$G808,$H808-SUM($I808:BW808)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BY$5,$H808/$G808,$H808-SUM($I808:BX808)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>BZ$5,$H808/$G808,$H808-SUM($I808:BY808)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>CA$5,$H808/$G808,$H808-SUM($I808:BZ808)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>CB$5,$H808/$G808,$H808-SUM($I808:CA808)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D808,$G808=\"n/a\"),0,IF(SUM($D808,$G808+0.5)>CC$5,$H808/$G808,$H808-SUM($I808:CB808)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>J$5,$H809/$G809,$H809-SUM($I809:I809)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>K$5,$H809/$G809,$H809-SUM($I809:J809)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>L$5,$H809/$G809,$H809-SUM($I809:K809)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>M$5,$H809/$G809,$H809-SUM($I809:L809)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>N$5,$H809/$G809,$H809-SUM($I809:M809)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>O$5,$H809/$G809,$H809-SUM($I809:N809)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>P$5,$H809/$G809,$H809-SUM($I809:O809)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>Q$5,$H809/$G809,$H809-SUM($I809:P809)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>R$5,$H809/$G809,$H809-SUM($I809:Q809)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>S$5,$H809/$G809,$H809-SUM($I809:R809)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>T$5,$H809/$G809,$H809-SUM($I809:S809)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>U$5,$H809/$G809,$H809-SUM($I809:T809)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>V$5,$H809/$G809,$H809-SUM($I809:U809)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>W$5,$H809/$G809,$H809-SUM($I809:V809)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>X$5,$H809/$G809,$H809-SUM($I809:W809)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>Y$5,$H809/$G809,$H809-SUM($I809:X809)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>Z$5,$H809/$G809,$H809-SUM($I809:Y809)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AA$5,$H809/$G809,$H809-SUM($I809:Z809)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AB$5,$H809/$G809,$H809-SUM($I809:AA809)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AC$5,$H809/$G809,$H809-SUM($I809:AB809)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AD$5,$H809/$G809,$H809-SUM($I809:AC809)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AE$5,$H809/$G809,$H809-SUM($I809:AD809)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AF$5,$H809/$G809,$H809-SUM($I809:AE809)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AG$5,$H809/$G809,$H809-SUM($I809:AF809)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AH$5,$H809/$G809,$H809-SUM($I809:AG809)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AI$5,$H809/$G809,$H809-SUM($I809:AH809)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AJ$5,$H809/$G809,$H809-SUM($I809:AI809)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AK$5,$H809/$G809,$H809-SUM($I809:AJ809)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AL$5,$H809/$G809,$H809-SUM($I809:AK809)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AM$5,$H809/$G809,$H809-SUM($I809:AL809)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AN$5,$H809/$G809,$H809-SUM($I809:AM809)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AO$5,$H809/$G809,$H809-SUM($I809:AN809)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AP$5,$H809/$G809,$H809-SUM($I809:AO809)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AQ$5,$H809/$G809,$H809-SUM($I809:AP809)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AR$5,$H809/$G809,$H809-SUM($I809:AQ809)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AS$5,$H809/$G809,$H809-SUM($I809:AR809)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AT$5,$H809/$G809,$H809-SUM($I809:AS809)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AU$5,$H809/$G809,$H809-SUM($I809:AT809)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AV$5,$H809/$G809,$H809-SUM($I809:AU809)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AW$5,$H809/$G809,$H809-SUM($I809:AV809)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AX$5,$H809/$G809,$H809-SUM($I809:AW809)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AY$5,$H809/$G809,$H809-SUM($I809:AX809)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>AZ$5,$H809/$G809,$H809-SUM($I809:AY809)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BA$5,$H809/$G809,$H809-SUM($I809:AZ809)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BB$5,$H809/$G809,$H809-SUM($I809:BA809)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BC$5,$H809/$G809,$H809-SUM($I809:BB809)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BD$5,$H809/$G809,$H809-SUM($I809:BC809)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BE$5,$H809/$G809,$H809-SUM($I809:BD809)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BF$5,$H809/$G809,$H809-SUM($I809:BE809)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BG$5,$H809/$G809,$H809-SUM($I809:BF809)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BH$5,$H809/$G809,$H809-SUM($I809:BG809)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BI$5,$H809/$G809,$H809-SUM($I809:BH809)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BJ$5,$H809/$G809,$H809-SUM($I809:BI809)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BK$5,$H809/$G809,$H809-SUM($I809:BJ809)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BL$5,$H809/$G809,$H809-SUM($I809:BK809)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BM$5,$H809/$G809,$H809-SUM($I809:BL809)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BN$5,$H809/$G809,$H809-SUM($I809:BM809)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BO$5,$H809/$G809,$H809-SUM($I809:BN809)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BP$5,$H809/$G809,$H809-SUM($I809:BO809)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BQ$5,$H809/$G809,$H809-SUM($I809:BP809)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BR$5,$H809/$G809,$H809-SUM($I809:BQ809)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BS$5,$H809/$G809,$H809-SUM($I809:BR809)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BT$5,$H809/$G809,$H809-SUM($I809:BS809)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BU$5,$H809/$G809,$H809-SUM($I809:BT809)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BV$5,$H809/$G809,$H809-SUM($I809:BU809)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BW$5,$H809/$G809,$H809-SUM($I809:BV809)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BX$5,$H809/$G809,$H809-SUM($I809:BW809)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BY$5,$H809/$G809,$H809-SUM($I809:BX809)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>BZ$5,$H809/$G809,$H809-SUM($I809:BY809)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>CA$5,$H809/$G809,$H809-SUM($I809:BZ809)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>CB$5,$H809/$G809,$H809-SUM($I809:CA809)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D809,$G809=\"n/a\"),0,IF(SUM($D809,$G809+0.5)>CC$5,$H809/$G809,$H809-SUM($I809:CB809)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>J$5,$H810/$G810,$H810-SUM($I810:I810)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>K$5,$H810/$G810,$H810-SUM($I810:J810)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>L$5,$H810/$G810,$H810-SUM($I810:K810)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>M$5,$H810/$G810,$H810-SUM($I810:L810)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>N$5,$H810/$G810,$H810-SUM($I810:M810)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>O$5,$H810/$G810,$H810-SUM($I810:N810)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>P$5,$H810/$G810,$H810-SUM($I810:O810)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>Q$5,$H810/$G810,$H810-SUM($I810:P810)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>R$5,$H810/$G810,$H810-SUM($I810:Q810)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>S$5,$H810/$G810,$H810-SUM($I810:R810)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>T$5,$H810/$G810,$H810-SUM($I810:S810)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>U$5,$H810/$G810,$H810-SUM($I810:T810)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>V$5,$H810/$G810,$H810-SUM($I810:U810)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>W$5,$H810/$G810,$H810-SUM($I810:V810)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>X$5,$H810/$G810,$H810-SUM($I810:W810)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>Y$5,$H810/$G810,$H810-SUM($I810:X810)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>Z$5,$H810/$G810,$H810-SUM($I810:Y810)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AA$5,$H810/$G810,$H810-SUM($I810:Z810)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AB$5,$H810/$G810,$H810-SUM($I810:AA810)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AC$5,$H810/$G810,$H810-SUM($I810:AB810)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AD$5,$H810/$G810,$H810-SUM($I810:AC810)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AE$5,$H810/$G810,$H810-SUM($I810:AD810)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AF$5,$H810/$G810,$H810-SUM($I810:AE810)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AG$5,$H810/$G810,$H810-SUM($I810:AF810)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AH$5,$H810/$G810,$H810-SUM($I810:AG810)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AI$5,$H810/$G810,$H810-SUM($I810:AH810)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AJ$5,$H810/$G810,$H810-SUM($I810:AI810)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AK$5,$H810/$G810,$H810-SUM($I810:AJ810)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AL$5,$H810/$G810,$H810-SUM($I810:AK810)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AM$5,$H810/$G810,$H810-SUM($I810:AL810)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AN$5,$H810/$G810,$H810-SUM($I810:AM810)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AO$5,$H810/$G810,$H810-SUM($I810:AN810)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AP$5,$H810/$G810,$H810-SUM($I810:AO810)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AQ$5,$H810/$G810,$H810-SUM($I810:AP810)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AR$5,$H810/$G810,$H810-SUM($I810:AQ810)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AS$5,$H810/$G810,$H810-SUM($I810:AR810)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AT$5,$H810/$G810,$H810-SUM($I810:AS810)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AU$5,$H810/$G810,$H810-SUM($I810:AT810)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AV$5,$H810/$G810,$H810-SUM($I810:AU810)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AW$5,$H810/$G810,$H810-SUM($I810:AV810)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AX$5,$H810/$G810,$H810-SUM($I810:AW810)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AY$5,$H810/$G810,$H810-SUM($I810:AX810)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>AZ$5,$H810/$G810,$H810-SUM($I810:AY810)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BA$5,$H810/$G810,$H810-SUM($I810:AZ810)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BB$5,$H810/$G810,$H810-SUM($I810:BA810)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BC$5,$H810/$G810,$H810-SUM($I810:BB810)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BD$5,$H810/$G810,$H810-SUM($I810:BC810)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BE$5,$H810/$G810,$H810-SUM($I810:BD810)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BF$5,$H810/$G810,$H810-SUM($I810:BE810)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BG$5,$H810/$G810,$H810-SUM($I810:BF810)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BH$5,$H810/$G810,$H810-SUM($I810:BG810)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BI$5,$H810/$G810,$H810-SUM($I810:BH810)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BJ$5,$H810/$G810,$H810-SUM($I810:BI810)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BK$5,$H810/$G810,$H810-SUM($I810:BJ810)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BL$5,$H810/$G810,$H810-SUM($I810:BK810)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BM$5,$H810/$G810,$H810-SUM($I810:BL810)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BN$5,$H810/$G810,$H810-SUM($I810:BM810)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BO$5,$H810/$G810,$H810-SUM($I810:BN810)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BP$5,$H810/$G810,$H810-SUM($I810:BO810)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BQ$5,$H810/$G810,$H810-SUM($I810:BP810)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BR$5,$H810/$G810,$H810-SUM($I810:BQ810)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BS$5,$H810/$G810,$H810-SUM($I810:BR810)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BT$5,$H810/$G810,$H810-SUM($I810:BS810)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BU$5,$H810/$G810,$H810-SUM($I810:BT810)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BV$5,$H810/$G810,$H810-SUM($I810:BU810)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BW$5,$H810/$G810,$H810-SUM($I810:BV810)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BX$5,$H810/$G810,$H810-SUM($I810:BW810)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BY$5,$H810/$G810,$H810-SUM($I810:BX810)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>BZ$5,$H810/$G810,$H810-SUM($I810:BY810)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>CA$5,$H810/$G810,$H810-SUM($I810:BZ810)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>CB$5,$H810/$G810,$H810-SUM($I810:CA810)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D810,$G810=\"n/a\"),0,IF(SUM($D810,$G810+0.5)>CC$5,$H810/$G810,$H810-SUM($I810:CB810)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>J$5,$H811/$G811,$H811-SUM($I811:I811)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>K$5,$H811/$G811,$H811-SUM($I811:J811)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>L$5,$H811/$G811,$H811-SUM($I811:K811)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>M$5,$H811/$G811,$H811-SUM($I811:L811)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>N$5,$H811/$G811,$H811-SUM($I811:M811)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>O$5,$H811/$G811,$H811-SUM($I811:N811)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>P$5,$H811/$G811,$H811-SUM($I811:O811)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>Q$5,$H811/$G811,$H811-SUM($I811:P811)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>R$5,$H811/$G811,$H811-SUM($I811:Q811)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>S$5,$H811/$G811,$H811-SUM($I811:R811)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>T$5,$H811/$G811,$H811-SUM($I811:S811)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>U$5,$H811/$G811,$H811-SUM($I811:T811)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>V$5,$H811/$G811,$H811-SUM($I811:U811)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>W$5,$H811/$G811,$H811-SUM($I811:V811)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>X$5,$H811/$G811,$H811-SUM($I811:W811)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>Y$5,$H811/$G811,$H811-SUM($I811:X811)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>Z$5,$H811/$G811,$H811-SUM($I811:Y811)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AA$5,$H811/$G811,$H811-SUM($I811:Z811)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AB$5,$H811/$G811,$H811-SUM($I811:AA811)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AC$5,$H811/$G811,$H811-SUM($I811:AB811)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AD$5,$H811/$G811,$H811-SUM($I811:AC811)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AE$5,$H811/$G811,$H811-SUM($I811:AD811)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AF$5,$H811/$G811,$H811-SUM($I811:AE811)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AG$5,$H811/$G811,$H811-SUM($I811:AF811)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AH$5,$H811/$G811,$H811-SUM($I811:AG811)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AI$5,$H811/$G811,$H811-SUM($I811:AH811)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AJ$5,$H811/$G811,$H811-SUM($I811:AI811)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AK$5,$H811/$G811,$H811-SUM($I811:AJ811)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AL$5,$H811/$G811,$H811-SUM($I811:AK811)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AM$5,$H811/$G811,$H811-SUM($I811:AL811)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AN$5,$H811/$G811,$H811-SUM($I811:AM811)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AO$5,$H811/$G811,$H811-SUM($I811:AN811)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AP$5,$H811/$G811,$H811-SUM($I811:AO811)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AQ$5,$H811/$G811,$H811-SUM($I811:AP811)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AR$5,$H811/$G811,$H811-SUM($I811:AQ811)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AS$5,$H811/$G811,$H811-SUM($I811:AR811)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AT$5,$H811/$G811,$H811-SUM($I811:AS811)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AU$5,$H811/$G811,$H811-SUM($I811:AT811)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AV$5,$H811/$G811,$H811-SUM($I811:AU811)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AW$5,$H811/$G811,$H811-SUM($I811:AV811)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AX$5,$H811/$G811,$H811-SUM($I811:AW811)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AY$5,$H811/$G811,$H811-SUM($I811:AX811)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>AZ$5,$H811/$G811,$H811-SUM($I811:AY811)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BA$5,$H811/$G811,$H811-SUM($I811:AZ811)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BB$5,$H811/$G811,$H811-SUM($I811:BA811)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BC$5,$H811/$G811,$H811-SUM($I811:BB811)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BD$5,$H811/$G811,$H811-SUM($I811:BC811)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BE$5,$H811/$G811,$H811-SUM($I811:BD811)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BF$5,$H811/$G811,$H811-SUM($I811:BE811)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BG$5,$H811/$G811,$H811-SUM($I811:BF811)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BH$5,$H811/$G811,$H811-SUM($I811:BG811)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BI$5,$H811/$G811,$H811-SUM($I811:BH811)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BJ$5,$H811/$G811,$H811-SUM($I811:BI811)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BK$5,$H811/$G811,$H811-SUM($I811:BJ811)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BL$5,$H811/$G811,$H811-SUM($I811:BK811)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BM$5,$H811/$G811,$H811-SUM($I811:BL811)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BN$5,$H811/$G811,$H811-SUM($I811:BM811)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BO$5,$H811/$G811,$H811-SUM($I811:BN811)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BP$5,$H811/$G811,$H811-SUM($I811:BO811)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BQ$5,$H811/$G811,$H811-SUM($I811:BP811)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BR$5,$H811/$G811,$H811-SUM($I811:BQ811)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BS$5,$H811/$G811,$H811-SUM($I811:BR811)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BT$5,$H811/$G811,$H811-SUM($I811:BS811)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BU$5,$H811/$G811,$H811-SUM($I811:BT811)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BV$5,$H811/$G811,$H811-SUM($I811:BU811)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BW$5,$H811/$G811,$H811-SUM($I811:BV811)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BX$5,$H811/$G811,$H811-SUM($I811:BW811)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BY$5,$H811/$G811,$H811-SUM($I811:BX811)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>BZ$5,$H811/$G811,$H811-SUM($I811:BY811)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>CA$5,$H811/$G811,$H811-SUM($I811:BZ811)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>CB$5,$H811/$G811,$H811-SUM($I811:CA811)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D811,$G811=\"n/a\"),0,IF(SUM($D811,$G811+0.5)>CC$5,$H811/$G811,$H811-SUM($I811:CB811)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>J$5,$H812/$G812,$H812-SUM($I812:I812)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>K$5,$H812/$G812,$H812-SUM($I812:J812)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>L$5,$H812/$G812,$H812-SUM($I812:K812)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>M$5,$H812/$G812,$H812-SUM($I812:L812)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>N$5,$H812/$G812,$H812-SUM($I812:M812)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>O$5,$H812/$G812,$H812-SUM($I812:N812)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>P$5,$H812/$G812,$H812-SUM($I812:O812)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>Q$5,$H812/$G812,$H812-SUM($I812:P812)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>R$5,$H812/$G812,$H812-SUM($I812:Q812)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>S$5,$H812/$G812,$H812-SUM($I812:R812)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>T$5,$H812/$G812,$H812-SUM($I812:S812)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>U$5,$H812/$G812,$H812-SUM($I812:T812)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>V$5,$H812/$G812,$H812-SUM($I812:U812)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>W$5,$H812/$G812,$H812-SUM($I812:V812)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>X$5,$H812/$G812,$H812-SUM($I812:W812)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>Y$5,$H812/$G812,$H812-SUM($I812:X812)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>Z$5,$H812/$G812,$H812-SUM($I812:Y812)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AA$5,$H812/$G812,$H812-SUM($I812:Z812)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AB$5,$H812/$G812,$H812-SUM($I812:AA812)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AC$5,$H812/$G812,$H812-SUM($I812:AB812)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AD$5,$H812/$G812,$H812-SUM($I812:AC812)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AE$5,$H812/$G812,$H812-SUM($I812:AD812)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AF$5,$H812/$G812,$H812-SUM($I812:AE812)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AG$5,$H812/$G812,$H812-SUM($I812:AF812)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AH$5,$H812/$G812,$H812-SUM($I812:AG812)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AI$5,$H812/$G812,$H812-SUM($I812:AH812)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AJ$5,$H812/$G812,$H812-SUM($I812:AI812)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AK$5,$H812/$G812,$H812-SUM($I812:AJ812)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AL$5,$H812/$G812,$H812-SUM($I812:AK812)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AM$5,$H812/$G812,$H812-SUM($I812:AL812)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AN$5,$H812/$G812,$H812-SUM($I812:AM812)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AO$5,$H812/$G812,$H812-SUM($I812:AN812)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AP$5,$H812/$G812,$H812-SUM($I812:AO812)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AQ$5,$H812/$G812,$H812-SUM($I812:AP812)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AR$5,$H812/$G812,$H812-SUM($I812:AQ812)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AS$5,$H812/$G812,$H812-SUM($I812:AR812)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AT$5,$H812/$G812,$H812-SUM($I812:AS812)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AU$5,$H812/$G812,$H812-SUM($I812:AT812)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AV$5,$H812/$G812,$H812-SUM($I812:AU812)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AW$5,$H812/$G812,$H812-SUM($I812:AV812)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AX$5,$H812/$G812,$H812-SUM($I812:AW812)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AY$5,$H812/$G812,$H812-SUM($I812:AX812)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>AZ$5,$H812/$G812,$H812-SUM($I812:AY812)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BA$5,$H812/$G812,$H812-SUM($I812:AZ812)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BB$5,$H812/$G812,$H812-SUM($I812:BA812)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BC$5,$H812/$G812,$H812-SUM($I812:BB812)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BD$5,$H812/$G812,$H812-SUM($I812:BC812)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BE$5,$H812/$G812,$H812-SUM($I812:BD812)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BF$5,$H812/$G812,$H812-SUM($I812:BE812)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BG$5,$H812/$G812,$H812-SUM($I812:BF812)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BH$5,$H812/$G812,$H812-SUM($I812:BG812)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BI$5,$H812/$G812,$H812-SUM($I812:BH812)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BJ$5,$H812/$G812,$H812-SUM($I812:BI812)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BK$5,$H812/$G812,$H812-SUM($I812:BJ812)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BL$5,$H812/$G812,$H812-SUM($I812:BK812)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BM$5,$H812/$G812,$H812-SUM($I812:BL812)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BN$5,$H812/$G812,$H812-SUM($I812:BM812)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BO$5,$H812/$G812,$H812-SUM($I812:BN812)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BP$5,$H812/$G812,$H812-SUM($I812:BO812)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BQ$5,$H812/$G812,$H812-SUM($I812:BP812)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BR$5,$H812/$G812,$H812-SUM($I812:BQ812)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BS$5,$H812/$G812,$H812-SUM($I812:BR812)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BT$5,$H812/$G812,$H812-SUM($I812:BS812)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BU$5,$H812/$G812,$H812-SUM($I812:BT812)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BV$5,$H812/$G812,$H812-SUM($I812:BU812)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BW$5,$H812/$G812,$H812-SUM($I812:BV812)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BX$5,$H812/$G812,$H812-SUM($I812:BW812)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BY$5,$H812/$G812,$H812-SUM($I812:BX812)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>BZ$5,$H812/$G812,$H812-SUM($I812:BY812)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>CA$5,$H812/$G812,$H812-SUM($I812:BZ812)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>CB$5,$H812/$G812,$H812-SUM($I812:CA812)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D812,$G812=\"n/a\"),0,IF(SUM($D812,$G812+0.5)>CC$5,$H812/$G812,$H812-SUM($I812:CB812)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>J$5,$H813/$G813,$H813-SUM($I813:I813)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>K$5,$H813/$G813,$H813-SUM($I813:J813)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>L$5,$H813/$G813,$H813-SUM($I813:K813)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>M$5,$H813/$G813,$H813-SUM($I813:L813)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>N$5,$H813/$G813,$H813-SUM($I813:M813)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>O$5,$H813/$G813,$H813-SUM($I813:N813)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>P$5,$H813/$G813,$H813-SUM($I813:O813)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>Q$5,$H813/$G813,$H813-SUM($I813:P813)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>R$5,$H813/$G813,$H813-SUM($I813:Q813)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>S$5,$H813/$G813,$H813-SUM($I813:R813)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>T$5,$H813/$G813,$H813-SUM($I813:S813)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>U$5,$H813/$G813,$H813-SUM($I813:T813)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>V$5,$H813/$G813,$H813-SUM($I813:U813)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>W$5,$H813/$G813,$H813-SUM($I813:V813)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>X$5,$H813/$G813,$H813-SUM($I813:W813)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>Y$5,$H813/$G813,$H813-SUM($I813:X813)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>Z$5,$H813/$G813,$H813-SUM($I813:Y813)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AA$5,$H813/$G813,$H813-SUM($I813:Z813)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AB$5,$H813/$G813,$H813-SUM($I813:AA813)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AC$5,$H813/$G813,$H813-SUM($I813:AB813)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AD$5,$H813/$G813,$H813-SUM($I813:AC813)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AE$5,$H813/$G813,$H813-SUM($I813:AD813)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AF$5,$H813/$G813,$H813-SUM($I813:AE813)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AG$5,$H813/$G813,$H813-SUM($I813:AF813)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AH$5,$H813/$G813,$H813-SUM($I813:AG813)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AI$5,$H813/$G813,$H813-SUM($I813:AH813)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AJ$5,$H813/$G813,$H813-SUM($I813:AI813)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AK$5,$H813/$G813,$H813-SUM($I813:AJ813)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AL$5,$H813/$G813,$H813-SUM($I813:AK813)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AM$5,$H813/$G813,$H813-SUM($I813:AL813)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AN$5,$H813/$G813,$H813-SUM($I813:AM813)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AO$5,$H813/$G813,$H813-SUM($I813:AN813)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AP$5,$H813/$G813,$H813-SUM($I813:AO813)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AQ$5,$H813/$G813,$H813-SUM($I813:AP813)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AR$5,$H813/$G813,$H813-SUM($I813:AQ813)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AS$5,$H813/$G813,$H813-SUM($I813:AR813)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AT$5,$H813/$G813,$H813-SUM($I813:AS813)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AU$5,$H813/$G813,$H813-SUM($I813:AT813)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AV$5,$H813/$G813,$H813-SUM($I813:AU813)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AW$5,$H813/$G813,$H813-SUM($I813:AV813)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AX$5,$H813/$G813,$H813-SUM($I813:AW813)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AY$5,$H813/$G813,$H813-SUM($I813:AX813)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>AZ$5,$H813/$G813,$H813-SUM($I813:AY813)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BA$5,$H813/$G813,$H813-SUM($I813:AZ813)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BB$5,$H813/$G813,$H813-SUM($I813:BA813)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BC$5,$H813/$G813,$H813-SUM($I813:BB813)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BD$5,$H813/$G813,$H813-SUM($I813:BC813)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BE$5,$H813/$G813,$H813-SUM($I813:BD813)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BF$5,$H813/$G813,$H813-SUM($I813:BE813)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BG$5,$H813/$G813,$H813-SUM($I813:BF813)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BH$5,$H813/$G813,$H813-SUM($I813:BG813)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BI$5,$H813/$G813,$H813-SUM($I813:BH813)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BJ$5,$H813/$G813,$H813-SUM($I813:BI813)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BK$5,$H813/$G813,$H813-SUM($I813:BJ813)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BL$5,$H813/$G813,$H813-SUM($I813:BK813)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BM$5,$H813/$G813,$H813-SUM($I813:BL813)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BN$5,$H813/$G813,$H813-SUM($I813:BM813)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BO$5,$H813/$G813,$H813-SUM($I813:BN813)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BP$5,$H813/$G813,$H813-SUM($I813:BO813)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BQ$5,$H813/$G813,$H813-SUM($I813:BP813)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BR$5,$H813/$G813,$H813-SUM($I813:BQ813)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BS$5,$H813/$G813,$H813-SUM($I813:BR813)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BT$5,$H813/$G813,$H813-SUM($I813:BS813)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BU$5,$H813/$G813,$H813-SUM($I813:BT813)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BV$5,$H813/$G813,$H813-SUM($I813:BU813)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BW$5,$H813/$G813,$H813-SUM($I813:BV813)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BX$5,$H813/$G813,$H813-SUM($I813:BW813)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BY$5,$H813/$G813,$H813-SUM($I813:BX813)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>BZ$5,$H813/$G813,$H813-SUM($I813:BY813)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>CA$5,$H813/$G813,$H813-SUM($I813:BZ813)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>CB$5,$H813/$G813,$H813-SUM($I813:CA813)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D813,$G813=\"n/a\"),0,IF(SUM($D813,$G813+0.5)>CC$5,$H813/$G813,$H813-SUM($I813:CB813)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>J$5,$H814/$G814,$H814-SUM($I814:I814)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>K$5,$H814/$G814,$H814-SUM($I814:J814)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>L$5,$H814/$G814,$H814-SUM($I814:K814)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>M$5,$H814/$G814,$H814-SUM($I814:L814)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>N$5,$H814/$G814,$H814-SUM($I814:M814)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>O$5,$H814/$G814,$H814-SUM($I814:N814)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>P$5,$H814/$G814,$H814-SUM($I814:O814)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>Q$5,$H814/$G814,$H814-SUM($I814:P814)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>R$5,$H814/$G814,$H814-SUM($I814:Q814)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>S$5,$H814/$G814,$H814-SUM($I814:R814)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>T$5,$H814/$G814,$H814-SUM($I814:S814)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>U$5,$H814/$G814,$H814-SUM($I814:T814)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>V$5,$H814/$G814,$H814-SUM($I814:U814)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>W$5,$H814/$G814,$H814-SUM($I814:V814)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>X$5,$H814/$G814,$H814-SUM($I814:W814)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>Y$5,$H814/$G814,$H814-SUM($I814:X814)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>Z$5,$H814/$G814,$H814-SUM($I814:Y814)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AA$5,$H814/$G814,$H814-SUM($I814:Z814)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AB$5,$H814/$G814,$H814-SUM($I814:AA814)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AC$5,$H814/$G814,$H814-SUM($I814:AB814)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AD$5,$H814/$G814,$H814-SUM($I814:AC814)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AE$5,$H814/$G814,$H814-SUM($I814:AD814)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AF$5,$H814/$G814,$H814-SUM($I814:AE814)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AG$5,$H814/$G814,$H814-SUM($I814:AF814)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AH$5,$H814/$G814,$H814-SUM($I814:AG814)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AI$5,$H814/$G814,$H814-SUM($I814:AH814)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AJ$5,$H814/$G814,$H814-SUM($I814:AI814)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AK$5,$H814/$G814,$H814-SUM($I814:AJ814)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AL$5,$H814/$G814,$H814-SUM($I814:AK814)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AM$5,$H814/$G814,$H814-SUM($I814:AL814)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AN$5,$H814/$G814,$H814-SUM($I814:AM814)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AO$5,$H814/$G814,$H814-SUM($I814:AN814)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AP$5,$H814/$G814,$H814-SUM($I814:AO814)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AQ$5,$H814/$G814,$H814-SUM($I814:AP814)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AR$5,$H814/$G814,$H814-SUM($I814:AQ814)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AS$5,$H814/$G814,$H814-SUM($I814:AR814)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AT$5,$H814/$G814,$H814-SUM($I814:AS814)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AU$5,$H814/$G814,$H814-SUM($I814:AT814)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AV$5,$H814/$G814,$H814-SUM($I814:AU814)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AW$5,$H814/$G814,$H814-SUM($I814:AV814)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AX$5,$H814/$G814,$H814-SUM($I814:AW814)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AY$5,$H814/$G814,$H814-SUM($I814:AX814)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>AZ$5,$H814/$G814,$H814-SUM($I814:AY814)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BA$5,$H814/$G814,$H814-SUM($I814:AZ814)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BB$5,$H814/$G814,$H814-SUM($I814:BA814)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BC$5,$H814/$G814,$H814-SUM($I814:BB814)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BD$5,$H814/$G814,$H814-SUM($I814:BC814)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BE$5,$H814/$G814,$H814-SUM($I814:BD814)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BF$5,$H814/$G814,$H814-SUM($I814:BE814)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BG$5,$H814/$G814,$H814-SUM($I814:BF814)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BH$5,$H814/$G814,$H814-SUM($I814:BG814)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BI$5,$H814/$G814,$H814-SUM($I814:BH814)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BJ$5,$H814/$G814,$H814-SUM($I814:BI814)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BK$5,$H814/$G814,$H814-SUM($I814:BJ814)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BL$5,$H814/$G814,$H814-SUM($I814:BK814)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BM$5,$H814/$G814,$H814-SUM($I814:BL814)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BN$5,$H814/$G814,$H814-SUM($I814:BM814)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BO$5,$H814/$G814,$H814-SUM($I814:BN814)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BP$5,$H814/$G814,$H814-SUM($I814:BO814)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BQ$5,$H814/$G814,$H814-SUM($I814:BP814)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BR$5,$H814/$G814,$H814-SUM($I814:BQ814)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BS$5,$H814/$G814,$H814-SUM($I814:BR814)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BT$5,$H814/$G814,$H814-SUM($I814:BS814)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BU$5,$H814/$G814,$H814-SUM($I814:BT814)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BV$5,$H814/$G814,$H814-SUM($I814:BU814)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BW$5,$H814/$G814,$H814-SUM($I814:BV814)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BX$5,$H814/$G814,$H814-SUM($I814:BW814)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BY$5,$H814/$G814,$H814-SUM($I814:BX814)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>BZ$5,$H814/$G814,$H814-SUM($I814:BY814)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>CA$5,$H814/$G814,$H814-SUM($I814:BZ814)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>CB$5,$H814/$G814,$H814-SUM($I814:CA814)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D814,$G814=\"n/a\"),0,IF(SUM($D814,$G814+0.5)>CC$5,$H814/$G814,$H814-SUM($I814:CB814)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>J$5,$H815/$G815,$H815-SUM($I815:I815)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>K$5,$H815/$G815,$H815-SUM($I815:J815)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>L$5,$H815/$G815,$H815-SUM($I815:K815)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>M$5,$H815/$G815,$H815-SUM($I815:L815)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>N$5,$H815/$G815,$H815-SUM($I815:M815)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>O$5,$H815/$G815,$H815-SUM($I815:N815)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>P$5,$H815/$G815,$H815-SUM($I815:O815)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>Q$5,$H815/$G815,$H815-SUM($I815:P815)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>R$5,$H815/$G815,$H815-SUM($I815:Q815)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>S$5,$H815/$G815,$H815-SUM($I815:R815)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>T$5,$H815/$G815,$H815-SUM($I815:S815)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>U$5,$H815/$G815,$H815-SUM($I815:T815)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>V$5,$H815/$G815,$H815-SUM($I815:U815)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>W$5,$H815/$G815,$H815-SUM($I815:V815)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>X$5,$H815/$G815,$H815-SUM($I815:W815)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>Y$5,$H815/$G815,$H815-SUM($I815:X815)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>Z$5,$H815/$G815,$H815-SUM($I815:Y815)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AA$5,$H815/$G815,$H815-SUM($I815:Z815)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AB$5,$H815/$G815,$H815-SUM($I815:AA815)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AC$5,$H815/$G815,$H815-SUM($I815:AB815)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AD$5,$H815/$G815,$H815-SUM($I815:AC815)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AE$5,$H815/$G815,$H815-SUM($I815:AD815)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AF$5,$H815/$G815,$H815-SUM($I815:AE815)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AG$5,$H815/$G815,$H815-SUM($I815:AF815)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AH$5,$H815/$G815,$H815-SUM($I815:AG815)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AI$5,$H815/$G815,$H815-SUM($I815:AH815)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AJ$5,$H815/$G815,$H815-SUM($I815:AI815)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AK$5,$H815/$G815,$H815-SUM($I815:AJ815)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AL$5,$H815/$G815,$H815-SUM($I815:AK815)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AM$5,$H815/$G815,$H815-SUM($I815:AL815)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AN$5,$H815/$G815,$H815-SUM($I815:AM815)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AO$5,$H815/$G815,$H815-SUM($I815:AN815)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AP$5,$H815/$G815,$H815-SUM($I815:AO815)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AQ$5,$H815/$G815,$H815-SUM($I815:AP815)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AR$5,$H815/$G815,$H815-SUM($I815:AQ815)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AS$5,$H815/$G815,$H815-SUM($I815:AR815)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AT$5,$H815/$G815,$H815-SUM($I815:AS815)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AU$5,$H815/$G815,$H815-SUM($I815:AT815)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AV$5,$H815/$G815,$H815-SUM($I815:AU815)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AW$5,$H815/$G815,$H815-SUM($I815:AV815)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AX$5,$H815/$G815,$H815-SUM($I815:AW815)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AY$5,$H815/$G815,$H815-SUM($I815:AX815)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>AZ$5,$H815/$G815,$H815-SUM($I815:AY815)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BA$5,$H815/$G815,$H815-SUM($I815:AZ815)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BB$5,$H815/$G815,$H815-SUM($I815:BA815)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BC$5,$H815/$G815,$H815-SUM($I815:BB815)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BD$5,$H815/$G815,$H815-SUM($I815:BC815)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BE$5,$H815/$G815,$H815-SUM($I815:BD815)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BF$5,$H815/$G815,$H815-SUM($I815:BE815)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BG$5,$H815/$G815,$H815-SUM($I815:BF815)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BH$5,$H815/$G815,$H815-SUM($I815:BG815)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BI$5,$H815/$G815,$H815-SUM($I815:BH815)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BJ$5,$H815/$G815,$H815-SUM($I815:BI815)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BK$5,$H815/$G815,$H815-SUM($I815:BJ815)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BL$5,$H815/$G815,$H815-SUM($I815:BK815)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BM$5,$H815/$G815,$H815-SUM($I815:BL815)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BN$5,$H815/$G815,$H815-SUM($I815:BM815)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BO$5,$H815/$G815,$H815-SUM($I815:BN815)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BP$5,$H815/$G815,$H815-SUM($I815:BO815)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BQ$5,$H815/$G815,$H815-SUM($I815:BP815)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BR$5,$H815/$G815,$H815-SUM($I815:BQ815)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BS$5,$H815/$G815,$H815-SUM($I815:BR815)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BT$5,$H815/$G815,$H815-SUM($I815:BS815)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BU$5,$H815/$G815,$H815-SUM($I815:BT815)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BV$5,$H815/$G815,$H815-SUM($I815:BU815)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BW$5,$H815/$G815,$H815-SUM($I815:BV815)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BX$5,$H815/$G815,$H815-SUM($I815:BW815)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BY$5,$H815/$G815,$H815-SUM($I815:BX815)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>BZ$5,$H815/$G815,$H815-SUM($I815:BY815)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>CA$5,$H815/$G815,$H815-SUM($I815:BZ815)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>CB$5,$H815/$G815,$H815-SUM($I815:CA815)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D815,$G815=\"n/a\"),0,IF(SUM($D815,$G815+0.5)>CC$5,$H815/$G815,$H815-SUM($I815:CB815)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B764&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J767,J773:J774,J777:J778,J786:J815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV767,BV773:BV774,BV777:BV778,BV786:BV815)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J783-SUM(J786:J815)+I818","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV783-SUM(BV786:BV815)+BU818","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B764","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J768+J771+J779+J818","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV768+BV771+BV779+BV818","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B821,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$32","v":0},null,null,null,null,null," ",2010,{"$f":"I821+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU821+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A821)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A821)","v":0},null,{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:I824))),(MAX($H824/$G824,$H824-SUM($I824:I824)))))*J$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:J824))),(MAX($H824/$G824,$H824-SUM($I824:J824)))))*K$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:K824))),(MAX($H824/$G824,$H824-SUM($I824:K824)))))*L$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:L824))),(MAX($H824/$G824,$H824-SUM($I824:L824)))))*M$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:M824))),(MAX($H824/$G824,$H824-SUM($I824:M824)))))*N$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:N824))),(MAX($H824/$G824,$H824-SUM($I824:N824)))))*O$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:O824))),(MAX($H824/$G824,$H824-SUM($I824:O824)))))*P$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:P824))),(MAX($H824/$G824,$H824-SUM($I824:P824)))))*Q$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:Q824))),(MAX($H824/$G824,$H824-SUM($I824:Q824)))))*R$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:R824))),(MAX($H824/$G824,$H824-SUM($I824:R824)))))*S$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:S824))),(MAX($H824/$G824,$H824-SUM($I824:S824)))))*T$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:T824))),(MAX($H824/$G824,$H824-SUM($I824:T824)))))*U$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:U824))),(MAX($H824/$G824,$H824-SUM($I824:U824)))))*V$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:V824))),(MAX($H824/$G824,$H824-SUM($I824:V824)))))*W$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:W824))),(MAX($H824/$G824,$H824-SUM($I824:W824)))))*X$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:X824))),(MAX($H824/$G824,$H824-SUM($I824:X824)))))*Y$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:Y824))),(MAX($H824/$G824,$H824-SUM($I824:Y824)))))*Z$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:Z824))),(MAX($H824/$G824,$H824-SUM($I824:Z824)))))*AA$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AA824))),(MAX($H824/$G824,$H824-SUM($I824:AA824)))))*AB$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AB824))),(MAX($H824/$G824,$H824-SUM($I824:AB824)))))*AC$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AC824))),(MAX($H824/$G824,$H824-SUM($I824:AC824)))))*AD$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AD824))),(MAX($H824/$G824,$H824-SUM($I824:AD824)))))*AE$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AE824))),(MAX($H824/$G824,$H824-SUM($I824:AE824)))))*AF$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AF824))),(MAX($H824/$G824,$H824-SUM($I824:AF824)))))*AG$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AG824))),(MAX($H824/$G824,$H824-SUM($I824:AG824)))))*AH$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AH824))),(MAX($H824/$G824,$H824-SUM($I824:AH824)))))*AI$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AI824))),(MAX($H824/$G824,$H824-SUM($I824:AI824)))))*AJ$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AJ824))),(MAX($H824/$G824,$H824-SUM($I824:AJ824)))))*AK$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AK824))),(MAX($H824/$G824,$H824-SUM($I824:AK824)))))*AL$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AL824))),(MAX($H824/$G824,$H824-SUM($I824:AL824)))))*AM$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AM824))),(MAX($H824/$G824,$H824-SUM($I824:AM824)))))*AN$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AN824))),(MAX($H824/$G824,$H824-SUM($I824:AN824)))))*AO$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AO824))),(MAX($H824/$G824,$H824-SUM($I824:AO824)))))*AP$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AP824))),(MAX($H824/$G824,$H824-SUM($I824:AP824)))))*AQ$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AQ824))),(MAX($H824/$G824,$H824-SUM($I824:AQ824)))))*AR$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AR824))),(MAX($H824/$G824,$H824-SUM($I824:AR824)))))*AS$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AS824))),(MAX($H824/$G824,$H824-SUM($I824:AS824)))))*AT$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AT824))),(MAX($H824/$G824,$H824-SUM($I824:AT824)))))*AU$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AU824))),(MAX($H824/$G824,$H824-SUM($I824:AU824)))))*AV$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AV824))),(MAX($H824/$G824,$H824-SUM($I824:AV824)))))*AW$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AW824))),(MAX($H824/$G824,$H824-SUM($I824:AW824)))))*AX$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AX824))),(MAX($H824/$G824,$H824-SUM($I824:AX824)))))*AY$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AY824))),(MAX($H824/$G824,$H824-SUM($I824:AY824)))))*AZ$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:AZ824))),(MAX($H824/$G824,$H824-SUM($I824:AZ824)))))*BA$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BA824))),(MAX($H824/$G824,$H824-SUM($I824:BA824)))))*BB$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BB824))),(MAX($H824/$G824,$H824-SUM($I824:BB824)))))*BC$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BC824))),(MAX($H824/$G824,$H824-SUM($I824:BC824)))))*BD$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BD824))),(MAX($H824/$G824,$H824-SUM($I824:BD824)))))*BE$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BE824))),(MAX($H824/$G824,$H824-SUM($I824:BE824)))))*BF$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BF824))),(MAX($H824/$G824,$H824-SUM($I824:BF824)))))*BG$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BG824))),(MAX($H824/$G824,$H824-SUM($I824:BG824)))))*BH$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BH824))),(MAX($H824/$G824,$H824-SUM($I824:BH824)))))*BI$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BI824))),(MAX($H824/$G824,$H824-SUM($I824:BI824)))))*BJ$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BJ824))),(MAX($H824/$G824,$H824-SUM($I824:BJ824)))))*BK$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BK824))),(MAX($H824/$G824,$H824-SUM($I824:BK824)))))*BL$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BL824))),(MAX($H824/$G824,$H824-SUM($I824:BL824)))))*BM$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BM824))),(MAX($H824/$G824,$H824-SUM($I824:BM824)))))*BN$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BN824))),(MAX($H824/$G824,$H824-SUM($I824:BN824)))))*BO$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BO824))),(MAX($H824/$G824,$H824-SUM($I824:BO824)))))*BP$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BP824))),(MAX($H824/$G824,$H824-SUM($I824:BP824)))))*BQ$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BQ824))),(MAX($H824/$G824,$H824-SUM($I824:BQ824)))))*BR$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BR824))),(MAX($H824/$G824,$H824-SUM($I824:BR824)))))*BS$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BS824))),(MAX($H824/$G824,$H824-SUM($I824:BS824)))))*BT$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BT824))),(MAX($H824/$G824,$H824-SUM($I824:BT824)))))*BU$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BU824))),(MAX($H824/$G824,$H824-SUM($I824:BU824)))))*BV$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BV824))),(MAX($H824/$G824,$H824-SUM($I824:BV824)))))*BW$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BW824))),(MAX($H824/$G824,$H824-SUM($I824:BW824)))))*BX$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BX824))),(MAX($H824/$G824,$H824-SUM($I824:BX824)))))*BY$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BY824))),(MAX($H824/$G824,$H824-SUM($I824:BY824)))))*BZ$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:BZ824))),(MAX($H824/$G824,$H824-SUM($I824:BZ824)))))*CA$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:CA824))),(MAX($H824/$G824,$H824-SUM($I824:CA824)))))*CB$14","v":0},{"$f":"IF(OR($G824=0,$G824=\"n/a\"),0,IF($H824>0,(MIN($H824/$G824,$H824-SUM($I824:CB824))),(MAX($H824/$G824,$H824-SUM($I824:CB824)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H824-SUM($J824:$CC824),2)=0,G824=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H824,I825)-J824","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H824,AO825)-AP824","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H824,BU825)-BV824","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B821,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B821=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A821)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A821)))","v":5},{"$f":"INDEX($J828:$CC828, MATCH(VALUE(LEFT(D830,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((J$5-$D830)>($G830),$H830-SUM(I830:$J830),$H830/($G830-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((K$5-$D830)>($G830),$H830-SUM(J830:$J830),$H830/($G830-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((L$5-$D830)>($G830),$H830-SUM($J830:K830),$H830/($G830-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((M$5-$D830)>($G830),$H830-SUM($J830:L830),$H830/($G830-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((N$5-$D830)>($G830),$H830-SUM($J830:M830),$H830/($G830-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((O$5-$D830)>($G830),$H830-SUM($J830:N830),$H830/($G830-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((P$5-$D830)>($G830),$H830-SUM($J830:O830),$H830/($G830-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((Q$5-$D830)>($G830),$H830-SUM($J830:P830),$H830/($G830-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((R$5-$D830)>($G830),$H830-SUM($J830:Q830),$H830/($G830-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((S$5-$D830)>($G830),$H830-SUM($J830:R830),$H830/($G830-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((T$5-$D830)>($G830),$H830-SUM($J830:S830),$H830/($G830-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((U$5-$D830)>($G830),$H830-SUM($J830:T830),$H830/($G830-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((V$5-$D830)>($G830),$H830-SUM($J830:U830),$H830/($G830-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((W$5-$D830)>($G830),$H830-SUM($J830:V830),$H830/($G830-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((X$5-$D830)>($G830),$H830-SUM($J830:W830),$H830/($G830-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((Y$5-$D830)>($G830),$H830-SUM($J830:X830),$H830/($G830-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((Z$5-$D830)>($G830),$H830-SUM($J830:Y830),$H830/($G830-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AA$5-$D830)>($G830),$H830-SUM($J830:Z830),$H830/($G830-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AB$5-$D830)>($G830),$H830-SUM($J830:AA830),$H830/($G830-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AC$5-$D830)>($G830),$H830-SUM($J830:AB830),$H830/($G830-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AD$5-$D830)>($G830),$H830-SUM($J830:AC830),$H830/($G830-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AE$5-$D830)>($G830),$H830-SUM($J830:AD830),$H830/($G830-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AF$5-$D830)>($G830),$H830-SUM($J830:AE830),$H830/($G830-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AG$5-$D830)>($G830),$H830-SUM($J830:AF830),$H830/($G830-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AH$5-$D830)>($G830),$H830-SUM($J830:AG830),$H830/($G830-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AI$5-$D830)>($G830),$H830-SUM($J830:AH830),$H830/($G830-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AJ$5-$D830)>($G830),$H830-SUM($J830:AI830),$H830/($G830-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AK$5-$D830)>($G830),$H830-SUM($J830:AJ830),$H830/($G830-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AL$5-$D830)>($G830),$H830-SUM($J830:AK830),$H830/($G830-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AM$5-$D830)>($G830),$H830-SUM($J830:AL830),$H830/($G830-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AN$5-$D830)>($G830),$H830-SUM($J830:AM830),$H830/($G830-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AO$5-$D830)>($G830),$H830-SUM($J830:AN830),$H830/($G830-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AP$5-$D830)>($G830),$H830-SUM($J830:AO830),$H830/($G830-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AQ$5-$D830)>($G830),$H830-SUM($J830:AP830),$H830/($G830-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AR$5-$D830)>($G830),$H830-SUM($J830:AQ830),$H830/($G830-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AS$5-$D830)>($G830),$H830-SUM($J830:AR830),$H830/($G830-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AT$5-$D830)>($G830),$H830-SUM($J830:AS830),$H830/($G830-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AU$5-$D830)>($G830),$H830-SUM($J830:AT830),$H830/($G830-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AV$5-$D830)>($G830),$H830-SUM($J830:AU830),$H830/($G830-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AW$5-$D830)>($G830),$H830-SUM($J830:AV830),$H830/($G830-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AX$5-$D830)>($G830),$H830-SUM($J830:AW830),$H830/($G830-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AY$5-$D830)>($G830),$H830-SUM($J830:AX830),$H830/($G830-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((AZ$5-$D830)>($G830),$H830-SUM($J830:AY830),$H830/($G830-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BA$5-$D830)>($G830),$H830-SUM($J830:AZ830),$H830/($G830-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BB$5-$D830)>($G830),$H830-SUM($J830:BA830),$H830/($G830-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BC$5-$D830)>($G830),$H830-SUM($J830:BB830),$H830/($G830-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BD$5-$D830)>($G830),$H830-SUM($J830:BC830),$H830/($G830-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BE$5-$D830)>($G830),$H830-SUM($J830:BD830),$H830/($G830-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BF$5-$D830)>($G830),$H830-SUM($J830:BE830),$H830/($G830-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BG$5-$D830)>($G830),$H830-SUM($J830:BF830),$H830/($G830-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BH$5-$D830)>($G830),$H830-SUM($J830:BG830),$H830/($G830-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BI$5-$D830)>($G830),$H830-SUM($J830:BH830),$H830/($G830-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BJ$5-$D830)>($G830),$H830-SUM($J830:BI830),$H830/($G830-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BK$5-$D830)>($G830),$H830-SUM($J830:BJ830),$H830/($G830-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BL$5-$D830)>($G830),$H830-SUM($J830:BK830),$H830/($G830-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BM$5-$D830)>($G830),$H830-SUM($J830:BL830),$H830/($G830-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BN$5-$D830)>($G830),$H830-SUM($J830:BM830),$H830/($G830-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BO$5-$D830)>($G830),$H830-SUM($J830:BN830),$H830/($G830-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BP$5-$D830)>($G830),$H830-SUM($J830:BO830),$H830/($G830-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BQ$5-$D830)>($G830),$H830-SUM($J830:BP830),$H830/($G830-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BR$5-$D830)>($G830),$H830-SUM($J830:BQ830),$H830/($G830-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BS$5-$D830)>($G830),$H830-SUM($J830:BR830),$H830/($G830-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BT$5-$D830)>($G830),$H830-SUM($J830:BS830),$H830/($G830-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BU$5-$D830)>($G830),$H830-SUM($J830:BT830),$H830/($G830-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BV$5-$D830)>($G830),$H830-SUM($J830:BU830),$H830/($G830-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BW$5-$D830)>($G830),$H830-SUM($J830:BV830),$H830/($G830-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BX$5-$D830)>($G830),$H830-SUM($J830:BW830),$H830/($G830-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BY$5-$D830)>($G830),$H830-SUM($J830:BX830),$H830/($G830-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((BZ$5-$D830)>($G830),$H830-SUM($J830:BY830),$H830/($G830-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((CA$5-$D830)>($G830),$H830-SUM($J830:BZ830),$H830/($G830-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((CB$5-$D830)>($G830),$H830-SUM($J830:CA830),$H830/($G830-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D830+reg_period_length),$G830=\"n/a\"),0,IF((CC$5-$D830)>($G830),$H830-SUM($J830:CB830),$H830/($G830-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H830-SUM($J830:$CC830),2)=0,G830=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G830","v":5},{"$f":"INDEX($J828:$CC828, MATCH(VALUE(LEFT(D831,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((J$5-$D831)>($G831),$H831-SUM(I831:$J831),$H831/($G831-reg_period_length+1)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((K$5-$D831)>($G831),$H831-SUM($J831:J831),$H831/($G831-reg_period_length+1)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((L$5-$D831)>($G831),$H831-SUM($J831:K831),$H831/($G831-reg_period_length+1)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((M$5-$D831)>($G831),$H831-SUM($J831:L831),$H831/($G831-reg_period_length+1)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((N$5-$D831)>($G831),$H831-SUM($J831:M831),$H831/($G831-reg_period_length+1)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((O$5-$D831)>($G831),$H831-SUM($J831:N831),$H831/($G831-reg_period_length+1)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((P$5-$D831)>($G831),$H831-SUM($J831:O831),$H831/($G831-reg_period_length+1)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((Q$5-$D831)>($G831),$H831-SUM($J831:P831),$H831/($G831-reg_period_length+1)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((R$5-$D831)>($G831),$H831-SUM($J831:Q831),$H831/($G831-reg_period_length+1)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((S$5-$D831)>($G831),$H831-SUM($J831:R831),$H831/($G831-reg_period_length+1)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((T$5-$D831)>($G831),$H831-SUM($J831:S831),$H831/($G831-reg_period_length+1)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((U$5-$D831)>($G831),$H831-SUM($J831:T831),$H831/($G831-reg_period_length+1)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((V$5-$D831)>($G831),$H831-SUM($J831:U831),$H831/($G831-reg_period_length+1)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((W$5-$D831)>($G831),$H831-SUM($J831:V831),$H831/($G831-reg_period_length+1)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((X$5-$D831)>($G831),$H831-SUM($J831:W831),$H831/($G831-reg_period_length+1)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((Y$5-$D831)>($G831),$H831-SUM($J831:X831),$H831/($G831-reg_period_length+1)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((Z$5-$D831)>($G831),$H831-SUM($J831:Y831),$H831/($G831-reg_period_length+1)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AA$5-$D831)>($G831),$H831-SUM($J831:Z831),$H831/($G831-reg_period_length+1)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AB$5-$D831)>($G831),$H831-SUM($J831:AA831),$H831/($G831-reg_period_length+1)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AC$5-$D831)>($G831),$H831-SUM($J831:AB831),$H831/($G831-reg_period_length+1)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AD$5-$D831)>($G831),$H831-SUM($J831:AC831),$H831/($G831-reg_period_length+1)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AE$5-$D831)>($G831),$H831-SUM($J831:AD831),$H831/($G831-reg_period_length+1)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AF$5-$D831)>($G831),$H831-SUM($J831:AE831),$H831/($G831-reg_period_length+1)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AG$5-$D831)>($G831),$H831-SUM($J831:AF831),$H831/($G831-reg_period_length+1)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AH$5-$D831)>($G831),$H831-SUM($J831:AG831),$H831/($G831-reg_period_length+1)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AI$5-$D831)>($G831),$H831-SUM($J831:AH831),$H831/($G831-reg_period_length+1)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AJ$5-$D831)>($G831),$H831-SUM($J831:AI831),$H831/($G831-reg_period_length+1)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AK$5-$D831)>($G831),$H831-SUM($J831:AJ831),$H831/($G831-reg_period_length+1)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AL$5-$D831)>($G831),$H831-SUM($J831:AK831),$H831/($G831-reg_period_length+1)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AM$5-$D831)>($G831),$H831-SUM($J831:AL831),$H831/($G831-reg_period_length+1)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AN$5-$D831)>($G831),$H831-SUM($J831:AM831),$H831/($G831-reg_period_length+1)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AO$5-$D831)>($G831),$H831-SUM($J831:AN831),$H831/($G831-reg_period_length+1)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AP$5-$D831)>($G831),$H831-SUM($J831:AO831),$H831/($G831-reg_period_length+1)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AQ$5-$D831)>($G831),$H831-SUM($J831:AP831),$H831/($G831-reg_period_length+1)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AR$5-$D831)>($G831),$H831-SUM($J831:AQ831),$H831/($G831-reg_period_length+1)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AS$5-$D831)>($G831),$H831-SUM($J831:AR831),$H831/($G831-reg_period_length+1)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AT$5-$D831)>($G831),$H831-SUM($J831:AS831),$H831/($G831-reg_period_length+1)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AU$5-$D831)>($G831),$H831-SUM($J831:AT831),$H831/($G831-reg_period_length+1)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AV$5-$D831)>($G831),$H831-SUM($J831:AU831),$H831/($G831-reg_period_length+1)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AW$5-$D831)>($G831),$H831-SUM($J831:AV831),$H831/($G831-reg_period_length+1)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AX$5-$D831)>($G831),$H831-SUM($J831:AW831),$H831/($G831-reg_period_length+1)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AY$5-$D831)>($G831),$H831-SUM($J831:AX831),$H831/($G831-reg_period_length+1)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((AZ$5-$D831)>($G831),$H831-SUM($J831:AY831),$H831/($G831-reg_period_length+1)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BA$5-$D831)>($G831),$H831-SUM($J831:AZ831),$H831/($G831-reg_period_length+1)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BB$5-$D831)>($G831),$H831-SUM($J831:BA831),$H831/($G831-reg_period_length+1)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BC$5-$D831)>($G831),$H831-SUM($J831:BB831),$H831/($G831-reg_period_length+1)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BD$5-$D831)>($G831),$H831-SUM($J831:BC831),$H831/($G831-reg_period_length+1)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BE$5-$D831)>($G831),$H831-SUM($J831:BD831),$H831/($G831-reg_period_length+1)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BF$5-$D831)>($G831),$H831-SUM($J831:BE831),$H831/($G831-reg_period_length+1)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BG$5-$D831)>($G831),$H831-SUM($J831:BF831),$H831/($G831-reg_period_length+1)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BH$5-$D831)>($G831),$H831-SUM($J831:BG831),$H831/($G831-reg_period_length+1)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BI$5-$D831)>($G831),$H831-SUM($J831:BH831),$H831/($G831-reg_period_length+1)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BJ$5-$D831)>($G831),$H831-SUM($J831:BI831),$H831/($G831-reg_period_length+1)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BK$5-$D831)>($G831),$H831-SUM($J831:BJ831),$H831/($G831-reg_period_length+1)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BL$5-$D831)>($G831),$H831-SUM($J831:BK831),$H831/($G831-reg_period_length+1)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BM$5-$D831)>($G831),$H831-SUM($J831:BL831),$H831/($G831-reg_period_length+1)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BN$5-$D831)>($G831),$H831-SUM($J831:BM831),$H831/($G831-reg_period_length+1)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BO$5-$D831)>($G831),$H831-SUM($J831:BN831),$H831/($G831-reg_period_length+1)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BP$5-$D831)>($G831),$H831-SUM($J831:BO831),$H831/($G831-reg_period_length+1)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BQ$5-$D831)>($G831),$H831-SUM($J831:BP831),$H831/($G831-reg_period_length+1)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BR$5-$D831)>($G831),$H831-SUM($J831:BQ831),$H831/($G831-reg_period_length+1)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BS$5-$D831)>($G831),$H831-SUM($J831:BR831),$H831/($G831-reg_period_length+1)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BT$5-$D831)>($G831),$H831-SUM($J831:BS831),$H831/($G831-reg_period_length+1)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BU$5-$D831)>($G831),$H831-SUM($J831:BT831),$H831/($G831-reg_period_length+1)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BV$5-$D831)>($G831),$H831-SUM($J831:BU831),$H831/($G831-reg_period_length+1)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BW$5-$D831)>($G831),$H831-SUM($J831:BV831),$H831/($G831-reg_period_length+1)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BX$5-$D831)>($G831),$H831-SUM($J831:BW831),$H831/($G831-reg_period_length+1)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BY$5-$D831)>($G831),$H831-SUM($J831:BX831),$H831/($G831-reg_period_length+1)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((BZ$5-$D831)>($G831),$H831-SUM($J831:BY831),$H831/($G831-reg_period_length+1)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((CA$5-$D831)>($G831),$H831-SUM($J831:BZ831),$H831/($G831-reg_period_length+1)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((CB$5-$D831)>($G831),$H831-SUM($J831:CA831),$H831/($G831-reg_period_length+1)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D831+reg_period_length+1),$G831=\"n/a\"),0,IF((CC$5-$D831)>($G831),$H831-SUM($J831:CB831),$H831/($G831-reg_period_length+1)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H831-SUM($J831:$CC831),2)=0,G831=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J835:CC835)-SUM(J836:CC836),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE843:$CE872)=COUNTIF($CE843:$CE872,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B821,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A821)","v":"n/a"},{"$f":"TRANSPOSE(J840:AM840)","v":0},null,{"$f":"IF(OR(J$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>J$5,$H843/$G843,$H843-SUM($I843:I843)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>K$5,$H843/$G843,$H843-SUM($I843:J843)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>L$5,$H843/$G843,$H843-SUM($I843:K843)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>M$5,$H843/$G843,$H843-SUM($I843:L843)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>N$5,$H843/$G843,$H843-SUM($I843:M843)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>O$5,$H843/$G843,$H843-SUM($I843:N843)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>P$5,$H843/$G843,$H843-SUM($I843:O843)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>Q$5,$H843/$G843,$H843-SUM($I843:P843)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>R$5,$H843/$G843,$H843-SUM($I843:Q843)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>S$5,$H843/$G843,$H843-SUM($I843:R843)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>T$5,$H843/$G843,$H843-SUM($I843:S843)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>U$5,$H843/$G843,$H843-SUM($I843:T843)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>V$5,$H843/$G843,$H843-SUM($I843:U843)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>W$5,$H843/$G843,$H843-SUM($I843:V843)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>X$5,$H843/$G843,$H843-SUM($I843:W843)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>Y$5,$H843/$G843,$H843-SUM($I843:X843)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>Z$5,$H843/$G843,$H843-SUM($I843:Y843)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AA$5,$H843/$G843,$H843-SUM($I843:Z843)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AB$5,$H843/$G843,$H843-SUM($I843:AA843)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AC$5,$H843/$G843,$H843-SUM($I843:AB843)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AD$5,$H843/$G843,$H843-SUM($I843:AC843)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AE$5,$H843/$G843,$H843-SUM($I843:AD843)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AF$5,$H843/$G843,$H843-SUM($I843:AE843)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AG$5,$H843/$G843,$H843-SUM($I843:AF843)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AH$5,$H843/$G843,$H843-SUM($I843:AG843)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AI$5,$H843/$G843,$H843-SUM($I843:AH843)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AJ$5,$H843/$G843,$H843-SUM($I843:AI843)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AK$5,$H843/$G843,$H843-SUM($I843:AJ843)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AL$5,$H843/$G843,$H843-SUM($I843:AK843)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AM$5,$H843/$G843,$H843-SUM($I843:AL843)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AN$5,$H843/$G843,$H843-SUM($I843:AM843)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AO$5,$H843/$G843,$H843-SUM($I843:AN843)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AP$5,$H843/$G843,$H843-SUM($I843:AO843)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AQ$5,$H843/$G843,$H843-SUM($I843:AP843)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AR$5,$H843/$G843,$H843-SUM($I843:AQ843)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AS$5,$H843/$G843,$H843-SUM($I843:AR843)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AT$5,$H843/$G843,$H843-SUM($I843:AS843)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AU$5,$H843/$G843,$H843-SUM($I843:AT843)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AV$5,$H843/$G843,$H843-SUM($I843:AU843)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AW$5,$H843/$G843,$H843-SUM($I843:AV843)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AX$5,$H843/$G843,$H843-SUM($I843:AW843)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AY$5,$H843/$G843,$H843-SUM($I843:AX843)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>AZ$5,$H843/$G843,$H843-SUM($I843:AY843)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BA$5,$H843/$G843,$H843-SUM($I843:AZ843)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BB$5,$H843/$G843,$H843-SUM($I843:BA843)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BC$5,$H843/$G843,$H843-SUM($I843:BB843)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BD$5,$H843/$G843,$H843-SUM($I843:BC843)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BE$5,$H843/$G843,$H843-SUM($I843:BD843)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BF$5,$H843/$G843,$H843-SUM($I843:BE843)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BG$5,$H843/$G843,$H843-SUM($I843:BF843)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BH$5,$H843/$G843,$H843-SUM($I843:BG843)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BI$5,$H843/$G843,$H843-SUM($I843:BH843)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BJ$5,$H843/$G843,$H843-SUM($I843:BI843)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BK$5,$H843/$G843,$H843-SUM($I843:BJ843)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BL$5,$H843/$G843,$H843-SUM($I843:BK843)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BM$5,$H843/$G843,$H843-SUM($I843:BL843)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BN$5,$H843/$G843,$H843-SUM($I843:BM843)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BO$5,$H843/$G843,$H843-SUM($I843:BN843)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BP$5,$H843/$G843,$H843-SUM($I843:BO843)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BQ$5,$H843/$G843,$H843-SUM($I843:BP843)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BR$5,$H843/$G843,$H843-SUM($I843:BQ843)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BS$5,$H843/$G843,$H843-SUM($I843:BR843)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BT$5,$H843/$G843,$H843-SUM($I843:BS843)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BU$5,$H843/$G843,$H843-SUM($I843:BT843)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BV$5,$H843/$G843,$H843-SUM($I843:BU843)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BW$5,$H843/$G843,$H843-SUM($I843:BV843)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BX$5,$H843/$G843,$H843-SUM($I843:BW843)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BY$5,$H843/$G843,$H843-SUM($I843:BX843)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>BZ$5,$H843/$G843,$H843-SUM($I843:BY843)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>CA$5,$H843/$G843,$H843-SUM($I843:BZ843)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>CB$5,$H843/$G843,$H843-SUM($I843:CA843)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D843,$G843=\"n/a\"),0,IF(SUM($D843,$G843+0.5)>CC$5,$H843/$G843,$H843-SUM($I843:CB843)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H843-SUM($J843:$CC843),2)=0,G843=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D843+1","v":2012},"$m Real 2010",null,{"$f":"G843","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>J$5,$H844/$G844,$H844-SUM($I844:I844)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>K$5,$H844/$G844,$H844-SUM($I844:J844)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>L$5,$H844/$G844,$H844-SUM($I844:K844)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>M$5,$H844/$G844,$H844-SUM($I844:L844)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>N$5,$H844/$G844,$H844-SUM($I844:M844)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>O$5,$H844/$G844,$H844-SUM($I844:N844)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>P$5,$H844/$G844,$H844-SUM($I844:O844)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>Q$5,$H844/$G844,$H844-SUM($I844:P844)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>R$5,$H844/$G844,$H844-SUM($I844:Q844)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>S$5,$H844/$G844,$H844-SUM($I844:R844)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>T$5,$H844/$G844,$H844-SUM($I844:S844)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>U$5,$H844/$G844,$H844-SUM($I844:T844)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>V$5,$H844/$G844,$H844-SUM($I844:U844)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>W$5,$H844/$G844,$H844-SUM($I844:V844)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>X$5,$H844/$G844,$H844-SUM($I844:W844)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>Y$5,$H844/$G844,$H844-SUM($I844:X844)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>Z$5,$H844/$G844,$H844-SUM($I844:Y844)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AA$5,$H844/$G844,$H844-SUM($I844:Z844)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AB$5,$H844/$G844,$H844-SUM($I844:AA844)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AC$5,$H844/$G844,$H844-SUM($I844:AB844)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AD$5,$H844/$G844,$H844-SUM($I844:AC844)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AE$5,$H844/$G844,$H844-SUM($I844:AD844)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AF$5,$H844/$G844,$H844-SUM($I844:AE844)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AG$5,$H844/$G844,$H844-SUM($I844:AF844)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AH$5,$H844/$G844,$H844-SUM($I844:AG844)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AI$5,$H844/$G844,$H844-SUM($I844:AH844)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AJ$5,$H844/$G844,$H844-SUM($I844:AI844)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AK$5,$H844/$G844,$H844-SUM($I844:AJ844)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AL$5,$H844/$G844,$H844-SUM($I844:AK844)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AM$5,$H844/$G844,$H844-SUM($I844:AL844)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AN$5,$H844/$G844,$H844-SUM($I844:AM844)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AO$5,$H844/$G844,$H844-SUM($I844:AN844)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AP$5,$H844/$G844,$H844-SUM($I844:AO844)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AQ$5,$H844/$G844,$H844-SUM($I844:AP844)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AR$5,$H844/$G844,$H844-SUM($I844:AQ844)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AS$5,$H844/$G844,$H844-SUM($I844:AR844)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AT$5,$H844/$G844,$H844-SUM($I844:AS844)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AU$5,$H844/$G844,$H844-SUM($I844:AT844)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AV$5,$H844/$G844,$H844-SUM($I844:AU844)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AW$5,$H844/$G844,$H844-SUM($I844:AV844)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AX$5,$H844/$G844,$H844-SUM($I844:AW844)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AY$5,$H844/$G844,$H844-SUM($I844:AX844)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>AZ$5,$H844/$G844,$H844-SUM($I844:AY844)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BA$5,$H844/$G844,$H844-SUM($I844:AZ844)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BB$5,$H844/$G844,$H844-SUM($I844:BA844)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BC$5,$H844/$G844,$H844-SUM($I844:BB844)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BD$5,$H844/$G844,$H844-SUM($I844:BC844)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BE$5,$H844/$G844,$H844-SUM($I844:BD844)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BF$5,$H844/$G844,$H844-SUM($I844:BE844)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BG$5,$H844/$G844,$H844-SUM($I844:BF844)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BH$5,$H844/$G844,$H844-SUM($I844:BG844)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BI$5,$H844/$G844,$H844-SUM($I844:BH844)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BJ$5,$H844/$G844,$H844-SUM($I844:BI844)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BK$5,$H844/$G844,$H844-SUM($I844:BJ844)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BL$5,$H844/$G844,$H844-SUM($I844:BK844)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BM$5,$H844/$G844,$H844-SUM($I844:BL844)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BN$5,$H844/$G844,$H844-SUM($I844:BM844)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BO$5,$H844/$G844,$H844-SUM($I844:BN844)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BP$5,$H844/$G844,$H844-SUM($I844:BO844)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BQ$5,$H844/$G844,$H844-SUM($I844:BP844)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BR$5,$H844/$G844,$H844-SUM($I844:BQ844)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BS$5,$H844/$G844,$H844-SUM($I844:BR844)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BT$5,$H844/$G844,$H844-SUM($I844:BS844)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BU$5,$H844/$G844,$H844-SUM($I844:BT844)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BV$5,$H844/$G844,$H844-SUM($I844:BU844)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BW$5,$H844/$G844,$H844-SUM($I844:BV844)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BX$5,$H844/$G844,$H844-SUM($I844:BW844)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BY$5,$H844/$G844,$H844-SUM($I844:BX844)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>BZ$5,$H844/$G844,$H844-SUM($I844:BY844)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>CA$5,$H844/$G844,$H844-SUM($I844:BZ844)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>CB$5,$H844/$G844,$H844-SUM($I844:CA844)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D844,$G844=\"n/a\"),0,IF(SUM($D844,$G844+0.5)>CC$5,$H844/$G844,$H844-SUM($I844:CB844)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D844+1","v":2013},"$m Real 2010",null,{"$f":"G844","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>J$5,$H845/$G845,$H845-SUM($I845:I845)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>K$5,$H845/$G845,$H845-SUM($I845:J845)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>L$5,$H845/$G845,$H845-SUM($I845:K845)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>M$5,$H845/$G845,$H845-SUM($I845:L845)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>N$5,$H845/$G845,$H845-SUM($I845:M845)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>O$5,$H845/$G845,$H845-SUM($I845:N845)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>P$5,$H845/$G845,$H845-SUM($I845:O845)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>Q$5,$H845/$G845,$H845-SUM($I845:P845)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>R$5,$H845/$G845,$H845-SUM($I845:Q845)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>S$5,$H845/$G845,$H845-SUM($I845:R845)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>T$5,$H845/$G845,$H845-SUM($I845:S845)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>U$5,$H845/$G845,$H845-SUM($I845:T845)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>V$5,$H845/$G845,$H845-SUM($I845:U845)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>W$5,$H845/$G845,$H845-SUM($I845:V845)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>X$5,$H845/$G845,$H845-SUM($I845:W845)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>Y$5,$H845/$G845,$H845-SUM($I845:X845)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>Z$5,$H845/$G845,$H845-SUM($I845:Y845)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AA$5,$H845/$G845,$H845-SUM($I845:Z845)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AB$5,$H845/$G845,$H845-SUM($I845:AA845)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AC$5,$H845/$G845,$H845-SUM($I845:AB845)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AD$5,$H845/$G845,$H845-SUM($I845:AC845)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AE$5,$H845/$G845,$H845-SUM($I845:AD845)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AF$5,$H845/$G845,$H845-SUM($I845:AE845)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AG$5,$H845/$G845,$H845-SUM($I845:AF845)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AH$5,$H845/$G845,$H845-SUM($I845:AG845)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AI$5,$H845/$G845,$H845-SUM($I845:AH845)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AJ$5,$H845/$G845,$H845-SUM($I845:AI845)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AK$5,$H845/$G845,$H845-SUM($I845:AJ845)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AL$5,$H845/$G845,$H845-SUM($I845:AK845)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AM$5,$H845/$G845,$H845-SUM($I845:AL845)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AN$5,$H845/$G845,$H845-SUM($I845:AM845)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AO$5,$H845/$G845,$H845-SUM($I845:AN845)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AP$5,$H845/$G845,$H845-SUM($I845:AO845)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AQ$5,$H845/$G845,$H845-SUM($I845:AP845)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AR$5,$H845/$G845,$H845-SUM($I845:AQ845)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AS$5,$H845/$G845,$H845-SUM($I845:AR845)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AT$5,$H845/$G845,$H845-SUM($I845:AS845)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AU$5,$H845/$G845,$H845-SUM($I845:AT845)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AV$5,$H845/$G845,$H845-SUM($I845:AU845)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AW$5,$H845/$G845,$H845-SUM($I845:AV845)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AX$5,$H845/$G845,$H845-SUM($I845:AW845)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AY$5,$H845/$G845,$H845-SUM($I845:AX845)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>AZ$5,$H845/$G845,$H845-SUM($I845:AY845)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BA$5,$H845/$G845,$H845-SUM($I845:AZ845)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BB$5,$H845/$G845,$H845-SUM($I845:BA845)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BC$5,$H845/$G845,$H845-SUM($I845:BB845)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BD$5,$H845/$G845,$H845-SUM($I845:BC845)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BE$5,$H845/$G845,$H845-SUM($I845:BD845)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BF$5,$H845/$G845,$H845-SUM($I845:BE845)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BG$5,$H845/$G845,$H845-SUM($I845:BF845)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BH$5,$H845/$G845,$H845-SUM($I845:BG845)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BI$5,$H845/$G845,$H845-SUM($I845:BH845)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BJ$5,$H845/$G845,$H845-SUM($I845:BI845)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BK$5,$H845/$G845,$H845-SUM($I845:BJ845)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BL$5,$H845/$G845,$H845-SUM($I845:BK845)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BM$5,$H845/$G845,$H845-SUM($I845:BL845)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BN$5,$H845/$G845,$H845-SUM($I845:BM845)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BO$5,$H845/$G845,$H845-SUM($I845:BN845)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BP$5,$H845/$G845,$H845-SUM($I845:BO845)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BQ$5,$H845/$G845,$H845-SUM($I845:BP845)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BR$5,$H845/$G845,$H845-SUM($I845:BQ845)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BS$5,$H845/$G845,$H845-SUM($I845:BR845)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BT$5,$H845/$G845,$H845-SUM($I845:BS845)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BU$5,$H845/$G845,$H845-SUM($I845:BT845)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BV$5,$H845/$G845,$H845-SUM($I845:BU845)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BW$5,$H845/$G845,$H845-SUM($I845:BV845)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BX$5,$H845/$G845,$H845-SUM($I845:BW845)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BY$5,$H845/$G845,$H845-SUM($I845:BX845)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>BZ$5,$H845/$G845,$H845-SUM($I845:BY845)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>CA$5,$H845/$G845,$H845-SUM($I845:BZ845)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>CB$5,$H845/$G845,$H845-SUM($I845:CA845)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D845,$G845=\"n/a\"),0,IF(SUM($D845,$G845+0.5)>CC$5,$H845/$G845,$H845-SUM($I845:CB845)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>J$5,$H846/$G846,$H846-SUM($I846:I846)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>K$5,$H846/$G846,$H846-SUM($I846:J846)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>L$5,$H846/$G846,$H846-SUM($I846:K846)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>M$5,$H846/$G846,$H846-SUM($I846:L846)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>N$5,$H846/$G846,$H846-SUM($I846:M846)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>O$5,$H846/$G846,$H846-SUM($I846:N846)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>P$5,$H846/$G846,$H846-SUM($I846:O846)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>Q$5,$H846/$G846,$H846-SUM($I846:P846)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>R$5,$H846/$G846,$H846-SUM($I846:Q846)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>S$5,$H846/$G846,$H846-SUM($I846:R846)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>T$5,$H846/$G846,$H846-SUM($I846:S846)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>U$5,$H846/$G846,$H846-SUM($I846:T846)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>V$5,$H846/$G846,$H846-SUM($I846:U846)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>W$5,$H846/$G846,$H846-SUM($I846:V846)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>X$5,$H846/$G846,$H846-SUM($I846:W846)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>Y$5,$H846/$G846,$H846-SUM($I846:X846)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>Z$5,$H846/$G846,$H846-SUM($I846:Y846)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AA$5,$H846/$G846,$H846-SUM($I846:Z846)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AB$5,$H846/$G846,$H846-SUM($I846:AA846)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AC$5,$H846/$G846,$H846-SUM($I846:AB846)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AD$5,$H846/$G846,$H846-SUM($I846:AC846)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AE$5,$H846/$G846,$H846-SUM($I846:AD846)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AF$5,$H846/$G846,$H846-SUM($I846:AE846)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AG$5,$H846/$G846,$H846-SUM($I846:AF846)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AH$5,$H846/$G846,$H846-SUM($I846:AG846)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AI$5,$H846/$G846,$H846-SUM($I846:AH846)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AJ$5,$H846/$G846,$H846-SUM($I846:AI846)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AK$5,$H846/$G846,$H846-SUM($I846:AJ846)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AL$5,$H846/$G846,$H846-SUM($I846:AK846)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AM$5,$H846/$G846,$H846-SUM($I846:AL846)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AN$5,$H846/$G846,$H846-SUM($I846:AM846)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AO$5,$H846/$G846,$H846-SUM($I846:AN846)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AP$5,$H846/$G846,$H846-SUM($I846:AO846)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AQ$5,$H846/$G846,$H846-SUM($I846:AP846)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AR$5,$H846/$G846,$H846-SUM($I846:AQ846)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AS$5,$H846/$G846,$H846-SUM($I846:AR846)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AT$5,$H846/$G846,$H846-SUM($I846:AS846)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AU$5,$H846/$G846,$H846-SUM($I846:AT846)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AV$5,$H846/$G846,$H846-SUM($I846:AU846)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AW$5,$H846/$G846,$H846-SUM($I846:AV846)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AX$5,$H846/$G846,$H846-SUM($I846:AW846)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AY$5,$H846/$G846,$H846-SUM($I846:AX846)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>AZ$5,$H846/$G846,$H846-SUM($I846:AY846)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BA$5,$H846/$G846,$H846-SUM($I846:AZ846)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BB$5,$H846/$G846,$H846-SUM($I846:BA846)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BC$5,$H846/$G846,$H846-SUM($I846:BB846)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BD$5,$H846/$G846,$H846-SUM($I846:BC846)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BE$5,$H846/$G846,$H846-SUM($I846:BD846)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BF$5,$H846/$G846,$H846-SUM($I846:BE846)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BG$5,$H846/$G846,$H846-SUM($I846:BF846)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BH$5,$H846/$G846,$H846-SUM($I846:BG846)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BI$5,$H846/$G846,$H846-SUM($I846:BH846)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BJ$5,$H846/$G846,$H846-SUM($I846:BI846)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BK$5,$H846/$G846,$H846-SUM($I846:BJ846)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BL$5,$H846/$G846,$H846-SUM($I846:BK846)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BM$5,$H846/$G846,$H846-SUM($I846:BL846)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BN$5,$H846/$G846,$H846-SUM($I846:BM846)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BO$5,$H846/$G846,$H846-SUM($I846:BN846)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BP$5,$H846/$G846,$H846-SUM($I846:BO846)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BQ$5,$H846/$G846,$H846-SUM($I846:BP846)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BR$5,$H846/$G846,$H846-SUM($I846:BQ846)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BS$5,$H846/$G846,$H846-SUM($I846:BR846)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BT$5,$H846/$G846,$H846-SUM($I846:BS846)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BU$5,$H846/$G846,$H846-SUM($I846:BT846)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BV$5,$H846/$G846,$H846-SUM($I846:BU846)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BW$5,$H846/$G846,$H846-SUM($I846:BV846)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BX$5,$H846/$G846,$H846-SUM($I846:BW846)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BY$5,$H846/$G846,$H846-SUM($I846:BX846)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>BZ$5,$H846/$G846,$H846-SUM($I846:BY846)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>CA$5,$H846/$G846,$H846-SUM($I846:BZ846)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>CB$5,$H846/$G846,$H846-SUM($I846:CA846)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D846,$G846=\"n/a\"),0,IF(SUM($D846,$G846+0.5)>CC$5,$H846/$G846,$H846-SUM($I846:CB846)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>J$5,$H847/$G847,$H847-SUM($I847:I847)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>K$5,$H847/$G847,$H847-SUM($I847:J847)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>L$5,$H847/$G847,$H847-SUM($I847:K847)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>M$5,$H847/$G847,$H847-SUM($I847:L847)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>N$5,$H847/$G847,$H847-SUM($I847:M847)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>O$5,$H847/$G847,$H847-SUM($I847:N847)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>P$5,$H847/$G847,$H847-SUM($I847:O847)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>Q$5,$H847/$G847,$H847-SUM($I847:P847)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>R$5,$H847/$G847,$H847-SUM($I847:Q847)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>S$5,$H847/$G847,$H847-SUM($I847:R847)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>T$5,$H847/$G847,$H847-SUM($I847:S847)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>U$5,$H847/$G847,$H847-SUM($I847:T847)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>V$5,$H847/$G847,$H847-SUM($I847:U847)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>W$5,$H847/$G847,$H847-SUM($I847:V847)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>X$5,$H847/$G847,$H847-SUM($I847:W847)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>Y$5,$H847/$G847,$H847-SUM($I847:X847)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>Z$5,$H847/$G847,$H847-SUM($I847:Y847)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AA$5,$H847/$G847,$H847-SUM($I847:Z847)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AB$5,$H847/$G847,$H847-SUM($I847:AA847)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AC$5,$H847/$G847,$H847-SUM($I847:AB847)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AD$5,$H847/$G847,$H847-SUM($I847:AC847)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AE$5,$H847/$G847,$H847-SUM($I847:AD847)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AF$5,$H847/$G847,$H847-SUM($I847:AE847)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AG$5,$H847/$G847,$H847-SUM($I847:AF847)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AH$5,$H847/$G847,$H847-SUM($I847:AG847)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AI$5,$H847/$G847,$H847-SUM($I847:AH847)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AJ$5,$H847/$G847,$H847-SUM($I847:AI847)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AK$5,$H847/$G847,$H847-SUM($I847:AJ847)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AL$5,$H847/$G847,$H847-SUM($I847:AK847)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AM$5,$H847/$G847,$H847-SUM($I847:AL847)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AN$5,$H847/$G847,$H847-SUM($I847:AM847)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AO$5,$H847/$G847,$H847-SUM($I847:AN847)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AP$5,$H847/$G847,$H847-SUM($I847:AO847)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AQ$5,$H847/$G847,$H847-SUM($I847:AP847)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AR$5,$H847/$G847,$H847-SUM($I847:AQ847)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AS$5,$H847/$G847,$H847-SUM($I847:AR847)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AT$5,$H847/$G847,$H847-SUM($I847:AS847)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AU$5,$H847/$G847,$H847-SUM($I847:AT847)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AV$5,$H847/$G847,$H847-SUM($I847:AU847)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AW$5,$H847/$G847,$H847-SUM($I847:AV847)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AX$5,$H847/$G847,$H847-SUM($I847:AW847)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AY$5,$H847/$G847,$H847-SUM($I847:AX847)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>AZ$5,$H847/$G847,$H847-SUM($I847:AY847)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BA$5,$H847/$G847,$H847-SUM($I847:AZ847)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BB$5,$H847/$G847,$H847-SUM($I847:BA847)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BC$5,$H847/$G847,$H847-SUM($I847:BB847)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BD$5,$H847/$G847,$H847-SUM($I847:BC847)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BE$5,$H847/$G847,$H847-SUM($I847:BD847)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BF$5,$H847/$G847,$H847-SUM($I847:BE847)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BG$5,$H847/$G847,$H847-SUM($I847:BF847)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BH$5,$H847/$G847,$H847-SUM($I847:BG847)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BI$5,$H847/$G847,$H847-SUM($I847:BH847)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BJ$5,$H847/$G847,$H847-SUM($I847:BI847)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BK$5,$H847/$G847,$H847-SUM($I847:BJ847)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BL$5,$H847/$G847,$H847-SUM($I847:BK847)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BM$5,$H847/$G847,$H847-SUM($I847:BL847)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BN$5,$H847/$G847,$H847-SUM($I847:BM847)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BO$5,$H847/$G847,$H847-SUM($I847:BN847)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BP$5,$H847/$G847,$H847-SUM($I847:BO847)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BQ$5,$H847/$G847,$H847-SUM($I847:BP847)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BR$5,$H847/$G847,$H847-SUM($I847:BQ847)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BS$5,$H847/$G847,$H847-SUM($I847:BR847)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BT$5,$H847/$G847,$H847-SUM($I847:BS847)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BU$5,$H847/$G847,$H847-SUM($I847:BT847)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BV$5,$H847/$G847,$H847-SUM($I847:BU847)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BW$5,$H847/$G847,$H847-SUM($I847:BV847)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BX$5,$H847/$G847,$H847-SUM($I847:BW847)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BY$5,$H847/$G847,$H847-SUM($I847:BX847)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>BZ$5,$H847/$G847,$H847-SUM($I847:BY847)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>CA$5,$H847/$G847,$H847-SUM($I847:BZ847)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>CB$5,$H847/$G847,$H847-SUM($I847:CA847)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D847,$G847=\"n/a\"),0,IF(SUM($D847,$G847+0.5)>CC$5,$H847/$G847,$H847-SUM($I847:CB847)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>J$5,$H848/$G848,$H848-SUM($I848:I848)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>K$5,$H848/$G848,$H848-SUM($I848:J848)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>L$5,$H848/$G848,$H848-SUM($I848:K848)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>M$5,$H848/$G848,$H848-SUM($I848:L848)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>N$5,$H848/$G848,$H848-SUM($I848:M848)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>O$5,$H848/$G848,$H848-SUM($I848:N848)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>P$5,$H848/$G848,$H848-SUM($I848:O848)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>Q$5,$H848/$G848,$H848-SUM($I848:P848)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>R$5,$H848/$G848,$H848-SUM($I848:Q848)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>S$5,$H848/$G848,$H848-SUM($I848:R848)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>T$5,$H848/$G848,$H848-SUM($I848:S848)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>U$5,$H848/$G848,$H848-SUM($I848:T848)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>V$5,$H848/$G848,$H848-SUM($I848:U848)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>W$5,$H848/$G848,$H848-SUM($I848:V848)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>X$5,$H848/$G848,$H848-SUM($I848:W848)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>Y$5,$H848/$G848,$H848-SUM($I848:X848)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>Z$5,$H848/$G848,$H848-SUM($I848:Y848)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AA$5,$H848/$G848,$H848-SUM($I848:Z848)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AB$5,$H848/$G848,$H848-SUM($I848:AA848)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AC$5,$H848/$G848,$H848-SUM($I848:AB848)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AD$5,$H848/$G848,$H848-SUM($I848:AC848)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AE$5,$H848/$G848,$H848-SUM($I848:AD848)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AF$5,$H848/$G848,$H848-SUM($I848:AE848)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AG$5,$H848/$G848,$H848-SUM($I848:AF848)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AH$5,$H848/$G848,$H848-SUM($I848:AG848)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AI$5,$H848/$G848,$H848-SUM($I848:AH848)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AJ$5,$H848/$G848,$H848-SUM($I848:AI848)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AK$5,$H848/$G848,$H848-SUM($I848:AJ848)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AL$5,$H848/$G848,$H848-SUM($I848:AK848)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AM$5,$H848/$G848,$H848-SUM($I848:AL848)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AN$5,$H848/$G848,$H848-SUM($I848:AM848)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AO$5,$H848/$G848,$H848-SUM($I848:AN848)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AP$5,$H848/$G848,$H848-SUM($I848:AO848)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AQ$5,$H848/$G848,$H848-SUM($I848:AP848)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AR$5,$H848/$G848,$H848-SUM($I848:AQ848)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AS$5,$H848/$G848,$H848-SUM($I848:AR848)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AT$5,$H848/$G848,$H848-SUM($I848:AS848)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AU$5,$H848/$G848,$H848-SUM($I848:AT848)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AV$5,$H848/$G848,$H848-SUM($I848:AU848)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AW$5,$H848/$G848,$H848-SUM($I848:AV848)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AX$5,$H848/$G848,$H848-SUM($I848:AW848)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AY$5,$H848/$G848,$H848-SUM($I848:AX848)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>AZ$5,$H848/$G848,$H848-SUM($I848:AY848)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BA$5,$H848/$G848,$H848-SUM($I848:AZ848)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BB$5,$H848/$G848,$H848-SUM($I848:BA848)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BC$5,$H848/$G848,$H848-SUM($I848:BB848)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BD$5,$H848/$G848,$H848-SUM($I848:BC848)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BE$5,$H848/$G848,$H848-SUM($I848:BD848)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BF$5,$H848/$G848,$H848-SUM($I848:BE848)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BG$5,$H848/$G848,$H848-SUM($I848:BF848)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BH$5,$H848/$G848,$H848-SUM($I848:BG848)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BI$5,$H848/$G848,$H848-SUM($I848:BH848)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BJ$5,$H848/$G848,$H848-SUM($I848:BI848)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BK$5,$H848/$G848,$H848-SUM($I848:BJ848)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BL$5,$H848/$G848,$H848-SUM($I848:BK848)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BM$5,$H848/$G848,$H848-SUM($I848:BL848)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BN$5,$H848/$G848,$H848-SUM($I848:BM848)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BO$5,$H848/$G848,$H848-SUM($I848:BN848)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BP$5,$H848/$G848,$H848-SUM($I848:BO848)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BQ$5,$H848/$G848,$H848-SUM($I848:BP848)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BR$5,$H848/$G848,$H848-SUM($I848:BQ848)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BS$5,$H848/$G848,$H848-SUM($I848:BR848)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BT$5,$H848/$G848,$H848-SUM($I848:BS848)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BU$5,$H848/$G848,$H848-SUM($I848:BT848)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BV$5,$H848/$G848,$H848-SUM($I848:BU848)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BW$5,$H848/$G848,$H848-SUM($I848:BV848)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BX$5,$H848/$G848,$H848-SUM($I848:BW848)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BY$5,$H848/$G848,$H848-SUM($I848:BX848)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>BZ$5,$H848/$G848,$H848-SUM($I848:BY848)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>CA$5,$H848/$G848,$H848-SUM($I848:BZ848)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>CB$5,$H848/$G848,$H848-SUM($I848:CA848)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D848,$G848=\"n/a\"),0,IF(SUM($D848,$G848+0.5)>CC$5,$H848/$G848,$H848-SUM($I848:CB848)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>J$5,$H849/$G849,$H849-SUM($I849:I849)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>K$5,$H849/$G849,$H849-SUM($I849:J849)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>L$5,$H849/$G849,$H849-SUM($I849:K849)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>M$5,$H849/$G849,$H849-SUM($I849:L849)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>N$5,$H849/$G849,$H849-SUM($I849:M849)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>O$5,$H849/$G849,$H849-SUM($I849:N849)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>P$5,$H849/$G849,$H849-SUM($I849:O849)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>Q$5,$H849/$G849,$H849-SUM($I849:P849)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>R$5,$H849/$G849,$H849-SUM($I849:Q849)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>S$5,$H849/$G849,$H849-SUM($I849:R849)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>T$5,$H849/$G849,$H849-SUM($I849:S849)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>U$5,$H849/$G849,$H849-SUM($I849:T849)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>V$5,$H849/$G849,$H849-SUM($I849:U849)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>W$5,$H849/$G849,$H849-SUM($I849:V849)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>X$5,$H849/$G849,$H849-SUM($I849:W849)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>Y$5,$H849/$G849,$H849-SUM($I849:X849)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>Z$5,$H849/$G849,$H849-SUM($I849:Y849)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AA$5,$H849/$G849,$H849-SUM($I849:Z849)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AB$5,$H849/$G849,$H849-SUM($I849:AA849)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AC$5,$H849/$G849,$H849-SUM($I849:AB849)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AD$5,$H849/$G849,$H849-SUM($I849:AC849)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AE$5,$H849/$G849,$H849-SUM($I849:AD849)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AF$5,$H849/$G849,$H849-SUM($I849:AE849)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AG$5,$H849/$G849,$H849-SUM($I849:AF849)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AH$5,$H849/$G849,$H849-SUM($I849:AG849)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AI$5,$H849/$G849,$H849-SUM($I849:AH849)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AJ$5,$H849/$G849,$H849-SUM($I849:AI849)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AK$5,$H849/$G849,$H849-SUM($I849:AJ849)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AL$5,$H849/$G849,$H849-SUM($I849:AK849)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AM$5,$H849/$G849,$H849-SUM($I849:AL849)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AN$5,$H849/$G849,$H849-SUM($I849:AM849)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AO$5,$H849/$G849,$H849-SUM($I849:AN849)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AP$5,$H849/$G849,$H849-SUM($I849:AO849)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AQ$5,$H849/$G849,$H849-SUM($I849:AP849)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AR$5,$H849/$G849,$H849-SUM($I849:AQ849)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AS$5,$H849/$G849,$H849-SUM($I849:AR849)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AT$5,$H849/$G849,$H849-SUM($I849:AS849)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AU$5,$H849/$G849,$H849-SUM($I849:AT849)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AV$5,$H849/$G849,$H849-SUM($I849:AU849)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AW$5,$H849/$G849,$H849-SUM($I849:AV849)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AX$5,$H849/$G849,$H849-SUM($I849:AW849)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AY$5,$H849/$G849,$H849-SUM($I849:AX849)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>AZ$5,$H849/$G849,$H849-SUM($I849:AY849)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BA$5,$H849/$G849,$H849-SUM($I849:AZ849)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BB$5,$H849/$G849,$H849-SUM($I849:BA849)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BC$5,$H849/$G849,$H849-SUM($I849:BB849)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BD$5,$H849/$G849,$H849-SUM($I849:BC849)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BE$5,$H849/$G849,$H849-SUM($I849:BD849)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BF$5,$H849/$G849,$H849-SUM($I849:BE849)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BG$5,$H849/$G849,$H849-SUM($I849:BF849)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BH$5,$H849/$G849,$H849-SUM($I849:BG849)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BI$5,$H849/$G849,$H849-SUM($I849:BH849)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BJ$5,$H849/$G849,$H849-SUM($I849:BI849)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BK$5,$H849/$G849,$H849-SUM($I849:BJ849)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BL$5,$H849/$G849,$H849-SUM($I849:BK849)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BM$5,$H849/$G849,$H849-SUM($I849:BL849)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BN$5,$H849/$G849,$H849-SUM($I849:BM849)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BO$5,$H849/$G849,$H849-SUM($I849:BN849)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BP$5,$H849/$G849,$H849-SUM($I849:BO849)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BQ$5,$H849/$G849,$H849-SUM($I849:BP849)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BR$5,$H849/$G849,$H849-SUM($I849:BQ849)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BS$5,$H849/$G849,$H849-SUM($I849:BR849)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BT$5,$H849/$G849,$H849-SUM($I849:BS849)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BU$5,$H849/$G849,$H849-SUM($I849:BT849)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BV$5,$H849/$G849,$H849-SUM($I849:BU849)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BW$5,$H849/$G849,$H849-SUM($I849:BV849)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BX$5,$H849/$G849,$H849-SUM($I849:BW849)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BY$5,$H849/$G849,$H849-SUM($I849:BX849)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>BZ$5,$H849/$G849,$H849-SUM($I849:BY849)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>CA$5,$H849/$G849,$H849-SUM($I849:BZ849)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>CB$5,$H849/$G849,$H849-SUM($I849:CA849)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D849,$G849=\"n/a\"),0,IF(SUM($D849,$G849+0.5)>CC$5,$H849/$G849,$H849-SUM($I849:CB849)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>J$5,$H850/$G850,$H850-SUM($I850:I850)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>K$5,$H850/$G850,$H850-SUM($I850:J850)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>L$5,$H850/$G850,$H850-SUM($I850:K850)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>M$5,$H850/$G850,$H850-SUM($I850:L850)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>N$5,$H850/$G850,$H850-SUM($I850:M850)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>O$5,$H850/$G850,$H850-SUM($I850:N850)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>P$5,$H850/$G850,$H850-SUM($I850:O850)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>Q$5,$H850/$G850,$H850-SUM($I850:P850)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>R$5,$H850/$G850,$H850-SUM($I850:Q850)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>S$5,$H850/$G850,$H850-SUM($I850:R850)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>T$5,$H850/$G850,$H850-SUM($I850:S850)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>U$5,$H850/$G850,$H850-SUM($I850:T850)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>V$5,$H850/$G850,$H850-SUM($I850:U850)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>W$5,$H850/$G850,$H850-SUM($I850:V850)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>X$5,$H850/$G850,$H850-SUM($I850:W850)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>Y$5,$H850/$G850,$H850-SUM($I850:X850)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>Z$5,$H850/$G850,$H850-SUM($I850:Y850)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AA$5,$H850/$G850,$H850-SUM($I850:Z850)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AB$5,$H850/$G850,$H850-SUM($I850:AA850)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AC$5,$H850/$G850,$H850-SUM($I850:AB850)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AD$5,$H850/$G850,$H850-SUM($I850:AC850)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AE$5,$H850/$G850,$H850-SUM($I850:AD850)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AF$5,$H850/$G850,$H850-SUM($I850:AE850)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AG$5,$H850/$G850,$H850-SUM($I850:AF850)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AH$5,$H850/$G850,$H850-SUM($I850:AG850)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AI$5,$H850/$G850,$H850-SUM($I850:AH850)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AJ$5,$H850/$G850,$H850-SUM($I850:AI850)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AK$5,$H850/$G850,$H850-SUM($I850:AJ850)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AL$5,$H850/$G850,$H850-SUM($I850:AK850)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AM$5,$H850/$G850,$H850-SUM($I850:AL850)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AN$5,$H850/$G850,$H850-SUM($I850:AM850)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AO$5,$H850/$G850,$H850-SUM($I850:AN850)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AP$5,$H850/$G850,$H850-SUM($I850:AO850)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AQ$5,$H850/$G850,$H850-SUM($I850:AP850)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AR$5,$H850/$G850,$H850-SUM($I850:AQ850)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AS$5,$H850/$G850,$H850-SUM($I850:AR850)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AT$5,$H850/$G850,$H850-SUM($I850:AS850)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AU$5,$H850/$G850,$H850-SUM($I850:AT850)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AV$5,$H850/$G850,$H850-SUM($I850:AU850)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AW$5,$H850/$G850,$H850-SUM($I850:AV850)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AX$5,$H850/$G850,$H850-SUM($I850:AW850)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AY$5,$H850/$G850,$H850-SUM($I850:AX850)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>AZ$5,$H850/$G850,$H850-SUM($I850:AY850)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BA$5,$H850/$G850,$H850-SUM($I850:AZ850)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BB$5,$H850/$G850,$H850-SUM($I850:BA850)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BC$5,$H850/$G850,$H850-SUM($I850:BB850)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BD$5,$H850/$G850,$H850-SUM($I850:BC850)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BE$5,$H850/$G850,$H850-SUM($I850:BD850)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BF$5,$H850/$G850,$H850-SUM($I850:BE850)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BG$5,$H850/$G850,$H850-SUM($I850:BF850)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BH$5,$H850/$G850,$H850-SUM($I850:BG850)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BI$5,$H850/$G850,$H850-SUM($I850:BH850)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BJ$5,$H850/$G850,$H850-SUM($I850:BI850)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BK$5,$H850/$G850,$H850-SUM($I850:BJ850)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BL$5,$H850/$G850,$H850-SUM($I850:BK850)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BM$5,$H850/$G850,$H850-SUM($I850:BL850)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BN$5,$H850/$G850,$H850-SUM($I850:BM850)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BO$5,$H850/$G850,$H850-SUM($I850:BN850)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BP$5,$H850/$G850,$H850-SUM($I850:BO850)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BQ$5,$H850/$G850,$H850-SUM($I850:BP850)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BR$5,$H850/$G850,$H850-SUM($I850:BQ850)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BS$5,$H850/$G850,$H850-SUM($I850:BR850)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BT$5,$H850/$G850,$H850-SUM($I850:BS850)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BU$5,$H850/$G850,$H850-SUM($I850:BT850)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BV$5,$H850/$G850,$H850-SUM($I850:BU850)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BW$5,$H850/$G850,$H850-SUM($I850:BV850)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BX$5,$H850/$G850,$H850-SUM($I850:BW850)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BY$5,$H850/$G850,$H850-SUM($I850:BX850)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>BZ$5,$H850/$G850,$H850-SUM($I850:BY850)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>CA$5,$H850/$G850,$H850-SUM($I850:BZ850)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>CB$5,$H850/$G850,$H850-SUM($I850:CA850)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D850,$G850=\"n/a\"),0,IF(SUM($D850,$G850+0.5)>CC$5,$H850/$G850,$H850-SUM($I850:CB850)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>J$5,$H851/$G851,$H851-SUM($I851:I851)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>K$5,$H851/$G851,$H851-SUM($I851:J851)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>L$5,$H851/$G851,$H851-SUM($I851:K851)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>M$5,$H851/$G851,$H851-SUM($I851:L851)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>N$5,$H851/$G851,$H851-SUM($I851:M851)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>O$5,$H851/$G851,$H851-SUM($I851:N851)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>P$5,$H851/$G851,$H851-SUM($I851:O851)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>Q$5,$H851/$G851,$H851-SUM($I851:P851)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>R$5,$H851/$G851,$H851-SUM($I851:Q851)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>S$5,$H851/$G851,$H851-SUM($I851:R851)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>T$5,$H851/$G851,$H851-SUM($I851:S851)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>U$5,$H851/$G851,$H851-SUM($I851:T851)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>V$5,$H851/$G851,$H851-SUM($I851:U851)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>W$5,$H851/$G851,$H851-SUM($I851:V851)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>X$5,$H851/$G851,$H851-SUM($I851:W851)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>Y$5,$H851/$G851,$H851-SUM($I851:X851)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>Z$5,$H851/$G851,$H851-SUM($I851:Y851)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AA$5,$H851/$G851,$H851-SUM($I851:Z851)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AB$5,$H851/$G851,$H851-SUM($I851:AA851)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AC$5,$H851/$G851,$H851-SUM($I851:AB851)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AD$5,$H851/$G851,$H851-SUM($I851:AC851)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AE$5,$H851/$G851,$H851-SUM($I851:AD851)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AF$5,$H851/$G851,$H851-SUM($I851:AE851)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AG$5,$H851/$G851,$H851-SUM($I851:AF851)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AH$5,$H851/$G851,$H851-SUM($I851:AG851)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AI$5,$H851/$G851,$H851-SUM($I851:AH851)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AJ$5,$H851/$G851,$H851-SUM($I851:AI851)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AK$5,$H851/$G851,$H851-SUM($I851:AJ851)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AL$5,$H851/$G851,$H851-SUM($I851:AK851)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AM$5,$H851/$G851,$H851-SUM($I851:AL851)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AN$5,$H851/$G851,$H851-SUM($I851:AM851)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AO$5,$H851/$G851,$H851-SUM($I851:AN851)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AP$5,$H851/$G851,$H851-SUM($I851:AO851)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AQ$5,$H851/$G851,$H851-SUM($I851:AP851)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AR$5,$H851/$G851,$H851-SUM($I851:AQ851)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AS$5,$H851/$G851,$H851-SUM($I851:AR851)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AT$5,$H851/$G851,$H851-SUM($I851:AS851)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AU$5,$H851/$G851,$H851-SUM($I851:AT851)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AV$5,$H851/$G851,$H851-SUM($I851:AU851)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AW$5,$H851/$G851,$H851-SUM($I851:AV851)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AX$5,$H851/$G851,$H851-SUM($I851:AW851)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AY$5,$H851/$G851,$H851-SUM($I851:AX851)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>AZ$5,$H851/$G851,$H851-SUM($I851:AY851)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BA$5,$H851/$G851,$H851-SUM($I851:AZ851)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BB$5,$H851/$G851,$H851-SUM($I851:BA851)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BC$5,$H851/$G851,$H851-SUM($I851:BB851)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BD$5,$H851/$G851,$H851-SUM($I851:BC851)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BE$5,$H851/$G851,$H851-SUM($I851:BD851)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BF$5,$H851/$G851,$H851-SUM($I851:BE851)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BG$5,$H851/$G851,$H851-SUM($I851:BF851)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BH$5,$H851/$G851,$H851-SUM($I851:BG851)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BI$5,$H851/$G851,$H851-SUM($I851:BH851)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BJ$5,$H851/$G851,$H851-SUM($I851:BI851)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BK$5,$H851/$G851,$H851-SUM($I851:BJ851)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BL$5,$H851/$G851,$H851-SUM($I851:BK851)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BM$5,$H851/$G851,$H851-SUM($I851:BL851)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BN$5,$H851/$G851,$H851-SUM($I851:BM851)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BO$5,$H851/$G851,$H851-SUM($I851:BN851)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BP$5,$H851/$G851,$H851-SUM($I851:BO851)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BQ$5,$H851/$G851,$H851-SUM($I851:BP851)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BR$5,$H851/$G851,$H851-SUM($I851:BQ851)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BS$5,$H851/$G851,$H851-SUM($I851:BR851)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BT$5,$H851/$G851,$H851-SUM($I851:BS851)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BU$5,$H851/$G851,$H851-SUM($I851:BT851)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BV$5,$H851/$G851,$H851-SUM($I851:BU851)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BW$5,$H851/$G851,$H851-SUM($I851:BV851)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BX$5,$H851/$G851,$H851-SUM($I851:BW851)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BY$5,$H851/$G851,$H851-SUM($I851:BX851)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>BZ$5,$H851/$G851,$H851-SUM($I851:BY851)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>CA$5,$H851/$G851,$H851-SUM($I851:BZ851)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>CB$5,$H851/$G851,$H851-SUM($I851:CA851)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D851,$G851=\"n/a\"),0,IF(SUM($D851,$G851+0.5)>CC$5,$H851/$G851,$H851-SUM($I851:CB851)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>J$5,$H852/$G852,$H852-SUM($I852:I852)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>K$5,$H852/$G852,$H852-SUM($I852:J852)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>L$5,$H852/$G852,$H852-SUM($I852:K852)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>M$5,$H852/$G852,$H852-SUM($I852:L852)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>N$5,$H852/$G852,$H852-SUM($I852:M852)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>O$5,$H852/$G852,$H852-SUM($I852:N852)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>P$5,$H852/$G852,$H852-SUM($I852:O852)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>Q$5,$H852/$G852,$H852-SUM($I852:P852)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>R$5,$H852/$G852,$H852-SUM($I852:Q852)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>S$5,$H852/$G852,$H852-SUM($I852:R852)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>T$5,$H852/$G852,$H852-SUM($I852:S852)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>U$5,$H852/$G852,$H852-SUM($I852:T852)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>V$5,$H852/$G852,$H852-SUM($I852:U852)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>W$5,$H852/$G852,$H852-SUM($I852:V852)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>X$5,$H852/$G852,$H852-SUM($I852:W852)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>Y$5,$H852/$G852,$H852-SUM($I852:X852)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>Z$5,$H852/$G852,$H852-SUM($I852:Y852)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AA$5,$H852/$G852,$H852-SUM($I852:Z852)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AB$5,$H852/$G852,$H852-SUM($I852:AA852)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AC$5,$H852/$G852,$H852-SUM($I852:AB852)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AD$5,$H852/$G852,$H852-SUM($I852:AC852)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AE$5,$H852/$G852,$H852-SUM($I852:AD852)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AF$5,$H852/$G852,$H852-SUM($I852:AE852)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AG$5,$H852/$G852,$H852-SUM($I852:AF852)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AH$5,$H852/$G852,$H852-SUM($I852:AG852)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AI$5,$H852/$G852,$H852-SUM($I852:AH852)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AJ$5,$H852/$G852,$H852-SUM($I852:AI852)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AK$5,$H852/$G852,$H852-SUM($I852:AJ852)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AL$5,$H852/$G852,$H852-SUM($I852:AK852)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AM$5,$H852/$G852,$H852-SUM($I852:AL852)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AN$5,$H852/$G852,$H852-SUM($I852:AM852)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AO$5,$H852/$G852,$H852-SUM($I852:AN852)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AP$5,$H852/$G852,$H852-SUM($I852:AO852)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AQ$5,$H852/$G852,$H852-SUM($I852:AP852)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AR$5,$H852/$G852,$H852-SUM($I852:AQ852)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AS$5,$H852/$G852,$H852-SUM($I852:AR852)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AT$5,$H852/$G852,$H852-SUM($I852:AS852)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AU$5,$H852/$G852,$H852-SUM($I852:AT852)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AV$5,$H852/$G852,$H852-SUM($I852:AU852)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AW$5,$H852/$G852,$H852-SUM($I852:AV852)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AX$5,$H852/$G852,$H852-SUM($I852:AW852)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AY$5,$H852/$G852,$H852-SUM($I852:AX852)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>AZ$5,$H852/$G852,$H852-SUM($I852:AY852)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BA$5,$H852/$G852,$H852-SUM($I852:AZ852)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BB$5,$H852/$G852,$H852-SUM($I852:BA852)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BC$5,$H852/$G852,$H852-SUM($I852:BB852)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BD$5,$H852/$G852,$H852-SUM($I852:BC852)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BE$5,$H852/$G852,$H852-SUM($I852:BD852)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BF$5,$H852/$G852,$H852-SUM($I852:BE852)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BG$5,$H852/$G852,$H852-SUM($I852:BF852)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BH$5,$H852/$G852,$H852-SUM($I852:BG852)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BI$5,$H852/$G852,$H852-SUM($I852:BH852)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BJ$5,$H852/$G852,$H852-SUM($I852:BI852)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BK$5,$H852/$G852,$H852-SUM($I852:BJ852)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BL$5,$H852/$G852,$H852-SUM($I852:BK852)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BM$5,$H852/$G852,$H852-SUM($I852:BL852)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BN$5,$H852/$G852,$H852-SUM($I852:BM852)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BO$5,$H852/$G852,$H852-SUM($I852:BN852)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BP$5,$H852/$G852,$H852-SUM($I852:BO852)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BQ$5,$H852/$G852,$H852-SUM($I852:BP852)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BR$5,$H852/$G852,$H852-SUM($I852:BQ852)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BS$5,$H852/$G852,$H852-SUM($I852:BR852)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BT$5,$H852/$G852,$H852-SUM($I852:BS852)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BU$5,$H852/$G852,$H852-SUM($I852:BT852)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BV$5,$H852/$G852,$H852-SUM($I852:BU852)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BW$5,$H852/$G852,$H852-SUM($I852:BV852)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BX$5,$H852/$G852,$H852-SUM($I852:BW852)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BY$5,$H852/$G852,$H852-SUM($I852:BX852)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>BZ$5,$H852/$G852,$H852-SUM($I852:BY852)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>CA$5,$H852/$G852,$H852-SUM($I852:BZ852)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>CB$5,$H852/$G852,$H852-SUM($I852:CA852)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D852,$G852=\"n/a\"),0,IF(SUM($D852,$G852+0.5)>CC$5,$H852/$G852,$H852-SUM($I852:CB852)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>J$5,$H853/$G853,$H853-SUM($I853:I853)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>K$5,$H853/$G853,$H853-SUM($I853:J853)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>L$5,$H853/$G853,$H853-SUM($I853:K853)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>M$5,$H853/$G853,$H853-SUM($I853:L853)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>N$5,$H853/$G853,$H853-SUM($I853:M853)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>O$5,$H853/$G853,$H853-SUM($I853:N853)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>P$5,$H853/$G853,$H853-SUM($I853:O853)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>Q$5,$H853/$G853,$H853-SUM($I853:P853)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>R$5,$H853/$G853,$H853-SUM($I853:Q853)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>S$5,$H853/$G853,$H853-SUM($I853:R853)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>T$5,$H853/$G853,$H853-SUM($I853:S853)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>U$5,$H853/$G853,$H853-SUM($I853:T853)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>V$5,$H853/$G853,$H853-SUM($I853:U853)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>W$5,$H853/$G853,$H853-SUM($I853:V853)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>X$5,$H853/$G853,$H853-SUM($I853:W853)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>Y$5,$H853/$G853,$H853-SUM($I853:X853)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>Z$5,$H853/$G853,$H853-SUM($I853:Y853)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AA$5,$H853/$G853,$H853-SUM($I853:Z853)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AB$5,$H853/$G853,$H853-SUM($I853:AA853)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AC$5,$H853/$G853,$H853-SUM($I853:AB853)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AD$5,$H853/$G853,$H853-SUM($I853:AC853)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AE$5,$H853/$G853,$H853-SUM($I853:AD853)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AF$5,$H853/$G853,$H853-SUM($I853:AE853)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AG$5,$H853/$G853,$H853-SUM($I853:AF853)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AH$5,$H853/$G853,$H853-SUM($I853:AG853)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AI$5,$H853/$G853,$H853-SUM($I853:AH853)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AJ$5,$H853/$G853,$H853-SUM($I853:AI853)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AK$5,$H853/$G853,$H853-SUM($I853:AJ853)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AL$5,$H853/$G853,$H853-SUM($I853:AK853)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AM$5,$H853/$G853,$H853-SUM($I853:AL853)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AN$5,$H853/$G853,$H853-SUM($I853:AM853)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AO$5,$H853/$G853,$H853-SUM($I853:AN853)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AP$5,$H853/$G853,$H853-SUM($I853:AO853)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AQ$5,$H853/$G853,$H853-SUM($I853:AP853)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AR$5,$H853/$G853,$H853-SUM($I853:AQ853)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AS$5,$H853/$G853,$H853-SUM($I853:AR853)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AT$5,$H853/$G853,$H853-SUM($I853:AS853)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AU$5,$H853/$G853,$H853-SUM($I853:AT853)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AV$5,$H853/$G853,$H853-SUM($I853:AU853)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AW$5,$H853/$G853,$H853-SUM($I853:AV853)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AX$5,$H853/$G853,$H853-SUM($I853:AW853)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AY$5,$H853/$G853,$H853-SUM($I853:AX853)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>AZ$5,$H853/$G853,$H853-SUM($I853:AY853)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BA$5,$H853/$G853,$H853-SUM($I853:AZ853)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BB$5,$H853/$G853,$H853-SUM($I853:BA853)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BC$5,$H853/$G853,$H853-SUM($I853:BB853)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BD$5,$H853/$G853,$H853-SUM($I853:BC853)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BE$5,$H853/$G853,$H853-SUM($I853:BD853)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BF$5,$H853/$G853,$H853-SUM($I853:BE853)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BG$5,$H853/$G853,$H853-SUM($I853:BF853)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BH$5,$H853/$G853,$H853-SUM($I853:BG853)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BI$5,$H853/$G853,$H853-SUM($I853:BH853)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BJ$5,$H853/$G853,$H853-SUM($I853:BI853)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BK$5,$H853/$G853,$H853-SUM($I853:BJ853)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BL$5,$H853/$G853,$H853-SUM($I853:BK853)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BM$5,$H853/$G853,$H853-SUM($I853:BL853)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BN$5,$H853/$G853,$H853-SUM($I853:BM853)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BO$5,$H853/$G853,$H853-SUM($I853:BN853)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BP$5,$H853/$G853,$H853-SUM($I853:BO853)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BQ$5,$H853/$G853,$H853-SUM($I853:BP853)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BR$5,$H853/$G853,$H853-SUM($I853:BQ853)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BS$5,$H853/$G853,$H853-SUM($I853:BR853)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BT$5,$H853/$G853,$H853-SUM($I853:BS853)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BU$5,$H853/$G853,$H853-SUM($I853:BT853)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BV$5,$H853/$G853,$H853-SUM($I853:BU853)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BW$5,$H853/$G853,$H853-SUM($I853:BV853)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BX$5,$H853/$G853,$H853-SUM($I853:BW853)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BY$5,$H853/$G853,$H853-SUM($I853:BX853)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>BZ$5,$H853/$G853,$H853-SUM($I853:BY853)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>CA$5,$H853/$G853,$H853-SUM($I853:BZ853)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>CB$5,$H853/$G853,$H853-SUM($I853:CA853)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D853,$G853=\"n/a\"),0,IF(SUM($D853,$G853+0.5)>CC$5,$H853/$G853,$H853-SUM($I853:CB853)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>J$5,$H854/$G854,$H854-SUM($I854:I854)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>K$5,$H854/$G854,$H854-SUM($I854:J854)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>L$5,$H854/$G854,$H854-SUM($I854:K854)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>M$5,$H854/$G854,$H854-SUM($I854:L854)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>N$5,$H854/$G854,$H854-SUM($I854:M854)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>O$5,$H854/$G854,$H854-SUM($I854:N854)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>P$5,$H854/$G854,$H854-SUM($I854:O854)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>Q$5,$H854/$G854,$H854-SUM($I854:P854)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>R$5,$H854/$G854,$H854-SUM($I854:Q854)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>S$5,$H854/$G854,$H854-SUM($I854:R854)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>T$5,$H854/$G854,$H854-SUM($I854:S854)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>U$5,$H854/$G854,$H854-SUM($I854:T854)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>V$5,$H854/$G854,$H854-SUM($I854:U854)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>W$5,$H854/$G854,$H854-SUM($I854:V854)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>X$5,$H854/$G854,$H854-SUM($I854:W854)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>Y$5,$H854/$G854,$H854-SUM($I854:X854)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>Z$5,$H854/$G854,$H854-SUM($I854:Y854)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AA$5,$H854/$G854,$H854-SUM($I854:Z854)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AB$5,$H854/$G854,$H854-SUM($I854:AA854)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AC$5,$H854/$G854,$H854-SUM($I854:AB854)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AD$5,$H854/$G854,$H854-SUM($I854:AC854)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AE$5,$H854/$G854,$H854-SUM($I854:AD854)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AF$5,$H854/$G854,$H854-SUM($I854:AE854)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AG$5,$H854/$G854,$H854-SUM($I854:AF854)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AH$5,$H854/$G854,$H854-SUM($I854:AG854)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AI$5,$H854/$G854,$H854-SUM($I854:AH854)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AJ$5,$H854/$G854,$H854-SUM($I854:AI854)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AK$5,$H854/$G854,$H854-SUM($I854:AJ854)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AL$5,$H854/$G854,$H854-SUM($I854:AK854)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AM$5,$H854/$G854,$H854-SUM($I854:AL854)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AN$5,$H854/$G854,$H854-SUM($I854:AM854)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AO$5,$H854/$G854,$H854-SUM($I854:AN854)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AP$5,$H854/$G854,$H854-SUM($I854:AO854)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AQ$5,$H854/$G854,$H854-SUM($I854:AP854)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AR$5,$H854/$G854,$H854-SUM($I854:AQ854)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AS$5,$H854/$G854,$H854-SUM($I854:AR854)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AT$5,$H854/$G854,$H854-SUM($I854:AS854)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AU$5,$H854/$G854,$H854-SUM($I854:AT854)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AV$5,$H854/$G854,$H854-SUM($I854:AU854)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AW$5,$H854/$G854,$H854-SUM($I854:AV854)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AX$5,$H854/$G854,$H854-SUM($I854:AW854)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AY$5,$H854/$G854,$H854-SUM($I854:AX854)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>AZ$5,$H854/$G854,$H854-SUM($I854:AY854)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BA$5,$H854/$G854,$H854-SUM($I854:AZ854)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BB$5,$H854/$G854,$H854-SUM($I854:BA854)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BC$5,$H854/$G854,$H854-SUM($I854:BB854)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BD$5,$H854/$G854,$H854-SUM($I854:BC854)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BE$5,$H854/$G854,$H854-SUM($I854:BD854)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BF$5,$H854/$G854,$H854-SUM($I854:BE854)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BG$5,$H854/$G854,$H854-SUM($I854:BF854)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BH$5,$H854/$G854,$H854-SUM($I854:BG854)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BI$5,$H854/$G854,$H854-SUM($I854:BH854)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BJ$5,$H854/$G854,$H854-SUM($I854:BI854)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BK$5,$H854/$G854,$H854-SUM($I854:BJ854)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BL$5,$H854/$G854,$H854-SUM($I854:BK854)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BM$5,$H854/$G854,$H854-SUM($I854:BL854)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BN$5,$H854/$G854,$H854-SUM($I854:BM854)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BO$5,$H854/$G854,$H854-SUM($I854:BN854)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BP$5,$H854/$G854,$H854-SUM($I854:BO854)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BQ$5,$H854/$G854,$H854-SUM($I854:BP854)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BR$5,$H854/$G854,$H854-SUM($I854:BQ854)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BS$5,$H854/$G854,$H854-SUM($I854:BR854)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BT$5,$H854/$G854,$H854-SUM($I854:BS854)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BU$5,$H854/$G854,$H854-SUM($I854:BT854)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BV$5,$H854/$G854,$H854-SUM($I854:BU854)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BW$5,$H854/$G854,$H854-SUM($I854:BV854)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BX$5,$H854/$G854,$H854-SUM($I854:BW854)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BY$5,$H854/$G854,$H854-SUM($I854:BX854)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>BZ$5,$H854/$G854,$H854-SUM($I854:BY854)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>CA$5,$H854/$G854,$H854-SUM($I854:BZ854)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>CB$5,$H854/$G854,$H854-SUM($I854:CA854)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D854,$G854=\"n/a\"),0,IF(SUM($D854,$G854+0.5)>CC$5,$H854/$G854,$H854-SUM($I854:CB854)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>J$5,$H855/$G855,$H855-SUM($I855:I855)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>K$5,$H855/$G855,$H855-SUM($I855:J855)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>L$5,$H855/$G855,$H855-SUM($I855:K855)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>M$5,$H855/$G855,$H855-SUM($I855:L855)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>N$5,$H855/$G855,$H855-SUM($I855:M855)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>O$5,$H855/$G855,$H855-SUM($I855:N855)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>P$5,$H855/$G855,$H855-SUM($I855:O855)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>Q$5,$H855/$G855,$H855-SUM($I855:P855)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>R$5,$H855/$G855,$H855-SUM($I855:Q855)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>S$5,$H855/$G855,$H855-SUM($I855:R855)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>T$5,$H855/$G855,$H855-SUM($I855:S855)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>U$5,$H855/$G855,$H855-SUM($I855:T855)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>V$5,$H855/$G855,$H855-SUM($I855:U855)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>W$5,$H855/$G855,$H855-SUM($I855:V855)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>X$5,$H855/$G855,$H855-SUM($I855:W855)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>Y$5,$H855/$G855,$H855-SUM($I855:X855)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>Z$5,$H855/$G855,$H855-SUM($I855:Y855)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AA$5,$H855/$G855,$H855-SUM($I855:Z855)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AB$5,$H855/$G855,$H855-SUM($I855:AA855)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AC$5,$H855/$G855,$H855-SUM($I855:AB855)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AD$5,$H855/$G855,$H855-SUM($I855:AC855)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AE$5,$H855/$G855,$H855-SUM($I855:AD855)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AF$5,$H855/$G855,$H855-SUM($I855:AE855)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AG$5,$H855/$G855,$H855-SUM($I855:AF855)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AH$5,$H855/$G855,$H855-SUM($I855:AG855)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AI$5,$H855/$G855,$H855-SUM($I855:AH855)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AJ$5,$H855/$G855,$H855-SUM($I855:AI855)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AK$5,$H855/$G855,$H855-SUM($I855:AJ855)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AL$5,$H855/$G855,$H855-SUM($I855:AK855)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AM$5,$H855/$G855,$H855-SUM($I855:AL855)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AN$5,$H855/$G855,$H855-SUM($I855:AM855)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AO$5,$H855/$G855,$H855-SUM($I855:AN855)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AP$5,$H855/$G855,$H855-SUM($I855:AO855)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AQ$5,$H855/$G855,$H855-SUM($I855:AP855)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AR$5,$H855/$G855,$H855-SUM($I855:AQ855)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AS$5,$H855/$G855,$H855-SUM($I855:AR855)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AT$5,$H855/$G855,$H855-SUM($I855:AS855)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AU$5,$H855/$G855,$H855-SUM($I855:AT855)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AV$5,$H855/$G855,$H855-SUM($I855:AU855)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AW$5,$H855/$G855,$H855-SUM($I855:AV855)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AX$5,$H855/$G855,$H855-SUM($I855:AW855)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AY$5,$H855/$G855,$H855-SUM($I855:AX855)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>AZ$5,$H855/$G855,$H855-SUM($I855:AY855)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BA$5,$H855/$G855,$H855-SUM($I855:AZ855)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BB$5,$H855/$G855,$H855-SUM($I855:BA855)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BC$5,$H855/$G855,$H855-SUM($I855:BB855)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BD$5,$H855/$G855,$H855-SUM($I855:BC855)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BE$5,$H855/$G855,$H855-SUM($I855:BD855)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BF$5,$H855/$G855,$H855-SUM($I855:BE855)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BG$5,$H855/$G855,$H855-SUM($I855:BF855)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BH$5,$H855/$G855,$H855-SUM($I855:BG855)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BI$5,$H855/$G855,$H855-SUM($I855:BH855)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BJ$5,$H855/$G855,$H855-SUM($I855:BI855)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BK$5,$H855/$G855,$H855-SUM($I855:BJ855)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BL$5,$H855/$G855,$H855-SUM($I855:BK855)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BM$5,$H855/$G855,$H855-SUM($I855:BL855)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BN$5,$H855/$G855,$H855-SUM($I855:BM855)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BO$5,$H855/$G855,$H855-SUM($I855:BN855)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BP$5,$H855/$G855,$H855-SUM($I855:BO855)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BQ$5,$H855/$G855,$H855-SUM($I855:BP855)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BR$5,$H855/$G855,$H855-SUM($I855:BQ855)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BS$5,$H855/$G855,$H855-SUM($I855:BR855)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BT$5,$H855/$G855,$H855-SUM($I855:BS855)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BU$5,$H855/$G855,$H855-SUM($I855:BT855)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BV$5,$H855/$G855,$H855-SUM($I855:BU855)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BW$5,$H855/$G855,$H855-SUM($I855:BV855)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BX$5,$H855/$G855,$H855-SUM($I855:BW855)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BY$5,$H855/$G855,$H855-SUM($I855:BX855)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>BZ$5,$H855/$G855,$H855-SUM($I855:BY855)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>CA$5,$H855/$G855,$H855-SUM($I855:BZ855)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>CB$5,$H855/$G855,$H855-SUM($I855:CA855)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D855,$G855=\"n/a\"),0,IF(SUM($D855,$G855+0.5)>CC$5,$H855/$G855,$H855-SUM($I855:CB855)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>J$5,$H856/$G856,$H856-SUM($I856:I856)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>K$5,$H856/$G856,$H856-SUM($I856:J856)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>L$5,$H856/$G856,$H856-SUM($I856:K856)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>M$5,$H856/$G856,$H856-SUM($I856:L856)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>N$5,$H856/$G856,$H856-SUM($I856:M856)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>O$5,$H856/$G856,$H856-SUM($I856:N856)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>P$5,$H856/$G856,$H856-SUM($I856:O856)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>Q$5,$H856/$G856,$H856-SUM($I856:P856)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>R$5,$H856/$G856,$H856-SUM($I856:Q856)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>S$5,$H856/$G856,$H856-SUM($I856:R856)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>T$5,$H856/$G856,$H856-SUM($I856:S856)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>U$5,$H856/$G856,$H856-SUM($I856:T856)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>V$5,$H856/$G856,$H856-SUM($I856:U856)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>W$5,$H856/$G856,$H856-SUM($I856:V856)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>X$5,$H856/$G856,$H856-SUM($I856:W856)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>Y$5,$H856/$G856,$H856-SUM($I856:X856)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>Z$5,$H856/$G856,$H856-SUM($I856:Y856)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AA$5,$H856/$G856,$H856-SUM($I856:Z856)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AB$5,$H856/$G856,$H856-SUM($I856:AA856)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AC$5,$H856/$G856,$H856-SUM($I856:AB856)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AD$5,$H856/$G856,$H856-SUM($I856:AC856)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AE$5,$H856/$G856,$H856-SUM($I856:AD856)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AF$5,$H856/$G856,$H856-SUM($I856:AE856)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AG$5,$H856/$G856,$H856-SUM($I856:AF856)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AH$5,$H856/$G856,$H856-SUM($I856:AG856)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AI$5,$H856/$G856,$H856-SUM($I856:AH856)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AJ$5,$H856/$G856,$H856-SUM($I856:AI856)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AK$5,$H856/$G856,$H856-SUM($I856:AJ856)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AL$5,$H856/$G856,$H856-SUM($I856:AK856)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AM$5,$H856/$G856,$H856-SUM($I856:AL856)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AN$5,$H856/$G856,$H856-SUM($I856:AM856)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AO$5,$H856/$G856,$H856-SUM($I856:AN856)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AP$5,$H856/$G856,$H856-SUM($I856:AO856)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AQ$5,$H856/$G856,$H856-SUM($I856:AP856)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AR$5,$H856/$G856,$H856-SUM($I856:AQ856)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AS$5,$H856/$G856,$H856-SUM($I856:AR856)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AT$5,$H856/$G856,$H856-SUM($I856:AS856)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AU$5,$H856/$G856,$H856-SUM($I856:AT856)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AV$5,$H856/$G856,$H856-SUM($I856:AU856)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AW$5,$H856/$G856,$H856-SUM($I856:AV856)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AX$5,$H856/$G856,$H856-SUM($I856:AW856)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AY$5,$H856/$G856,$H856-SUM($I856:AX856)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>AZ$5,$H856/$G856,$H856-SUM($I856:AY856)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BA$5,$H856/$G856,$H856-SUM($I856:AZ856)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BB$5,$H856/$G856,$H856-SUM($I856:BA856)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BC$5,$H856/$G856,$H856-SUM($I856:BB856)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BD$5,$H856/$G856,$H856-SUM($I856:BC856)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BE$5,$H856/$G856,$H856-SUM($I856:BD856)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BF$5,$H856/$G856,$H856-SUM($I856:BE856)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BG$5,$H856/$G856,$H856-SUM($I856:BF856)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BH$5,$H856/$G856,$H856-SUM($I856:BG856)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BI$5,$H856/$G856,$H856-SUM($I856:BH856)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BJ$5,$H856/$G856,$H856-SUM($I856:BI856)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BK$5,$H856/$G856,$H856-SUM($I856:BJ856)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BL$5,$H856/$G856,$H856-SUM($I856:BK856)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BM$5,$H856/$G856,$H856-SUM($I856:BL856)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BN$5,$H856/$G856,$H856-SUM($I856:BM856)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BO$5,$H856/$G856,$H856-SUM($I856:BN856)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BP$5,$H856/$G856,$H856-SUM($I856:BO856)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BQ$5,$H856/$G856,$H856-SUM($I856:BP856)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BR$5,$H856/$G856,$H856-SUM($I856:BQ856)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BS$5,$H856/$G856,$H856-SUM($I856:BR856)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BT$5,$H856/$G856,$H856-SUM($I856:BS856)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BU$5,$H856/$G856,$H856-SUM($I856:BT856)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BV$5,$H856/$G856,$H856-SUM($I856:BU856)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BW$5,$H856/$G856,$H856-SUM($I856:BV856)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BX$5,$H856/$G856,$H856-SUM($I856:BW856)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BY$5,$H856/$G856,$H856-SUM($I856:BX856)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>BZ$5,$H856/$G856,$H856-SUM($I856:BY856)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>CA$5,$H856/$G856,$H856-SUM($I856:BZ856)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>CB$5,$H856/$G856,$H856-SUM($I856:CA856)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D856,$G856=\"n/a\"),0,IF(SUM($D856,$G856+0.5)>CC$5,$H856/$G856,$H856-SUM($I856:CB856)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>J$5,$H857/$G857,$H857-SUM($I857:I857)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>K$5,$H857/$G857,$H857-SUM($I857:J857)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>L$5,$H857/$G857,$H857-SUM($I857:K857)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>M$5,$H857/$G857,$H857-SUM($I857:L857)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>N$5,$H857/$G857,$H857-SUM($I857:M857)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>O$5,$H857/$G857,$H857-SUM($I857:N857)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>P$5,$H857/$G857,$H857-SUM($I857:O857)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>Q$5,$H857/$G857,$H857-SUM($I857:P857)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>R$5,$H857/$G857,$H857-SUM($I857:Q857)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>S$5,$H857/$G857,$H857-SUM($I857:R857)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>T$5,$H857/$G857,$H857-SUM($I857:S857)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>U$5,$H857/$G857,$H857-SUM($I857:T857)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>V$5,$H857/$G857,$H857-SUM($I857:U857)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>W$5,$H857/$G857,$H857-SUM($I857:V857)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>X$5,$H857/$G857,$H857-SUM($I857:W857)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>Y$5,$H857/$G857,$H857-SUM($I857:X857)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>Z$5,$H857/$G857,$H857-SUM($I857:Y857)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AA$5,$H857/$G857,$H857-SUM($I857:Z857)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AB$5,$H857/$G857,$H857-SUM($I857:AA857)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AC$5,$H857/$G857,$H857-SUM($I857:AB857)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AD$5,$H857/$G857,$H857-SUM($I857:AC857)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AE$5,$H857/$G857,$H857-SUM($I857:AD857)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AF$5,$H857/$G857,$H857-SUM($I857:AE857)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AG$5,$H857/$G857,$H857-SUM($I857:AF857)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AH$5,$H857/$G857,$H857-SUM($I857:AG857)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AI$5,$H857/$G857,$H857-SUM($I857:AH857)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AJ$5,$H857/$G857,$H857-SUM($I857:AI857)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AK$5,$H857/$G857,$H857-SUM($I857:AJ857)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AL$5,$H857/$G857,$H857-SUM($I857:AK857)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AM$5,$H857/$G857,$H857-SUM($I857:AL857)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AN$5,$H857/$G857,$H857-SUM($I857:AM857)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AO$5,$H857/$G857,$H857-SUM($I857:AN857)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AP$5,$H857/$G857,$H857-SUM($I857:AO857)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AQ$5,$H857/$G857,$H857-SUM($I857:AP857)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AR$5,$H857/$G857,$H857-SUM($I857:AQ857)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AS$5,$H857/$G857,$H857-SUM($I857:AR857)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AT$5,$H857/$G857,$H857-SUM($I857:AS857)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AU$5,$H857/$G857,$H857-SUM($I857:AT857)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AV$5,$H857/$G857,$H857-SUM($I857:AU857)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AW$5,$H857/$G857,$H857-SUM($I857:AV857)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AX$5,$H857/$G857,$H857-SUM($I857:AW857)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AY$5,$H857/$G857,$H857-SUM($I857:AX857)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>AZ$5,$H857/$G857,$H857-SUM($I857:AY857)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BA$5,$H857/$G857,$H857-SUM($I857:AZ857)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BB$5,$H857/$G857,$H857-SUM($I857:BA857)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BC$5,$H857/$G857,$H857-SUM($I857:BB857)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BD$5,$H857/$G857,$H857-SUM($I857:BC857)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BE$5,$H857/$G857,$H857-SUM($I857:BD857)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BF$5,$H857/$G857,$H857-SUM($I857:BE857)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BG$5,$H857/$G857,$H857-SUM($I857:BF857)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BH$5,$H857/$G857,$H857-SUM($I857:BG857)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BI$5,$H857/$G857,$H857-SUM($I857:BH857)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BJ$5,$H857/$G857,$H857-SUM($I857:BI857)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BK$5,$H857/$G857,$H857-SUM($I857:BJ857)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BL$5,$H857/$G857,$H857-SUM($I857:BK857)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BM$5,$H857/$G857,$H857-SUM($I857:BL857)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BN$5,$H857/$G857,$H857-SUM($I857:BM857)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BO$5,$H857/$G857,$H857-SUM($I857:BN857)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BP$5,$H857/$G857,$H857-SUM($I857:BO857)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BQ$5,$H857/$G857,$H857-SUM($I857:BP857)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BR$5,$H857/$G857,$H857-SUM($I857:BQ857)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BS$5,$H857/$G857,$H857-SUM($I857:BR857)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BT$5,$H857/$G857,$H857-SUM($I857:BS857)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BU$5,$H857/$G857,$H857-SUM($I857:BT857)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BV$5,$H857/$G857,$H857-SUM($I857:BU857)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BW$5,$H857/$G857,$H857-SUM($I857:BV857)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BX$5,$H857/$G857,$H857-SUM($I857:BW857)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BY$5,$H857/$G857,$H857-SUM($I857:BX857)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>BZ$5,$H857/$G857,$H857-SUM($I857:BY857)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>CA$5,$H857/$G857,$H857-SUM($I857:BZ857)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>CB$5,$H857/$G857,$H857-SUM($I857:CA857)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D857,$G857=\"n/a\"),0,IF(SUM($D857,$G857+0.5)>CC$5,$H857/$G857,$H857-SUM($I857:CB857)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>J$5,$H858/$G858,$H858-SUM($I858:I858)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>K$5,$H858/$G858,$H858-SUM($I858:J858)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>L$5,$H858/$G858,$H858-SUM($I858:K858)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>M$5,$H858/$G858,$H858-SUM($I858:L858)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>N$5,$H858/$G858,$H858-SUM($I858:M858)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>O$5,$H858/$G858,$H858-SUM($I858:N858)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>P$5,$H858/$G858,$H858-SUM($I858:O858)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>Q$5,$H858/$G858,$H858-SUM($I858:P858)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>R$5,$H858/$G858,$H858-SUM($I858:Q858)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>S$5,$H858/$G858,$H858-SUM($I858:R858)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>T$5,$H858/$G858,$H858-SUM($I858:S858)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>U$5,$H858/$G858,$H858-SUM($I858:T858)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>V$5,$H858/$G858,$H858-SUM($I858:U858)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>W$5,$H858/$G858,$H858-SUM($I858:V858)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>X$5,$H858/$G858,$H858-SUM($I858:W858)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>Y$5,$H858/$G858,$H858-SUM($I858:X858)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>Z$5,$H858/$G858,$H858-SUM($I858:Y858)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AA$5,$H858/$G858,$H858-SUM($I858:Z858)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AB$5,$H858/$G858,$H858-SUM($I858:AA858)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AC$5,$H858/$G858,$H858-SUM($I858:AB858)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AD$5,$H858/$G858,$H858-SUM($I858:AC858)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AE$5,$H858/$G858,$H858-SUM($I858:AD858)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AF$5,$H858/$G858,$H858-SUM($I858:AE858)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AG$5,$H858/$G858,$H858-SUM($I858:AF858)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AH$5,$H858/$G858,$H858-SUM($I858:AG858)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AI$5,$H858/$G858,$H858-SUM($I858:AH858)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AJ$5,$H858/$G858,$H858-SUM($I858:AI858)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AK$5,$H858/$G858,$H858-SUM($I858:AJ858)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AL$5,$H858/$G858,$H858-SUM($I858:AK858)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AM$5,$H858/$G858,$H858-SUM($I858:AL858)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AN$5,$H858/$G858,$H858-SUM($I858:AM858)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AO$5,$H858/$G858,$H858-SUM($I858:AN858)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AP$5,$H858/$G858,$H858-SUM($I858:AO858)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AQ$5,$H858/$G858,$H858-SUM($I858:AP858)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AR$5,$H858/$G858,$H858-SUM($I858:AQ858)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AS$5,$H858/$G858,$H858-SUM($I858:AR858)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AT$5,$H858/$G858,$H858-SUM($I858:AS858)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AU$5,$H858/$G858,$H858-SUM($I858:AT858)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AV$5,$H858/$G858,$H858-SUM($I858:AU858)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AW$5,$H858/$G858,$H858-SUM($I858:AV858)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AX$5,$H858/$G858,$H858-SUM($I858:AW858)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AY$5,$H858/$G858,$H858-SUM($I858:AX858)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>AZ$5,$H858/$G858,$H858-SUM($I858:AY858)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BA$5,$H858/$G858,$H858-SUM($I858:AZ858)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BB$5,$H858/$G858,$H858-SUM($I858:BA858)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BC$5,$H858/$G858,$H858-SUM($I858:BB858)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BD$5,$H858/$G858,$H858-SUM($I858:BC858)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BE$5,$H858/$G858,$H858-SUM($I858:BD858)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BF$5,$H858/$G858,$H858-SUM($I858:BE858)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BG$5,$H858/$G858,$H858-SUM($I858:BF858)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BH$5,$H858/$G858,$H858-SUM($I858:BG858)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BI$5,$H858/$G858,$H858-SUM($I858:BH858)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BJ$5,$H858/$G858,$H858-SUM($I858:BI858)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BK$5,$H858/$G858,$H858-SUM($I858:BJ858)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BL$5,$H858/$G858,$H858-SUM($I858:BK858)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BM$5,$H858/$G858,$H858-SUM($I858:BL858)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BN$5,$H858/$G858,$H858-SUM($I858:BM858)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BO$5,$H858/$G858,$H858-SUM($I858:BN858)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BP$5,$H858/$G858,$H858-SUM($I858:BO858)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BQ$5,$H858/$G858,$H858-SUM($I858:BP858)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BR$5,$H858/$G858,$H858-SUM($I858:BQ858)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BS$5,$H858/$G858,$H858-SUM($I858:BR858)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BT$5,$H858/$G858,$H858-SUM($I858:BS858)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BU$5,$H858/$G858,$H858-SUM($I858:BT858)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BV$5,$H858/$G858,$H858-SUM($I858:BU858)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BW$5,$H858/$G858,$H858-SUM($I858:BV858)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BX$5,$H858/$G858,$H858-SUM($I858:BW858)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BY$5,$H858/$G858,$H858-SUM($I858:BX858)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>BZ$5,$H858/$G858,$H858-SUM($I858:BY858)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>CA$5,$H858/$G858,$H858-SUM($I858:BZ858)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>CB$5,$H858/$G858,$H858-SUM($I858:CA858)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D858,$G858=\"n/a\"),0,IF(SUM($D858,$G858+0.5)>CC$5,$H858/$G858,$H858-SUM($I858:CB858)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>J$5,$H859/$G859,$H859-SUM($I859:I859)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>K$5,$H859/$G859,$H859-SUM($I859:J859)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>L$5,$H859/$G859,$H859-SUM($I859:K859)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>M$5,$H859/$G859,$H859-SUM($I859:L859)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>N$5,$H859/$G859,$H859-SUM($I859:M859)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>O$5,$H859/$G859,$H859-SUM($I859:N859)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>P$5,$H859/$G859,$H859-SUM($I859:O859)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>Q$5,$H859/$G859,$H859-SUM($I859:P859)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>R$5,$H859/$G859,$H859-SUM($I859:Q859)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>S$5,$H859/$G859,$H859-SUM($I859:R859)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>T$5,$H859/$G859,$H859-SUM($I859:S859)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>U$5,$H859/$G859,$H859-SUM($I859:T859)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>V$5,$H859/$G859,$H859-SUM($I859:U859)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>W$5,$H859/$G859,$H859-SUM($I859:V859)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>X$5,$H859/$G859,$H859-SUM($I859:W859)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>Y$5,$H859/$G859,$H859-SUM($I859:X859)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>Z$5,$H859/$G859,$H859-SUM($I859:Y859)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AA$5,$H859/$G859,$H859-SUM($I859:Z859)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AB$5,$H859/$G859,$H859-SUM($I859:AA859)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AC$5,$H859/$G859,$H859-SUM($I859:AB859)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AD$5,$H859/$G859,$H859-SUM($I859:AC859)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AE$5,$H859/$G859,$H859-SUM($I859:AD859)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AF$5,$H859/$G859,$H859-SUM($I859:AE859)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AG$5,$H859/$G859,$H859-SUM($I859:AF859)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AH$5,$H859/$G859,$H859-SUM($I859:AG859)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AI$5,$H859/$G859,$H859-SUM($I859:AH859)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AJ$5,$H859/$G859,$H859-SUM($I859:AI859)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AK$5,$H859/$G859,$H859-SUM($I859:AJ859)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AL$5,$H859/$G859,$H859-SUM($I859:AK859)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AM$5,$H859/$G859,$H859-SUM($I859:AL859)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AN$5,$H859/$G859,$H859-SUM($I859:AM859)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AO$5,$H859/$G859,$H859-SUM($I859:AN859)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AP$5,$H859/$G859,$H859-SUM($I859:AO859)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AQ$5,$H859/$G859,$H859-SUM($I859:AP859)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AR$5,$H859/$G859,$H859-SUM($I859:AQ859)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AS$5,$H859/$G859,$H859-SUM($I859:AR859)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AT$5,$H859/$G859,$H859-SUM($I859:AS859)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AU$5,$H859/$G859,$H859-SUM($I859:AT859)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AV$5,$H859/$G859,$H859-SUM($I859:AU859)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AW$5,$H859/$G859,$H859-SUM($I859:AV859)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AX$5,$H859/$G859,$H859-SUM($I859:AW859)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AY$5,$H859/$G859,$H859-SUM($I859:AX859)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>AZ$5,$H859/$G859,$H859-SUM($I859:AY859)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BA$5,$H859/$G859,$H859-SUM($I859:AZ859)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BB$5,$H859/$G859,$H859-SUM($I859:BA859)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BC$5,$H859/$G859,$H859-SUM($I859:BB859)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BD$5,$H859/$G859,$H859-SUM($I859:BC859)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BE$5,$H859/$G859,$H859-SUM($I859:BD859)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BF$5,$H859/$G859,$H859-SUM($I859:BE859)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BG$5,$H859/$G859,$H859-SUM($I859:BF859)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BH$5,$H859/$G859,$H859-SUM($I859:BG859)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BI$5,$H859/$G859,$H859-SUM($I859:BH859)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BJ$5,$H859/$G859,$H859-SUM($I859:BI859)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BK$5,$H859/$G859,$H859-SUM($I859:BJ859)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BL$5,$H859/$G859,$H859-SUM($I859:BK859)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BM$5,$H859/$G859,$H859-SUM($I859:BL859)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BN$5,$H859/$G859,$H859-SUM($I859:BM859)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BO$5,$H859/$G859,$H859-SUM($I859:BN859)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BP$5,$H859/$G859,$H859-SUM($I859:BO859)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BQ$5,$H859/$G859,$H859-SUM($I859:BP859)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BR$5,$H859/$G859,$H859-SUM($I859:BQ859)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BS$5,$H859/$G859,$H859-SUM($I859:BR859)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BT$5,$H859/$G859,$H859-SUM($I859:BS859)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BU$5,$H859/$G859,$H859-SUM($I859:BT859)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BV$5,$H859/$G859,$H859-SUM($I859:BU859)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BW$5,$H859/$G859,$H859-SUM($I859:BV859)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BX$5,$H859/$G859,$H859-SUM($I859:BW859)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BY$5,$H859/$G859,$H859-SUM($I859:BX859)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>BZ$5,$H859/$G859,$H859-SUM($I859:BY859)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>CA$5,$H859/$G859,$H859-SUM($I859:BZ859)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>CB$5,$H859/$G859,$H859-SUM($I859:CA859)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D859,$G859=\"n/a\"),0,IF(SUM($D859,$G859+0.5)>CC$5,$H859/$G859,$H859-SUM($I859:CB859)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>J$5,$H860/$G860,$H860-SUM($I860:I860)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>K$5,$H860/$G860,$H860-SUM($I860:J860)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>L$5,$H860/$G860,$H860-SUM($I860:K860)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>M$5,$H860/$G860,$H860-SUM($I860:L860)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>N$5,$H860/$G860,$H860-SUM($I860:M860)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>O$5,$H860/$G860,$H860-SUM($I860:N860)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>P$5,$H860/$G860,$H860-SUM($I860:O860)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>Q$5,$H860/$G860,$H860-SUM($I860:P860)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>R$5,$H860/$G860,$H860-SUM($I860:Q860)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>S$5,$H860/$G860,$H860-SUM($I860:R860)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>T$5,$H860/$G860,$H860-SUM($I860:S860)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>U$5,$H860/$G860,$H860-SUM($I860:T860)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>V$5,$H860/$G860,$H860-SUM($I860:U860)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>W$5,$H860/$G860,$H860-SUM($I860:V860)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>X$5,$H860/$G860,$H860-SUM($I860:W860)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>Y$5,$H860/$G860,$H860-SUM($I860:X860)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>Z$5,$H860/$G860,$H860-SUM($I860:Y860)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AA$5,$H860/$G860,$H860-SUM($I860:Z860)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AB$5,$H860/$G860,$H860-SUM($I860:AA860)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AC$5,$H860/$G860,$H860-SUM($I860:AB860)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AD$5,$H860/$G860,$H860-SUM($I860:AC860)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AE$5,$H860/$G860,$H860-SUM($I860:AD860)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AF$5,$H860/$G860,$H860-SUM($I860:AE860)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AG$5,$H860/$G860,$H860-SUM($I860:AF860)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AH$5,$H860/$G860,$H860-SUM($I860:AG860)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AI$5,$H860/$G860,$H860-SUM($I860:AH860)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AJ$5,$H860/$G860,$H860-SUM($I860:AI860)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AK$5,$H860/$G860,$H860-SUM($I860:AJ860)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AL$5,$H860/$G860,$H860-SUM($I860:AK860)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AM$5,$H860/$G860,$H860-SUM($I860:AL860)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AN$5,$H860/$G860,$H860-SUM($I860:AM860)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AO$5,$H860/$G860,$H860-SUM($I860:AN860)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AP$5,$H860/$G860,$H860-SUM($I860:AO860)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AQ$5,$H860/$G860,$H860-SUM($I860:AP860)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AR$5,$H860/$G860,$H860-SUM($I860:AQ860)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AS$5,$H860/$G860,$H860-SUM($I860:AR860)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AT$5,$H860/$G860,$H860-SUM($I860:AS860)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AU$5,$H860/$G860,$H860-SUM($I860:AT860)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AV$5,$H860/$G860,$H860-SUM($I860:AU860)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AW$5,$H860/$G860,$H860-SUM($I860:AV860)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AX$5,$H860/$G860,$H860-SUM($I860:AW860)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AY$5,$H860/$G860,$H860-SUM($I860:AX860)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>AZ$5,$H860/$G860,$H860-SUM($I860:AY860)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BA$5,$H860/$G860,$H860-SUM($I860:AZ860)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BB$5,$H860/$G860,$H860-SUM($I860:BA860)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BC$5,$H860/$G860,$H860-SUM($I860:BB860)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BD$5,$H860/$G860,$H860-SUM($I860:BC860)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BE$5,$H860/$G860,$H860-SUM($I860:BD860)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BF$5,$H860/$G860,$H860-SUM($I860:BE860)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BG$5,$H860/$G860,$H860-SUM($I860:BF860)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BH$5,$H860/$G860,$H860-SUM($I860:BG860)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BI$5,$H860/$G860,$H860-SUM($I860:BH860)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BJ$5,$H860/$G860,$H860-SUM($I860:BI860)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BK$5,$H860/$G860,$H860-SUM($I860:BJ860)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BL$5,$H860/$G860,$H860-SUM($I860:BK860)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BM$5,$H860/$G860,$H860-SUM($I860:BL860)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BN$5,$H860/$G860,$H860-SUM($I860:BM860)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BO$5,$H860/$G860,$H860-SUM($I860:BN860)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BP$5,$H860/$G860,$H860-SUM($I860:BO860)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BQ$5,$H860/$G860,$H860-SUM($I860:BP860)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BR$5,$H860/$G860,$H860-SUM($I860:BQ860)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BS$5,$H860/$G860,$H860-SUM($I860:BR860)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BT$5,$H860/$G860,$H860-SUM($I860:BS860)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BU$5,$H860/$G860,$H860-SUM($I860:BT860)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BV$5,$H860/$G860,$H860-SUM($I860:BU860)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BW$5,$H860/$G860,$H860-SUM($I860:BV860)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BX$5,$H860/$G860,$H860-SUM($I860:BW860)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BY$5,$H860/$G860,$H860-SUM($I860:BX860)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>BZ$5,$H860/$G860,$H860-SUM($I860:BY860)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>CA$5,$H860/$G860,$H860-SUM($I860:BZ860)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>CB$5,$H860/$G860,$H860-SUM($I860:CA860)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D860,$G860=\"n/a\"),0,IF(SUM($D860,$G860+0.5)>CC$5,$H860/$G860,$H860-SUM($I860:CB860)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>J$5,$H861/$G861,$H861-SUM($I861:I861)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>K$5,$H861/$G861,$H861-SUM($I861:J861)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>L$5,$H861/$G861,$H861-SUM($I861:K861)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>M$5,$H861/$G861,$H861-SUM($I861:L861)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>N$5,$H861/$G861,$H861-SUM($I861:M861)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>O$5,$H861/$G861,$H861-SUM($I861:N861)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>P$5,$H861/$G861,$H861-SUM($I861:O861)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>Q$5,$H861/$G861,$H861-SUM($I861:P861)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>R$5,$H861/$G861,$H861-SUM($I861:Q861)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>S$5,$H861/$G861,$H861-SUM($I861:R861)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>T$5,$H861/$G861,$H861-SUM($I861:S861)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>U$5,$H861/$G861,$H861-SUM($I861:T861)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>V$5,$H861/$G861,$H861-SUM($I861:U861)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>W$5,$H861/$G861,$H861-SUM($I861:V861)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>X$5,$H861/$G861,$H861-SUM($I861:W861)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>Y$5,$H861/$G861,$H861-SUM($I861:X861)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>Z$5,$H861/$G861,$H861-SUM($I861:Y861)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AA$5,$H861/$G861,$H861-SUM($I861:Z861)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AB$5,$H861/$G861,$H861-SUM($I861:AA861)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AC$5,$H861/$G861,$H861-SUM($I861:AB861)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AD$5,$H861/$G861,$H861-SUM($I861:AC861)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AE$5,$H861/$G861,$H861-SUM($I861:AD861)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AF$5,$H861/$G861,$H861-SUM($I861:AE861)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AG$5,$H861/$G861,$H861-SUM($I861:AF861)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AH$5,$H861/$G861,$H861-SUM($I861:AG861)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AI$5,$H861/$G861,$H861-SUM($I861:AH861)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AJ$5,$H861/$G861,$H861-SUM($I861:AI861)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AK$5,$H861/$G861,$H861-SUM($I861:AJ861)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AL$5,$H861/$G861,$H861-SUM($I861:AK861)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AM$5,$H861/$G861,$H861-SUM($I861:AL861)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AN$5,$H861/$G861,$H861-SUM($I861:AM861)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AO$5,$H861/$G861,$H861-SUM($I861:AN861)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AP$5,$H861/$G861,$H861-SUM($I861:AO861)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AQ$5,$H861/$G861,$H861-SUM($I861:AP861)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AR$5,$H861/$G861,$H861-SUM($I861:AQ861)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AS$5,$H861/$G861,$H861-SUM($I861:AR861)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AT$5,$H861/$G861,$H861-SUM($I861:AS861)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AU$5,$H861/$G861,$H861-SUM($I861:AT861)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AV$5,$H861/$G861,$H861-SUM($I861:AU861)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AW$5,$H861/$G861,$H861-SUM($I861:AV861)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AX$5,$H861/$G861,$H861-SUM($I861:AW861)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AY$5,$H861/$G861,$H861-SUM($I861:AX861)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>AZ$5,$H861/$G861,$H861-SUM($I861:AY861)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BA$5,$H861/$G861,$H861-SUM($I861:AZ861)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BB$5,$H861/$G861,$H861-SUM($I861:BA861)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BC$5,$H861/$G861,$H861-SUM($I861:BB861)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BD$5,$H861/$G861,$H861-SUM($I861:BC861)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BE$5,$H861/$G861,$H861-SUM($I861:BD861)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BF$5,$H861/$G861,$H861-SUM($I861:BE861)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BG$5,$H861/$G861,$H861-SUM($I861:BF861)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BH$5,$H861/$G861,$H861-SUM($I861:BG861)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BI$5,$H861/$G861,$H861-SUM($I861:BH861)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BJ$5,$H861/$G861,$H861-SUM($I861:BI861)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BK$5,$H861/$G861,$H861-SUM($I861:BJ861)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BL$5,$H861/$G861,$H861-SUM($I861:BK861)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BM$5,$H861/$G861,$H861-SUM($I861:BL861)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BN$5,$H861/$G861,$H861-SUM($I861:BM861)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BO$5,$H861/$G861,$H861-SUM($I861:BN861)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BP$5,$H861/$G861,$H861-SUM($I861:BO861)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BQ$5,$H861/$G861,$H861-SUM($I861:BP861)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BR$5,$H861/$G861,$H861-SUM($I861:BQ861)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BS$5,$H861/$G861,$H861-SUM($I861:BR861)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BT$5,$H861/$G861,$H861-SUM($I861:BS861)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BU$5,$H861/$G861,$H861-SUM($I861:BT861)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BV$5,$H861/$G861,$H861-SUM($I861:BU861)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BW$5,$H861/$G861,$H861-SUM($I861:BV861)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BX$5,$H861/$G861,$H861-SUM($I861:BW861)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BY$5,$H861/$G861,$H861-SUM($I861:BX861)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>BZ$5,$H861/$G861,$H861-SUM($I861:BY861)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>CA$5,$H861/$G861,$H861-SUM($I861:BZ861)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>CB$5,$H861/$G861,$H861-SUM($I861:CA861)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D861,$G861=\"n/a\"),0,IF(SUM($D861,$G861+0.5)>CC$5,$H861/$G861,$H861-SUM($I861:CB861)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>J$5,$H862/$G862,$H862-SUM($I862:I862)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>K$5,$H862/$G862,$H862-SUM($I862:J862)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>L$5,$H862/$G862,$H862-SUM($I862:K862)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>M$5,$H862/$G862,$H862-SUM($I862:L862)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>N$5,$H862/$G862,$H862-SUM($I862:M862)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>O$5,$H862/$G862,$H862-SUM($I862:N862)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>P$5,$H862/$G862,$H862-SUM($I862:O862)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>Q$5,$H862/$G862,$H862-SUM($I862:P862)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>R$5,$H862/$G862,$H862-SUM($I862:Q862)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>S$5,$H862/$G862,$H862-SUM($I862:R862)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>T$5,$H862/$G862,$H862-SUM($I862:S862)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>U$5,$H862/$G862,$H862-SUM($I862:T862)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>V$5,$H862/$G862,$H862-SUM($I862:U862)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>W$5,$H862/$G862,$H862-SUM($I862:V862)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>X$5,$H862/$G862,$H862-SUM($I862:W862)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>Y$5,$H862/$G862,$H862-SUM($I862:X862)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>Z$5,$H862/$G862,$H862-SUM($I862:Y862)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AA$5,$H862/$G862,$H862-SUM($I862:Z862)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AB$5,$H862/$G862,$H862-SUM($I862:AA862)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AC$5,$H862/$G862,$H862-SUM($I862:AB862)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AD$5,$H862/$G862,$H862-SUM($I862:AC862)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AE$5,$H862/$G862,$H862-SUM($I862:AD862)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AF$5,$H862/$G862,$H862-SUM($I862:AE862)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AG$5,$H862/$G862,$H862-SUM($I862:AF862)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AH$5,$H862/$G862,$H862-SUM($I862:AG862)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AI$5,$H862/$G862,$H862-SUM($I862:AH862)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AJ$5,$H862/$G862,$H862-SUM($I862:AI862)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AK$5,$H862/$G862,$H862-SUM($I862:AJ862)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AL$5,$H862/$G862,$H862-SUM($I862:AK862)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AM$5,$H862/$G862,$H862-SUM($I862:AL862)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AN$5,$H862/$G862,$H862-SUM($I862:AM862)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AO$5,$H862/$G862,$H862-SUM($I862:AN862)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AP$5,$H862/$G862,$H862-SUM($I862:AO862)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AQ$5,$H862/$G862,$H862-SUM($I862:AP862)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AR$5,$H862/$G862,$H862-SUM($I862:AQ862)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AS$5,$H862/$G862,$H862-SUM($I862:AR862)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AT$5,$H862/$G862,$H862-SUM($I862:AS862)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AU$5,$H862/$G862,$H862-SUM($I862:AT862)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AV$5,$H862/$G862,$H862-SUM($I862:AU862)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AW$5,$H862/$G862,$H862-SUM($I862:AV862)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AX$5,$H862/$G862,$H862-SUM($I862:AW862)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AY$5,$H862/$G862,$H862-SUM($I862:AX862)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>AZ$5,$H862/$G862,$H862-SUM($I862:AY862)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BA$5,$H862/$G862,$H862-SUM($I862:AZ862)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BB$5,$H862/$G862,$H862-SUM($I862:BA862)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BC$5,$H862/$G862,$H862-SUM($I862:BB862)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BD$5,$H862/$G862,$H862-SUM($I862:BC862)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BE$5,$H862/$G862,$H862-SUM($I862:BD862)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BF$5,$H862/$G862,$H862-SUM($I862:BE862)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BG$5,$H862/$G862,$H862-SUM($I862:BF862)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BH$5,$H862/$G862,$H862-SUM($I862:BG862)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BI$5,$H862/$G862,$H862-SUM($I862:BH862)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BJ$5,$H862/$G862,$H862-SUM($I862:BI862)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BK$5,$H862/$G862,$H862-SUM($I862:BJ862)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BL$5,$H862/$G862,$H862-SUM($I862:BK862)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BM$5,$H862/$G862,$H862-SUM($I862:BL862)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BN$5,$H862/$G862,$H862-SUM($I862:BM862)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BO$5,$H862/$G862,$H862-SUM($I862:BN862)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BP$5,$H862/$G862,$H862-SUM($I862:BO862)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BQ$5,$H862/$G862,$H862-SUM($I862:BP862)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BR$5,$H862/$G862,$H862-SUM($I862:BQ862)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BS$5,$H862/$G862,$H862-SUM($I862:BR862)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BT$5,$H862/$G862,$H862-SUM($I862:BS862)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BU$5,$H862/$G862,$H862-SUM($I862:BT862)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BV$5,$H862/$G862,$H862-SUM($I862:BU862)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BW$5,$H862/$G862,$H862-SUM($I862:BV862)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BX$5,$H862/$G862,$H862-SUM($I862:BW862)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BY$5,$H862/$G862,$H862-SUM($I862:BX862)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>BZ$5,$H862/$G862,$H862-SUM($I862:BY862)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>CA$5,$H862/$G862,$H862-SUM($I862:BZ862)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>CB$5,$H862/$G862,$H862-SUM($I862:CA862)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D862,$G862=\"n/a\"),0,IF(SUM($D862,$G862+0.5)>CC$5,$H862/$G862,$H862-SUM($I862:CB862)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>J$5,$H863/$G863,$H863-SUM($I863:I863)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>K$5,$H863/$G863,$H863-SUM($I863:J863)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>L$5,$H863/$G863,$H863-SUM($I863:K863)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>M$5,$H863/$G863,$H863-SUM($I863:L863)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>N$5,$H863/$G863,$H863-SUM($I863:M863)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>O$5,$H863/$G863,$H863-SUM($I863:N863)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>P$5,$H863/$G863,$H863-SUM($I863:O863)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>Q$5,$H863/$G863,$H863-SUM($I863:P863)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>R$5,$H863/$G863,$H863-SUM($I863:Q863)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>S$5,$H863/$G863,$H863-SUM($I863:R863)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>T$5,$H863/$G863,$H863-SUM($I863:S863)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>U$5,$H863/$G863,$H863-SUM($I863:T863)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>V$5,$H863/$G863,$H863-SUM($I863:U863)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>W$5,$H863/$G863,$H863-SUM($I863:V863)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>X$5,$H863/$G863,$H863-SUM($I863:W863)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>Y$5,$H863/$G863,$H863-SUM($I863:X863)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>Z$5,$H863/$G863,$H863-SUM($I863:Y863)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AA$5,$H863/$G863,$H863-SUM($I863:Z863)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AB$5,$H863/$G863,$H863-SUM($I863:AA863)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AC$5,$H863/$G863,$H863-SUM($I863:AB863)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AD$5,$H863/$G863,$H863-SUM($I863:AC863)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AE$5,$H863/$G863,$H863-SUM($I863:AD863)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AF$5,$H863/$G863,$H863-SUM($I863:AE863)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AG$5,$H863/$G863,$H863-SUM($I863:AF863)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AH$5,$H863/$G863,$H863-SUM($I863:AG863)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AI$5,$H863/$G863,$H863-SUM($I863:AH863)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AJ$5,$H863/$G863,$H863-SUM($I863:AI863)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AK$5,$H863/$G863,$H863-SUM($I863:AJ863)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AL$5,$H863/$G863,$H863-SUM($I863:AK863)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AM$5,$H863/$G863,$H863-SUM($I863:AL863)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AN$5,$H863/$G863,$H863-SUM($I863:AM863)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AO$5,$H863/$G863,$H863-SUM($I863:AN863)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AP$5,$H863/$G863,$H863-SUM($I863:AO863)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AQ$5,$H863/$G863,$H863-SUM($I863:AP863)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AR$5,$H863/$G863,$H863-SUM($I863:AQ863)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AS$5,$H863/$G863,$H863-SUM($I863:AR863)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AT$5,$H863/$G863,$H863-SUM($I863:AS863)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AU$5,$H863/$G863,$H863-SUM($I863:AT863)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AV$5,$H863/$G863,$H863-SUM($I863:AU863)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AW$5,$H863/$G863,$H863-SUM($I863:AV863)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AX$5,$H863/$G863,$H863-SUM($I863:AW863)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AY$5,$H863/$G863,$H863-SUM($I863:AX863)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>AZ$5,$H863/$G863,$H863-SUM($I863:AY863)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BA$5,$H863/$G863,$H863-SUM($I863:AZ863)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BB$5,$H863/$G863,$H863-SUM($I863:BA863)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BC$5,$H863/$G863,$H863-SUM($I863:BB863)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BD$5,$H863/$G863,$H863-SUM($I863:BC863)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BE$5,$H863/$G863,$H863-SUM($I863:BD863)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BF$5,$H863/$G863,$H863-SUM($I863:BE863)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BG$5,$H863/$G863,$H863-SUM($I863:BF863)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BH$5,$H863/$G863,$H863-SUM($I863:BG863)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BI$5,$H863/$G863,$H863-SUM($I863:BH863)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BJ$5,$H863/$G863,$H863-SUM($I863:BI863)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BK$5,$H863/$G863,$H863-SUM($I863:BJ863)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BL$5,$H863/$G863,$H863-SUM($I863:BK863)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BM$5,$H863/$G863,$H863-SUM($I863:BL863)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BN$5,$H863/$G863,$H863-SUM($I863:BM863)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BO$5,$H863/$G863,$H863-SUM($I863:BN863)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BP$5,$H863/$G863,$H863-SUM($I863:BO863)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BQ$5,$H863/$G863,$H863-SUM($I863:BP863)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BR$5,$H863/$G863,$H863-SUM($I863:BQ863)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BS$5,$H863/$G863,$H863-SUM($I863:BR863)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BT$5,$H863/$G863,$H863-SUM($I863:BS863)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BU$5,$H863/$G863,$H863-SUM($I863:BT863)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BV$5,$H863/$G863,$H863-SUM($I863:BU863)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BW$5,$H863/$G863,$H863-SUM($I863:BV863)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BX$5,$H863/$G863,$H863-SUM($I863:BW863)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BY$5,$H863/$G863,$H863-SUM($I863:BX863)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>BZ$5,$H863/$G863,$H863-SUM($I863:BY863)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>CA$5,$H863/$G863,$H863-SUM($I863:BZ863)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>CB$5,$H863/$G863,$H863-SUM($I863:CA863)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D863,$G863=\"n/a\"),0,IF(SUM($D863,$G863+0.5)>CC$5,$H863/$G863,$H863-SUM($I863:CB863)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>J$5,$H864/$G864,$H864-SUM($I864:I864)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>K$5,$H864/$G864,$H864-SUM($I864:J864)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>L$5,$H864/$G864,$H864-SUM($I864:K864)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>M$5,$H864/$G864,$H864-SUM($I864:L864)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>N$5,$H864/$G864,$H864-SUM($I864:M864)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>O$5,$H864/$G864,$H864-SUM($I864:N864)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>P$5,$H864/$G864,$H864-SUM($I864:O864)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>Q$5,$H864/$G864,$H864-SUM($I864:P864)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>R$5,$H864/$G864,$H864-SUM($I864:Q864)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>S$5,$H864/$G864,$H864-SUM($I864:R864)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>T$5,$H864/$G864,$H864-SUM($I864:S864)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>U$5,$H864/$G864,$H864-SUM($I864:T864)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>V$5,$H864/$G864,$H864-SUM($I864:U864)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>W$5,$H864/$G864,$H864-SUM($I864:V864)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>X$5,$H864/$G864,$H864-SUM($I864:W864)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>Y$5,$H864/$G864,$H864-SUM($I864:X864)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>Z$5,$H864/$G864,$H864-SUM($I864:Y864)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AA$5,$H864/$G864,$H864-SUM($I864:Z864)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AB$5,$H864/$G864,$H864-SUM($I864:AA864)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AC$5,$H864/$G864,$H864-SUM($I864:AB864)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AD$5,$H864/$G864,$H864-SUM($I864:AC864)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AE$5,$H864/$G864,$H864-SUM($I864:AD864)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AF$5,$H864/$G864,$H864-SUM($I864:AE864)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AG$5,$H864/$G864,$H864-SUM($I864:AF864)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AH$5,$H864/$G864,$H864-SUM($I864:AG864)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AI$5,$H864/$G864,$H864-SUM($I864:AH864)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AJ$5,$H864/$G864,$H864-SUM($I864:AI864)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AK$5,$H864/$G864,$H864-SUM($I864:AJ864)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AL$5,$H864/$G864,$H864-SUM($I864:AK864)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AM$5,$H864/$G864,$H864-SUM($I864:AL864)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AN$5,$H864/$G864,$H864-SUM($I864:AM864)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AO$5,$H864/$G864,$H864-SUM($I864:AN864)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AP$5,$H864/$G864,$H864-SUM($I864:AO864)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AQ$5,$H864/$G864,$H864-SUM($I864:AP864)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AR$5,$H864/$G864,$H864-SUM($I864:AQ864)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AS$5,$H864/$G864,$H864-SUM($I864:AR864)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AT$5,$H864/$G864,$H864-SUM($I864:AS864)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AU$5,$H864/$G864,$H864-SUM($I864:AT864)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AV$5,$H864/$G864,$H864-SUM($I864:AU864)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AW$5,$H864/$G864,$H864-SUM($I864:AV864)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AX$5,$H864/$G864,$H864-SUM($I864:AW864)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AY$5,$H864/$G864,$H864-SUM($I864:AX864)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>AZ$5,$H864/$G864,$H864-SUM($I864:AY864)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BA$5,$H864/$G864,$H864-SUM($I864:AZ864)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BB$5,$H864/$G864,$H864-SUM($I864:BA864)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BC$5,$H864/$G864,$H864-SUM($I864:BB864)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BD$5,$H864/$G864,$H864-SUM($I864:BC864)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BE$5,$H864/$G864,$H864-SUM($I864:BD864)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BF$5,$H864/$G864,$H864-SUM($I864:BE864)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BG$5,$H864/$G864,$H864-SUM($I864:BF864)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BH$5,$H864/$G864,$H864-SUM($I864:BG864)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BI$5,$H864/$G864,$H864-SUM($I864:BH864)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BJ$5,$H864/$G864,$H864-SUM($I864:BI864)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BK$5,$H864/$G864,$H864-SUM($I864:BJ864)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BL$5,$H864/$G864,$H864-SUM($I864:BK864)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BM$5,$H864/$G864,$H864-SUM($I864:BL864)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BN$5,$H864/$G864,$H864-SUM($I864:BM864)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BO$5,$H864/$G864,$H864-SUM($I864:BN864)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BP$5,$H864/$G864,$H864-SUM($I864:BO864)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BQ$5,$H864/$G864,$H864-SUM($I864:BP864)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BR$5,$H864/$G864,$H864-SUM($I864:BQ864)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BS$5,$H864/$G864,$H864-SUM($I864:BR864)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BT$5,$H864/$G864,$H864-SUM($I864:BS864)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BU$5,$H864/$G864,$H864-SUM($I864:BT864)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BV$5,$H864/$G864,$H864-SUM($I864:BU864)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BW$5,$H864/$G864,$H864-SUM($I864:BV864)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BX$5,$H864/$G864,$H864-SUM($I864:BW864)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BY$5,$H864/$G864,$H864-SUM($I864:BX864)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>BZ$5,$H864/$G864,$H864-SUM($I864:BY864)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>CA$5,$H864/$G864,$H864-SUM($I864:BZ864)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>CB$5,$H864/$G864,$H864-SUM($I864:CA864)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D864,$G864=\"n/a\"),0,IF(SUM($D864,$G864+0.5)>CC$5,$H864/$G864,$H864-SUM($I864:CB864)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>J$5,$H865/$G865,$H865-SUM($I865:I865)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>K$5,$H865/$G865,$H865-SUM($I865:J865)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>L$5,$H865/$G865,$H865-SUM($I865:K865)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>M$5,$H865/$G865,$H865-SUM($I865:L865)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>N$5,$H865/$G865,$H865-SUM($I865:M865)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>O$5,$H865/$G865,$H865-SUM($I865:N865)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>P$5,$H865/$G865,$H865-SUM($I865:O865)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>Q$5,$H865/$G865,$H865-SUM($I865:P865)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>R$5,$H865/$G865,$H865-SUM($I865:Q865)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>S$5,$H865/$G865,$H865-SUM($I865:R865)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>T$5,$H865/$G865,$H865-SUM($I865:S865)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>U$5,$H865/$G865,$H865-SUM($I865:T865)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>V$5,$H865/$G865,$H865-SUM($I865:U865)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>W$5,$H865/$G865,$H865-SUM($I865:V865)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>X$5,$H865/$G865,$H865-SUM($I865:W865)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>Y$5,$H865/$G865,$H865-SUM($I865:X865)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>Z$5,$H865/$G865,$H865-SUM($I865:Y865)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AA$5,$H865/$G865,$H865-SUM($I865:Z865)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AB$5,$H865/$G865,$H865-SUM($I865:AA865)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AC$5,$H865/$G865,$H865-SUM($I865:AB865)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AD$5,$H865/$G865,$H865-SUM($I865:AC865)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AE$5,$H865/$G865,$H865-SUM($I865:AD865)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AF$5,$H865/$G865,$H865-SUM($I865:AE865)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AG$5,$H865/$G865,$H865-SUM($I865:AF865)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AH$5,$H865/$G865,$H865-SUM($I865:AG865)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AI$5,$H865/$G865,$H865-SUM($I865:AH865)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AJ$5,$H865/$G865,$H865-SUM($I865:AI865)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AK$5,$H865/$G865,$H865-SUM($I865:AJ865)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AL$5,$H865/$G865,$H865-SUM($I865:AK865)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AM$5,$H865/$G865,$H865-SUM($I865:AL865)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AN$5,$H865/$G865,$H865-SUM($I865:AM865)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AO$5,$H865/$G865,$H865-SUM($I865:AN865)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AP$5,$H865/$G865,$H865-SUM($I865:AO865)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AQ$5,$H865/$G865,$H865-SUM($I865:AP865)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AR$5,$H865/$G865,$H865-SUM($I865:AQ865)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AS$5,$H865/$G865,$H865-SUM($I865:AR865)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AT$5,$H865/$G865,$H865-SUM($I865:AS865)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AU$5,$H865/$G865,$H865-SUM($I865:AT865)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AV$5,$H865/$G865,$H865-SUM($I865:AU865)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AW$5,$H865/$G865,$H865-SUM($I865:AV865)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AX$5,$H865/$G865,$H865-SUM($I865:AW865)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AY$5,$H865/$G865,$H865-SUM($I865:AX865)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>AZ$5,$H865/$G865,$H865-SUM($I865:AY865)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BA$5,$H865/$G865,$H865-SUM($I865:AZ865)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BB$5,$H865/$G865,$H865-SUM($I865:BA865)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BC$5,$H865/$G865,$H865-SUM($I865:BB865)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BD$5,$H865/$G865,$H865-SUM($I865:BC865)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BE$5,$H865/$G865,$H865-SUM($I865:BD865)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BF$5,$H865/$G865,$H865-SUM($I865:BE865)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BG$5,$H865/$G865,$H865-SUM($I865:BF865)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BH$5,$H865/$G865,$H865-SUM($I865:BG865)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BI$5,$H865/$G865,$H865-SUM($I865:BH865)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BJ$5,$H865/$G865,$H865-SUM($I865:BI865)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BK$5,$H865/$G865,$H865-SUM($I865:BJ865)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BL$5,$H865/$G865,$H865-SUM($I865:BK865)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BM$5,$H865/$G865,$H865-SUM($I865:BL865)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BN$5,$H865/$G865,$H865-SUM($I865:BM865)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BO$5,$H865/$G865,$H865-SUM($I865:BN865)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BP$5,$H865/$G865,$H865-SUM($I865:BO865)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BQ$5,$H865/$G865,$H865-SUM($I865:BP865)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BR$5,$H865/$G865,$H865-SUM($I865:BQ865)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BS$5,$H865/$G865,$H865-SUM($I865:BR865)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BT$5,$H865/$G865,$H865-SUM($I865:BS865)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BU$5,$H865/$G865,$H865-SUM($I865:BT865)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BV$5,$H865/$G865,$H865-SUM($I865:BU865)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BW$5,$H865/$G865,$H865-SUM($I865:BV865)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BX$5,$H865/$G865,$H865-SUM($I865:BW865)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BY$5,$H865/$G865,$H865-SUM($I865:BX865)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>BZ$5,$H865/$G865,$H865-SUM($I865:BY865)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>CA$5,$H865/$G865,$H865-SUM($I865:BZ865)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>CB$5,$H865/$G865,$H865-SUM($I865:CA865)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D865,$G865=\"n/a\"),0,IF(SUM($D865,$G865+0.5)>CC$5,$H865/$G865,$H865-SUM($I865:CB865)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>J$5,$H866/$G866,$H866-SUM($I866:I866)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>K$5,$H866/$G866,$H866-SUM($I866:J866)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>L$5,$H866/$G866,$H866-SUM($I866:K866)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>M$5,$H866/$G866,$H866-SUM($I866:L866)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>N$5,$H866/$G866,$H866-SUM($I866:M866)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>O$5,$H866/$G866,$H866-SUM($I866:N866)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>P$5,$H866/$G866,$H866-SUM($I866:O866)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>Q$5,$H866/$G866,$H866-SUM($I866:P866)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>R$5,$H866/$G866,$H866-SUM($I866:Q866)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>S$5,$H866/$G866,$H866-SUM($I866:R866)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>T$5,$H866/$G866,$H866-SUM($I866:S866)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>U$5,$H866/$G866,$H866-SUM($I866:T866)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>V$5,$H866/$G866,$H866-SUM($I866:U866)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>W$5,$H866/$G866,$H866-SUM($I866:V866)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>X$5,$H866/$G866,$H866-SUM($I866:W866)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>Y$5,$H866/$G866,$H866-SUM($I866:X866)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>Z$5,$H866/$G866,$H866-SUM($I866:Y866)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AA$5,$H866/$G866,$H866-SUM($I866:Z866)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AB$5,$H866/$G866,$H866-SUM($I866:AA866)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AC$5,$H866/$G866,$H866-SUM($I866:AB866)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AD$5,$H866/$G866,$H866-SUM($I866:AC866)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AE$5,$H866/$G866,$H866-SUM($I866:AD866)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AF$5,$H866/$G866,$H866-SUM($I866:AE866)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AG$5,$H866/$G866,$H866-SUM($I866:AF866)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AH$5,$H866/$G866,$H866-SUM($I866:AG866)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AI$5,$H866/$G866,$H866-SUM($I866:AH866)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AJ$5,$H866/$G866,$H866-SUM($I866:AI866)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AK$5,$H866/$G866,$H866-SUM($I866:AJ866)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AL$5,$H866/$G866,$H866-SUM($I866:AK866)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AM$5,$H866/$G866,$H866-SUM($I866:AL866)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AN$5,$H866/$G866,$H866-SUM($I866:AM866)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AO$5,$H866/$G866,$H866-SUM($I866:AN866)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AP$5,$H866/$G866,$H866-SUM($I866:AO866)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AQ$5,$H866/$G866,$H866-SUM($I866:AP866)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AR$5,$H866/$G866,$H866-SUM($I866:AQ866)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AS$5,$H866/$G866,$H866-SUM($I866:AR866)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AT$5,$H866/$G866,$H866-SUM($I866:AS866)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AU$5,$H866/$G866,$H866-SUM($I866:AT866)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AV$5,$H866/$G866,$H866-SUM($I866:AU866)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AW$5,$H866/$G866,$H866-SUM($I866:AV866)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AX$5,$H866/$G866,$H866-SUM($I866:AW866)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AY$5,$H866/$G866,$H866-SUM($I866:AX866)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>AZ$5,$H866/$G866,$H866-SUM($I866:AY866)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BA$5,$H866/$G866,$H866-SUM($I866:AZ866)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BB$5,$H866/$G866,$H866-SUM($I866:BA866)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BC$5,$H866/$G866,$H866-SUM($I866:BB866)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BD$5,$H866/$G866,$H866-SUM($I866:BC866)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BE$5,$H866/$G866,$H866-SUM($I866:BD866)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BF$5,$H866/$G866,$H866-SUM($I866:BE866)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BG$5,$H866/$G866,$H866-SUM($I866:BF866)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BH$5,$H866/$G866,$H866-SUM($I866:BG866)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BI$5,$H866/$G866,$H866-SUM($I866:BH866)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BJ$5,$H866/$G866,$H866-SUM($I866:BI866)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BK$5,$H866/$G866,$H866-SUM($I866:BJ866)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BL$5,$H866/$G866,$H866-SUM($I866:BK866)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BM$5,$H866/$G866,$H866-SUM($I866:BL866)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BN$5,$H866/$G866,$H866-SUM($I866:BM866)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BO$5,$H866/$G866,$H866-SUM($I866:BN866)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BP$5,$H866/$G866,$H866-SUM($I866:BO866)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BQ$5,$H866/$G866,$H866-SUM($I866:BP866)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BR$5,$H866/$G866,$H866-SUM($I866:BQ866)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BS$5,$H866/$G866,$H866-SUM($I866:BR866)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BT$5,$H866/$G866,$H866-SUM($I866:BS866)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BU$5,$H866/$G866,$H866-SUM($I866:BT866)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BV$5,$H866/$G866,$H866-SUM($I866:BU866)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BW$5,$H866/$G866,$H866-SUM($I866:BV866)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BX$5,$H866/$G866,$H866-SUM($I866:BW866)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BY$5,$H866/$G866,$H866-SUM($I866:BX866)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>BZ$5,$H866/$G866,$H866-SUM($I866:BY866)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>CA$5,$H866/$G866,$H866-SUM($I866:BZ866)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>CB$5,$H866/$G866,$H866-SUM($I866:CA866)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D866,$G866=\"n/a\"),0,IF(SUM($D866,$G866+0.5)>CC$5,$H866/$G866,$H866-SUM($I866:CB866)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>J$5,$H867/$G867,$H867-SUM($I867:I867)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>K$5,$H867/$G867,$H867-SUM($I867:J867)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>L$5,$H867/$G867,$H867-SUM($I867:K867)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>M$5,$H867/$G867,$H867-SUM($I867:L867)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>N$5,$H867/$G867,$H867-SUM($I867:M867)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>O$5,$H867/$G867,$H867-SUM($I867:N867)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>P$5,$H867/$G867,$H867-SUM($I867:O867)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>Q$5,$H867/$G867,$H867-SUM($I867:P867)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>R$5,$H867/$G867,$H867-SUM($I867:Q867)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>S$5,$H867/$G867,$H867-SUM($I867:R867)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>T$5,$H867/$G867,$H867-SUM($I867:S867)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>U$5,$H867/$G867,$H867-SUM($I867:T867)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>V$5,$H867/$G867,$H867-SUM($I867:U867)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>W$5,$H867/$G867,$H867-SUM($I867:V867)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>X$5,$H867/$G867,$H867-SUM($I867:W867)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>Y$5,$H867/$G867,$H867-SUM($I867:X867)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>Z$5,$H867/$G867,$H867-SUM($I867:Y867)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AA$5,$H867/$G867,$H867-SUM($I867:Z867)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AB$5,$H867/$G867,$H867-SUM($I867:AA867)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AC$5,$H867/$G867,$H867-SUM($I867:AB867)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AD$5,$H867/$G867,$H867-SUM($I867:AC867)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AE$5,$H867/$G867,$H867-SUM($I867:AD867)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AF$5,$H867/$G867,$H867-SUM($I867:AE867)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AG$5,$H867/$G867,$H867-SUM($I867:AF867)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AH$5,$H867/$G867,$H867-SUM($I867:AG867)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AI$5,$H867/$G867,$H867-SUM($I867:AH867)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AJ$5,$H867/$G867,$H867-SUM($I867:AI867)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AK$5,$H867/$G867,$H867-SUM($I867:AJ867)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AL$5,$H867/$G867,$H867-SUM($I867:AK867)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AM$5,$H867/$G867,$H867-SUM($I867:AL867)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AN$5,$H867/$G867,$H867-SUM($I867:AM867)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AO$5,$H867/$G867,$H867-SUM($I867:AN867)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AP$5,$H867/$G867,$H867-SUM($I867:AO867)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AQ$5,$H867/$G867,$H867-SUM($I867:AP867)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AR$5,$H867/$G867,$H867-SUM($I867:AQ867)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AS$5,$H867/$G867,$H867-SUM($I867:AR867)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AT$5,$H867/$G867,$H867-SUM($I867:AS867)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AU$5,$H867/$G867,$H867-SUM($I867:AT867)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AV$5,$H867/$G867,$H867-SUM($I867:AU867)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AW$5,$H867/$G867,$H867-SUM($I867:AV867)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AX$5,$H867/$G867,$H867-SUM($I867:AW867)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AY$5,$H867/$G867,$H867-SUM($I867:AX867)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>AZ$5,$H867/$G867,$H867-SUM($I867:AY867)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BA$5,$H867/$G867,$H867-SUM($I867:AZ867)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BB$5,$H867/$G867,$H867-SUM($I867:BA867)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BC$5,$H867/$G867,$H867-SUM($I867:BB867)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BD$5,$H867/$G867,$H867-SUM($I867:BC867)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BE$5,$H867/$G867,$H867-SUM($I867:BD867)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BF$5,$H867/$G867,$H867-SUM($I867:BE867)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BG$5,$H867/$G867,$H867-SUM($I867:BF867)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BH$5,$H867/$G867,$H867-SUM($I867:BG867)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BI$5,$H867/$G867,$H867-SUM($I867:BH867)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BJ$5,$H867/$G867,$H867-SUM($I867:BI867)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BK$5,$H867/$G867,$H867-SUM($I867:BJ867)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BL$5,$H867/$G867,$H867-SUM($I867:BK867)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BM$5,$H867/$G867,$H867-SUM($I867:BL867)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BN$5,$H867/$G867,$H867-SUM($I867:BM867)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BO$5,$H867/$G867,$H867-SUM($I867:BN867)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BP$5,$H867/$G867,$H867-SUM($I867:BO867)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BQ$5,$H867/$G867,$H867-SUM($I867:BP867)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BR$5,$H867/$G867,$H867-SUM($I867:BQ867)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BS$5,$H867/$G867,$H867-SUM($I867:BR867)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BT$5,$H867/$G867,$H867-SUM($I867:BS867)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BU$5,$H867/$G867,$H867-SUM($I867:BT867)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BV$5,$H867/$G867,$H867-SUM($I867:BU867)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BW$5,$H867/$G867,$H867-SUM($I867:BV867)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BX$5,$H867/$G867,$H867-SUM($I867:BW867)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BY$5,$H867/$G867,$H867-SUM($I867:BX867)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>BZ$5,$H867/$G867,$H867-SUM($I867:BY867)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>CA$5,$H867/$G867,$H867-SUM($I867:BZ867)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>CB$5,$H867/$G867,$H867-SUM($I867:CA867)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D867,$G867=\"n/a\"),0,IF(SUM($D867,$G867+0.5)>CC$5,$H867/$G867,$H867-SUM($I867:CB867)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>J$5,$H868/$G868,$H868-SUM($I868:I868)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>K$5,$H868/$G868,$H868-SUM($I868:J868)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>L$5,$H868/$G868,$H868-SUM($I868:K868)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>M$5,$H868/$G868,$H868-SUM($I868:L868)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>N$5,$H868/$G868,$H868-SUM($I868:M868)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>O$5,$H868/$G868,$H868-SUM($I868:N868)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>P$5,$H868/$G868,$H868-SUM($I868:O868)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>Q$5,$H868/$G868,$H868-SUM($I868:P868)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>R$5,$H868/$G868,$H868-SUM($I868:Q868)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>S$5,$H868/$G868,$H868-SUM($I868:R868)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>T$5,$H868/$G868,$H868-SUM($I868:S868)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>U$5,$H868/$G868,$H868-SUM($I868:T868)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>V$5,$H868/$G868,$H868-SUM($I868:U868)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>W$5,$H868/$G868,$H868-SUM($I868:V868)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>X$5,$H868/$G868,$H868-SUM($I868:W868)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>Y$5,$H868/$G868,$H868-SUM($I868:X868)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>Z$5,$H868/$G868,$H868-SUM($I868:Y868)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AA$5,$H868/$G868,$H868-SUM($I868:Z868)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AB$5,$H868/$G868,$H868-SUM($I868:AA868)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AC$5,$H868/$G868,$H868-SUM($I868:AB868)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AD$5,$H868/$G868,$H868-SUM($I868:AC868)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AE$5,$H868/$G868,$H868-SUM($I868:AD868)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AF$5,$H868/$G868,$H868-SUM($I868:AE868)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AG$5,$H868/$G868,$H868-SUM($I868:AF868)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AH$5,$H868/$G868,$H868-SUM($I868:AG868)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AI$5,$H868/$G868,$H868-SUM($I868:AH868)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AJ$5,$H868/$G868,$H868-SUM($I868:AI868)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AK$5,$H868/$G868,$H868-SUM($I868:AJ868)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AL$5,$H868/$G868,$H868-SUM($I868:AK868)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AM$5,$H868/$G868,$H868-SUM($I868:AL868)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AN$5,$H868/$G868,$H868-SUM($I868:AM868)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AO$5,$H868/$G868,$H868-SUM($I868:AN868)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AP$5,$H868/$G868,$H868-SUM($I868:AO868)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AQ$5,$H868/$G868,$H868-SUM($I868:AP868)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AR$5,$H868/$G868,$H868-SUM($I868:AQ868)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AS$5,$H868/$G868,$H868-SUM($I868:AR868)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AT$5,$H868/$G868,$H868-SUM($I868:AS868)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AU$5,$H868/$G868,$H868-SUM($I868:AT868)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AV$5,$H868/$G868,$H868-SUM($I868:AU868)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AW$5,$H868/$G868,$H868-SUM($I868:AV868)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AX$5,$H868/$G868,$H868-SUM($I868:AW868)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AY$5,$H868/$G868,$H868-SUM($I868:AX868)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>AZ$5,$H868/$G868,$H868-SUM($I868:AY868)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BA$5,$H868/$G868,$H868-SUM($I868:AZ868)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BB$5,$H868/$G868,$H868-SUM($I868:BA868)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BC$5,$H868/$G868,$H868-SUM($I868:BB868)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BD$5,$H868/$G868,$H868-SUM($I868:BC868)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BE$5,$H868/$G868,$H868-SUM($I868:BD868)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BF$5,$H868/$G868,$H868-SUM($I868:BE868)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BG$5,$H868/$G868,$H868-SUM($I868:BF868)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BH$5,$H868/$G868,$H868-SUM($I868:BG868)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BI$5,$H868/$G868,$H868-SUM($I868:BH868)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BJ$5,$H868/$G868,$H868-SUM($I868:BI868)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BK$5,$H868/$G868,$H868-SUM($I868:BJ868)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BL$5,$H868/$G868,$H868-SUM($I868:BK868)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BM$5,$H868/$G868,$H868-SUM($I868:BL868)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BN$5,$H868/$G868,$H868-SUM($I868:BM868)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BO$5,$H868/$G868,$H868-SUM($I868:BN868)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BP$5,$H868/$G868,$H868-SUM($I868:BO868)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BQ$5,$H868/$G868,$H868-SUM($I868:BP868)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BR$5,$H868/$G868,$H868-SUM($I868:BQ868)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BS$5,$H868/$G868,$H868-SUM($I868:BR868)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BT$5,$H868/$G868,$H868-SUM($I868:BS868)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BU$5,$H868/$G868,$H868-SUM($I868:BT868)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BV$5,$H868/$G868,$H868-SUM($I868:BU868)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BW$5,$H868/$G868,$H868-SUM($I868:BV868)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BX$5,$H868/$G868,$H868-SUM($I868:BW868)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BY$5,$H868/$G868,$H868-SUM($I868:BX868)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>BZ$5,$H868/$G868,$H868-SUM($I868:BY868)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>CA$5,$H868/$G868,$H868-SUM($I868:BZ868)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>CB$5,$H868/$G868,$H868-SUM($I868:CA868)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D868,$G868=\"n/a\"),0,IF(SUM($D868,$G868+0.5)>CC$5,$H868/$G868,$H868-SUM($I868:CB868)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>J$5,$H869/$G869,$H869-SUM($I869:I869)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>K$5,$H869/$G869,$H869-SUM($I869:J869)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>L$5,$H869/$G869,$H869-SUM($I869:K869)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>M$5,$H869/$G869,$H869-SUM($I869:L869)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>N$5,$H869/$G869,$H869-SUM($I869:M869)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>O$5,$H869/$G869,$H869-SUM($I869:N869)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>P$5,$H869/$G869,$H869-SUM($I869:O869)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>Q$5,$H869/$G869,$H869-SUM($I869:P869)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>R$5,$H869/$G869,$H869-SUM($I869:Q869)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>S$5,$H869/$G869,$H869-SUM($I869:R869)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>T$5,$H869/$G869,$H869-SUM($I869:S869)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>U$5,$H869/$G869,$H869-SUM($I869:T869)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>V$5,$H869/$G869,$H869-SUM($I869:U869)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>W$5,$H869/$G869,$H869-SUM($I869:V869)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>X$5,$H869/$G869,$H869-SUM($I869:W869)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>Y$5,$H869/$G869,$H869-SUM($I869:X869)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>Z$5,$H869/$G869,$H869-SUM($I869:Y869)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AA$5,$H869/$G869,$H869-SUM($I869:Z869)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AB$5,$H869/$G869,$H869-SUM($I869:AA869)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AC$5,$H869/$G869,$H869-SUM($I869:AB869)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AD$5,$H869/$G869,$H869-SUM($I869:AC869)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AE$5,$H869/$G869,$H869-SUM($I869:AD869)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AF$5,$H869/$G869,$H869-SUM($I869:AE869)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AG$5,$H869/$G869,$H869-SUM($I869:AF869)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AH$5,$H869/$G869,$H869-SUM($I869:AG869)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AI$5,$H869/$G869,$H869-SUM($I869:AH869)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AJ$5,$H869/$G869,$H869-SUM($I869:AI869)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AK$5,$H869/$G869,$H869-SUM($I869:AJ869)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AL$5,$H869/$G869,$H869-SUM($I869:AK869)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AM$5,$H869/$G869,$H869-SUM($I869:AL869)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AN$5,$H869/$G869,$H869-SUM($I869:AM869)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AO$5,$H869/$G869,$H869-SUM($I869:AN869)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AP$5,$H869/$G869,$H869-SUM($I869:AO869)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AQ$5,$H869/$G869,$H869-SUM($I869:AP869)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AR$5,$H869/$G869,$H869-SUM($I869:AQ869)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AS$5,$H869/$G869,$H869-SUM($I869:AR869)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AT$5,$H869/$G869,$H869-SUM($I869:AS869)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AU$5,$H869/$G869,$H869-SUM($I869:AT869)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AV$5,$H869/$G869,$H869-SUM($I869:AU869)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AW$5,$H869/$G869,$H869-SUM($I869:AV869)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AX$5,$H869/$G869,$H869-SUM($I869:AW869)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AY$5,$H869/$G869,$H869-SUM($I869:AX869)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>AZ$5,$H869/$G869,$H869-SUM($I869:AY869)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BA$5,$H869/$G869,$H869-SUM($I869:AZ869)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BB$5,$H869/$G869,$H869-SUM($I869:BA869)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BC$5,$H869/$G869,$H869-SUM($I869:BB869)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BD$5,$H869/$G869,$H869-SUM($I869:BC869)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BE$5,$H869/$G869,$H869-SUM($I869:BD869)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BF$5,$H869/$G869,$H869-SUM($I869:BE869)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BG$5,$H869/$G869,$H869-SUM($I869:BF869)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BH$5,$H869/$G869,$H869-SUM($I869:BG869)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BI$5,$H869/$G869,$H869-SUM($I869:BH869)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BJ$5,$H869/$G869,$H869-SUM($I869:BI869)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BK$5,$H869/$G869,$H869-SUM($I869:BJ869)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BL$5,$H869/$G869,$H869-SUM($I869:BK869)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BM$5,$H869/$G869,$H869-SUM($I869:BL869)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BN$5,$H869/$G869,$H869-SUM($I869:BM869)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BO$5,$H869/$G869,$H869-SUM($I869:BN869)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BP$5,$H869/$G869,$H869-SUM($I869:BO869)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BQ$5,$H869/$G869,$H869-SUM($I869:BP869)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BR$5,$H869/$G869,$H869-SUM($I869:BQ869)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BS$5,$H869/$G869,$H869-SUM($I869:BR869)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BT$5,$H869/$G869,$H869-SUM($I869:BS869)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BU$5,$H869/$G869,$H869-SUM($I869:BT869)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BV$5,$H869/$G869,$H869-SUM($I869:BU869)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BW$5,$H869/$G869,$H869-SUM($I869:BV869)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BX$5,$H869/$G869,$H869-SUM($I869:BW869)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BY$5,$H869/$G869,$H869-SUM($I869:BX869)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>BZ$5,$H869/$G869,$H869-SUM($I869:BY869)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>CA$5,$H869/$G869,$H869-SUM($I869:BZ869)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>CB$5,$H869/$G869,$H869-SUM($I869:CA869)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D869,$G869=\"n/a\"),0,IF(SUM($D869,$G869+0.5)>CC$5,$H869/$G869,$H869-SUM($I869:CB869)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>J$5,$H870/$G870,$H870-SUM($I870:I870)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>K$5,$H870/$G870,$H870-SUM($I870:J870)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>L$5,$H870/$G870,$H870-SUM($I870:K870)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>M$5,$H870/$G870,$H870-SUM($I870:L870)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>N$5,$H870/$G870,$H870-SUM($I870:M870)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>O$5,$H870/$G870,$H870-SUM($I870:N870)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>P$5,$H870/$G870,$H870-SUM($I870:O870)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>Q$5,$H870/$G870,$H870-SUM($I870:P870)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>R$5,$H870/$G870,$H870-SUM($I870:Q870)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>S$5,$H870/$G870,$H870-SUM($I870:R870)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>T$5,$H870/$G870,$H870-SUM($I870:S870)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>U$5,$H870/$G870,$H870-SUM($I870:T870)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>V$5,$H870/$G870,$H870-SUM($I870:U870)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>W$5,$H870/$G870,$H870-SUM($I870:V870)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>X$5,$H870/$G870,$H870-SUM($I870:W870)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>Y$5,$H870/$G870,$H870-SUM($I870:X870)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>Z$5,$H870/$G870,$H870-SUM($I870:Y870)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AA$5,$H870/$G870,$H870-SUM($I870:Z870)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AB$5,$H870/$G870,$H870-SUM($I870:AA870)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AC$5,$H870/$G870,$H870-SUM($I870:AB870)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AD$5,$H870/$G870,$H870-SUM($I870:AC870)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AE$5,$H870/$G870,$H870-SUM($I870:AD870)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AF$5,$H870/$G870,$H870-SUM($I870:AE870)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AG$5,$H870/$G870,$H870-SUM($I870:AF870)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AH$5,$H870/$G870,$H870-SUM($I870:AG870)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AI$5,$H870/$G870,$H870-SUM($I870:AH870)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AJ$5,$H870/$G870,$H870-SUM($I870:AI870)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AK$5,$H870/$G870,$H870-SUM($I870:AJ870)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AL$5,$H870/$G870,$H870-SUM($I870:AK870)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AM$5,$H870/$G870,$H870-SUM($I870:AL870)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AN$5,$H870/$G870,$H870-SUM($I870:AM870)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AO$5,$H870/$G870,$H870-SUM($I870:AN870)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AP$5,$H870/$G870,$H870-SUM($I870:AO870)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AQ$5,$H870/$G870,$H870-SUM($I870:AP870)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AR$5,$H870/$G870,$H870-SUM($I870:AQ870)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AS$5,$H870/$G870,$H870-SUM($I870:AR870)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AT$5,$H870/$G870,$H870-SUM($I870:AS870)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AU$5,$H870/$G870,$H870-SUM($I870:AT870)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AV$5,$H870/$G870,$H870-SUM($I870:AU870)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AW$5,$H870/$G870,$H870-SUM($I870:AV870)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AX$5,$H870/$G870,$H870-SUM($I870:AW870)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AY$5,$H870/$G870,$H870-SUM($I870:AX870)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>AZ$5,$H870/$G870,$H870-SUM($I870:AY870)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BA$5,$H870/$G870,$H870-SUM($I870:AZ870)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BB$5,$H870/$G870,$H870-SUM($I870:BA870)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BC$5,$H870/$G870,$H870-SUM($I870:BB870)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BD$5,$H870/$G870,$H870-SUM($I870:BC870)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BE$5,$H870/$G870,$H870-SUM($I870:BD870)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BF$5,$H870/$G870,$H870-SUM($I870:BE870)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BG$5,$H870/$G870,$H870-SUM($I870:BF870)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BH$5,$H870/$G870,$H870-SUM($I870:BG870)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BI$5,$H870/$G870,$H870-SUM($I870:BH870)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BJ$5,$H870/$G870,$H870-SUM($I870:BI870)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BK$5,$H870/$G870,$H870-SUM($I870:BJ870)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BL$5,$H870/$G870,$H870-SUM($I870:BK870)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BM$5,$H870/$G870,$H870-SUM($I870:BL870)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BN$5,$H870/$G870,$H870-SUM($I870:BM870)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BO$5,$H870/$G870,$H870-SUM($I870:BN870)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BP$5,$H870/$G870,$H870-SUM($I870:BO870)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BQ$5,$H870/$G870,$H870-SUM($I870:BP870)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BR$5,$H870/$G870,$H870-SUM($I870:BQ870)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BS$5,$H870/$G870,$H870-SUM($I870:BR870)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BT$5,$H870/$G870,$H870-SUM($I870:BS870)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BU$5,$H870/$G870,$H870-SUM($I870:BT870)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BV$5,$H870/$G870,$H870-SUM($I870:BU870)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BW$5,$H870/$G870,$H870-SUM($I870:BV870)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BX$5,$H870/$G870,$H870-SUM($I870:BW870)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BY$5,$H870/$G870,$H870-SUM($I870:BX870)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>BZ$5,$H870/$G870,$H870-SUM($I870:BY870)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>CA$5,$H870/$G870,$H870-SUM($I870:BZ870)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>CB$5,$H870/$G870,$H870-SUM($I870:CA870)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D870,$G870=\"n/a\"),0,IF(SUM($D870,$G870+0.5)>CC$5,$H870/$G870,$H870-SUM($I870:CB870)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>J$5,$H871/$G871,$H871-SUM($I871:I871)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>K$5,$H871/$G871,$H871-SUM($I871:J871)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>L$5,$H871/$G871,$H871-SUM($I871:K871)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>M$5,$H871/$G871,$H871-SUM($I871:L871)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>N$5,$H871/$G871,$H871-SUM($I871:M871)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>O$5,$H871/$G871,$H871-SUM($I871:N871)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>P$5,$H871/$G871,$H871-SUM($I871:O871)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>Q$5,$H871/$G871,$H871-SUM($I871:P871)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>R$5,$H871/$G871,$H871-SUM($I871:Q871)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>S$5,$H871/$G871,$H871-SUM($I871:R871)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>T$5,$H871/$G871,$H871-SUM($I871:S871)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>U$5,$H871/$G871,$H871-SUM($I871:T871)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>V$5,$H871/$G871,$H871-SUM($I871:U871)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>W$5,$H871/$G871,$H871-SUM($I871:V871)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>X$5,$H871/$G871,$H871-SUM($I871:W871)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>Y$5,$H871/$G871,$H871-SUM($I871:X871)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>Z$5,$H871/$G871,$H871-SUM($I871:Y871)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AA$5,$H871/$G871,$H871-SUM($I871:Z871)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AB$5,$H871/$G871,$H871-SUM($I871:AA871)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AC$5,$H871/$G871,$H871-SUM($I871:AB871)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AD$5,$H871/$G871,$H871-SUM($I871:AC871)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AE$5,$H871/$G871,$H871-SUM($I871:AD871)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AF$5,$H871/$G871,$H871-SUM($I871:AE871)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AG$5,$H871/$G871,$H871-SUM($I871:AF871)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AH$5,$H871/$G871,$H871-SUM($I871:AG871)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AI$5,$H871/$G871,$H871-SUM($I871:AH871)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AJ$5,$H871/$G871,$H871-SUM($I871:AI871)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AK$5,$H871/$G871,$H871-SUM($I871:AJ871)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AL$5,$H871/$G871,$H871-SUM($I871:AK871)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AM$5,$H871/$G871,$H871-SUM($I871:AL871)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AN$5,$H871/$G871,$H871-SUM($I871:AM871)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AO$5,$H871/$G871,$H871-SUM($I871:AN871)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AP$5,$H871/$G871,$H871-SUM($I871:AO871)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AQ$5,$H871/$G871,$H871-SUM($I871:AP871)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AR$5,$H871/$G871,$H871-SUM($I871:AQ871)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AS$5,$H871/$G871,$H871-SUM($I871:AR871)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AT$5,$H871/$G871,$H871-SUM($I871:AS871)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AU$5,$H871/$G871,$H871-SUM($I871:AT871)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AV$5,$H871/$G871,$H871-SUM($I871:AU871)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AW$5,$H871/$G871,$H871-SUM($I871:AV871)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AX$5,$H871/$G871,$H871-SUM($I871:AW871)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AY$5,$H871/$G871,$H871-SUM($I871:AX871)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>AZ$5,$H871/$G871,$H871-SUM($I871:AY871)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BA$5,$H871/$G871,$H871-SUM($I871:AZ871)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BB$5,$H871/$G871,$H871-SUM($I871:BA871)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BC$5,$H871/$G871,$H871-SUM($I871:BB871)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BD$5,$H871/$G871,$H871-SUM($I871:BC871)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BE$5,$H871/$G871,$H871-SUM($I871:BD871)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BF$5,$H871/$G871,$H871-SUM($I871:BE871)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BG$5,$H871/$G871,$H871-SUM($I871:BF871)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BH$5,$H871/$G871,$H871-SUM($I871:BG871)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BI$5,$H871/$G871,$H871-SUM($I871:BH871)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BJ$5,$H871/$G871,$H871-SUM($I871:BI871)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BK$5,$H871/$G871,$H871-SUM($I871:BJ871)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BL$5,$H871/$G871,$H871-SUM($I871:BK871)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BM$5,$H871/$G871,$H871-SUM($I871:BL871)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BN$5,$H871/$G871,$H871-SUM($I871:BM871)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BO$5,$H871/$G871,$H871-SUM($I871:BN871)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BP$5,$H871/$G871,$H871-SUM($I871:BO871)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BQ$5,$H871/$G871,$H871-SUM($I871:BP871)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BR$5,$H871/$G871,$H871-SUM($I871:BQ871)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BS$5,$H871/$G871,$H871-SUM($I871:BR871)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BT$5,$H871/$G871,$H871-SUM($I871:BS871)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BU$5,$H871/$G871,$H871-SUM($I871:BT871)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BV$5,$H871/$G871,$H871-SUM($I871:BU871)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BW$5,$H871/$G871,$H871-SUM($I871:BV871)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BX$5,$H871/$G871,$H871-SUM($I871:BW871)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BY$5,$H871/$G871,$H871-SUM($I871:BX871)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>BZ$5,$H871/$G871,$H871-SUM($I871:BY871)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>CA$5,$H871/$G871,$H871-SUM($I871:BZ871)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>CB$5,$H871/$G871,$H871-SUM($I871:CA871)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D871,$G871=\"n/a\"),0,IF(SUM($D871,$G871+0.5)>CC$5,$H871/$G871,$H871-SUM($I871:CB871)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>J$5,$H872/$G872,$H872-SUM($I872:I872)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>K$5,$H872/$G872,$H872-SUM($I872:J872)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>L$5,$H872/$G872,$H872-SUM($I872:K872)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>M$5,$H872/$G872,$H872-SUM($I872:L872)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>N$5,$H872/$G872,$H872-SUM($I872:M872)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>O$5,$H872/$G872,$H872-SUM($I872:N872)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>P$5,$H872/$G872,$H872-SUM($I872:O872)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>Q$5,$H872/$G872,$H872-SUM($I872:P872)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>R$5,$H872/$G872,$H872-SUM($I872:Q872)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>S$5,$H872/$G872,$H872-SUM($I872:R872)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>T$5,$H872/$G872,$H872-SUM($I872:S872)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>U$5,$H872/$G872,$H872-SUM($I872:T872)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>V$5,$H872/$G872,$H872-SUM($I872:U872)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>W$5,$H872/$G872,$H872-SUM($I872:V872)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>X$5,$H872/$G872,$H872-SUM($I872:W872)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>Y$5,$H872/$G872,$H872-SUM($I872:X872)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>Z$5,$H872/$G872,$H872-SUM($I872:Y872)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AA$5,$H872/$G872,$H872-SUM($I872:Z872)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AB$5,$H872/$G872,$H872-SUM($I872:AA872)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AC$5,$H872/$G872,$H872-SUM($I872:AB872)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AD$5,$H872/$G872,$H872-SUM($I872:AC872)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AE$5,$H872/$G872,$H872-SUM($I872:AD872)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AF$5,$H872/$G872,$H872-SUM($I872:AE872)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AG$5,$H872/$G872,$H872-SUM($I872:AF872)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AH$5,$H872/$G872,$H872-SUM($I872:AG872)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AI$5,$H872/$G872,$H872-SUM($I872:AH872)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AJ$5,$H872/$G872,$H872-SUM($I872:AI872)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AK$5,$H872/$G872,$H872-SUM($I872:AJ872)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AL$5,$H872/$G872,$H872-SUM($I872:AK872)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AM$5,$H872/$G872,$H872-SUM($I872:AL872)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AN$5,$H872/$G872,$H872-SUM($I872:AM872)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AO$5,$H872/$G872,$H872-SUM($I872:AN872)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AP$5,$H872/$G872,$H872-SUM($I872:AO872)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AQ$5,$H872/$G872,$H872-SUM($I872:AP872)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AR$5,$H872/$G872,$H872-SUM($I872:AQ872)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AS$5,$H872/$G872,$H872-SUM($I872:AR872)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AT$5,$H872/$G872,$H872-SUM($I872:AS872)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AU$5,$H872/$G872,$H872-SUM($I872:AT872)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AV$5,$H872/$G872,$H872-SUM($I872:AU872)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AW$5,$H872/$G872,$H872-SUM($I872:AV872)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AX$5,$H872/$G872,$H872-SUM($I872:AW872)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AY$5,$H872/$G872,$H872-SUM($I872:AX872)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>AZ$5,$H872/$G872,$H872-SUM($I872:AY872)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BA$5,$H872/$G872,$H872-SUM($I872:AZ872)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BB$5,$H872/$G872,$H872-SUM($I872:BA872)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BC$5,$H872/$G872,$H872-SUM($I872:BB872)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BD$5,$H872/$G872,$H872-SUM($I872:BC872)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BE$5,$H872/$G872,$H872-SUM($I872:BD872)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BF$5,$H872/$G872,$H872-SUM($I872:BE872)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BG$5,$H872/$G872,$H872-SUM($I872:BF872)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BH$5,$H872/$G872,$H872-SUM($I872:BG872)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BI$5,$H872/$G872,$H872-SUM($I872:BH872)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BJ$5,$H872/$G872,$H872-SUM($I872:BI872)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BK$5,$H872/$G872,$H872-SUM($I872:BJ872)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BL$5,$H872/$G872,$H872-SUM($I872:BK872)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BM$5,$H872/$G872,$H872-SUM($I872:BL872)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BN$5,$H872/$G872,$H872-SUM($I872:BM872)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BO$5,$H872/$G872,$H872-SUM($I872:BN872)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BP$5,$H872/$G872,$H872-SUM($I872:BO872)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BQ$5,$H872/$G872,$H872-SUM($I872:BP872)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BR$5,$H872/$G872,$H872-SUM($I872:BQ872)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BS$5,$H872/$G872,$H872-SUM($I872:BR872)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BT$5,$H872/$G872,$H872-SUM($I872:BS872)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BU$5,$H872/$G872,$H872-SUM($I872:BT872)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BV$5,$H872/$G872,$H872-SUM($I872:BU872)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BW$5,$H872/$G872,$H872-SUM($I872:BV872)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BX$5,$H872/$G872,$H872-SUM($I872:BW872)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BY$5,$H872/$G872,$H872-SUM($I872:BX872)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>BZ$5,$H872/$G872,$H872-SUM($I872:BY872)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>CA$5,$H872/$G872,$H872-SUM($I872:BZ872)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>CB$5,$H872/$G872,$H872-SUM($I872:CA872)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D872,$G872=\"n/a\"),0,IF(SUM($D872,$G872+0.5)>CC$5,$H872/$G872,$H872-SUM($I872:CB872)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B821&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J824,J830:J831,J834:J835,J843:J872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV824,BV830:BV831,BV834:BV835,BV843:BV872)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J840-SUM(J843:J872)+I875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV840-SUM(BV843:BV872)+BU875","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B821","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J825+J828+J836+J875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV825+BV828+BV836+BV875","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B878,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$33","v":0},null,null,null,null,null," ",2010,{"$f":"I878+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU878+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A878)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A878)","v":0},null,{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:I881))),(MAX($H881/$G881,$H881-SUM($I881:I881)))))*J$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:J881))),(MAX($H881/$G881,$H881-SUM($I881:J881)))))*K$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:K881))),(MAX($H881/$G881,$H881-SUM($I881:K881)))))*L$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:L881))),(MAX($H881/$G881,$H881-SUM($I881:L881)))))*M$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:M881))),(MAX($H881/$G881,$H881-SUM($I881:M881)))))*N$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:N881))),(MAX($H881/$G881,$H881-SUM($I881:N881)))))*O$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:O881))),(MAX($H881/$G881,$H881-SUM($I881:O881)))))*P$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:P881))),(MAX($H881/$G881,$H881-SUM($I881:P881)))))*Q$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:Q881))),(MAX($H881/$G881,$H881-SUM($I881:Q881)))))*R$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:R881))),(MAX($H881/$G881,$H881-SUM($I881:R881)))))*S$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:S881))),(MAX($H881/$G881,$H881-SUM($I881:S881)))))*T$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:T881))),(MAX($H881/$G881,$H881-SUM($I881:T881)))))*U$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:U881))),(MAX($H881/$G881,$H881-SUM($I881:U881)))))*V$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:V881))),(MAX($H881/$G881,$H881-SUM($I881:V881)))))*W$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:W881))),(MAX($H881/$G881,$H881-SUM($I881:W881)))))*X$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:X881))),(MAX($H881/$G881,$H881-SUM($I881:X881)))))*Y$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:Y881))),(MAX($H881/$G881,$H881-SUM($I881:Y881)))))*Z$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:Z881))),(MAX($H881/$G881,$H881-SUM($I881:Z881)))))*AA$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AA881))),(MAX($H881/$G881,$H881-SUM($I881:AA881)))))*AB$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AB881))),(MAX($H881/$G881,$H881-SUM($I881:AB881)))))*AC$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AC881))),(MAX($H881/$G881,$H881-SUM($I881:AC881)))))*AD$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AD881))),(MAX($H881/$G881,$H881-SUM($I881:AD881)))))*AE$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AE881))),(MAX($H881/$G881,$H881-SUM($I881:AE881)))))*AF$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AF881))),(MAX($H881/$G881,$H881-SUM($I881:AF881)))))*AG$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AG881))),(MAX($H881/$G881,$H881-SUM($I881:AG881)))))*AH$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AH881))),(MAX($H881/$G881,$H881-SUM($I881:AH881)))))*AI$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AI881))),(MAX($H881/$G881,$H881-SUM($I881:AI881)))))*AJ$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AJ881))),(MAX($H881/$G881,$H881-SUM($I881:AJ881)))))*AK$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AK881))),(MAX($H881/$G881,$H881-SUM($I881:AK881)))))*AL$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AL881))),(MAX($H881/$G881,$H881-SUM($I881:AL881)))))*AM$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AM881))),(MAX($H881/$G881,$H881-SUM($I881:AM881)))))*AN$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AN881))),(MAX($H881/$G881,$H881-SUM($I881:AN881)))))*AO$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AO881))),(MAX($H881/$G881,$H881-SUM($I881:AO881)))))*AP$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AP881))),(MAX($H881/$G881,$H881-SUM($I881:AP881)))))*AQ$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AQ881))),(MAX($H881/$G881,$H881-SUM($I881:AQ881)))))*AR$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AR881))),(MAX($H881/$G881,$H881-SUM($I881:AR881)))))*AS$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AS881))),(MAX($H881/$G881,$H881-SUM($I881:AS881)))))*AT$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AT881))),(MAX($H881/$G881,$H881-SUM($I881:AT881)))))*AU$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AU881))),(MAX($H881/$G881,$H881-SUM($I881:AU881)))))*AV$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AV881))),(MAX($H881/$G881,$H881-SUM($I881:AV881)))))*AW$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AW881))),(MAX($H881/$G881,$H881-SUM($I881:AW881)))))*AX$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AX881))),(MAX($H881/$G881,$H881-SUM($I881:AX881)))))*AY$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AY881))),(MAX($H881/$G881,$H881-SUM($I881:AY881)))))*AZ$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:AZ881))),(MAX($H881/$G881,$H881-SUM($I881:AZ881)))))*BA$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BA881))),(MAX($H881/$G881,$H881-SUM($I881:BA881)))))*BB$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BB881))),(MAX($H881/$G881,$H881-SUM($I881:BB881)))))*BC$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BC881))),(MAX($H881/$G881,$H881-SUM($I881:BC881)))))*BD$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BD881))),(MAX($H881/$G881,$H881-SUM($I881:BD881)))))*BE$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BE881))),(MAX($H881/$G881,$H881-SUM($I881:BE881)))))*BF$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BF881))),(MAX($H881/$G881,$H881-SUM($I881:BF881)))))*BG$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BG881))),(MAX($H881/$G881,$H881-SUM($I881:BG881)))))*BH$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BH881))),(MAX($H881/$G881,$H881-SUM($I881:BH881)))))*BI$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BI881))),(MAX($H881/$G881,$H881-SUM($I881:BI881)))))*BJ$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BJ881))),(MAX($H881/$G881,$H881-SUM($I881:BJ881)))))*BK$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BK881))),(MAX($H881/$G881,$H881-SUM($I881:BK881)))))*BL$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BL881))),(MAX($H881/$G881,$H881-SUM($I881:BL881)))))*BM$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BM881))),(MAX($H881/$G881,$H881-SUM($I881:BM881)))))*BN$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BN881))),(MAX($H881/$G881,$H881-SUM($I881:BN881)))))*BO$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BO881))),(MAX($H881/$G881,$H881-SUM($I881:BO881)))))*BP$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BP881))),(MAX($H881/$G881,$H881-SUM($I881:BP881)))))*BQ$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BQ881))),(MAX($H881/$G881,$H881-SUM($I881:BQ881)))))*BR$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BR881))),(MAX($H881/$G881,$H881-SUM($I881:BR881)))))*BS$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BS881))),(MAX($H881/$G881,$H881-SUM($I881:BS881)))))*BT$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BT881))),(MAX($H881/$G881,$H881-SUM($I881:BT881)))))*BU$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BU881))),(MAX($H881/$G881,$H881-SUM($I881:BU881)))))*BV$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BV881))),(MAX($H881/$G881,$H881-SUM($I881:BV881)))))*BW$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BW881))),(MAX($H881/$G881,$H881-SUM($I881:BW881)))))*BX$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BX881))),(MAX($H881/$G881,$H881-SUM($I881:BX881)))))*BY$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BY881))),(MAX($H881/$G881,$H881-SUM($I881:BY881)))))*BZ$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:BZ881))),(MAX($H881/$G881,$H881-SUM($I881:BZ881)))))*CA$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:CA881))),(MAX($H881/$G881,$H881-SUM($I881:CA881)))))*CB$14","v":0},{"$f":"IF(OR($G881=0,$G881=\"n/a\"),0,IF($H881>0,(MIN($H881/$G881,$H881-SUM($I881:CB881))),(MAX($H881/$G881,$H881-SUM($I881:CB881)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H881-SUM($J881:$CC881),2)=0,G881=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H881,I882)-J881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H881,AO882)-AP881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H881,BU882)-BV881","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B878,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B878=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A878)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A878)))","v":5},{"$f":"INDEX($J885:$CC885, MATCH(VALUE(LEFT(D887,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((J$5-$D887)>($G887),$H887-SUM(I887:$J887),$H887/($G887-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((K$5-$D887)>($G887),$H887-SUM(J887:$J887),$H887/($G887-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((L$5-$D887)>($G887),$H887-SUM($J887:K887),$H887/($G887-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((M$5-$D887)>($G887),$H887-SUM($J887:L887),$H887/($G887-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((N$5-$D887)>($G887),$H887-SUM($J887:M887),$H887/($G887-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((O$5-$D887)>($G887),$H887-SUM($J887:N887),$H887/($G887-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((P$5-$D887)>($G887),$H887-SUM($J887:O887),$H887/($G887-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((Q$5-$D887)>($G887),$H887-SUM($J887:P887),$H887/($G887-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((R$5-$D887)>($G887),$H887-SUM($J887:Q887),$H887/($G887-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((S$5-$D887)>($G887),$H887-SUM($J887:R887),$H887/($G887-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((T$5-$D887)>($G887),$H887-SUM($J887:S887),$H887/($G887-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((U$5-$D887)>($G887),$H887-SUM($J887:T887),$H887/($G887-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((V$5-$D887)>($G887),$H887-SUM($J887:U887),$H887/($G887-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((W$5-$D887)>($G887),$H887-SUM($J887:V887),$H887/($G887-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((X$5-$D887)>($G887),$H887-SUM($J887:W887),$H887/($G887-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((Y$5-$D887)>($G887),$H887-SUM($J887:X887),$H887/($G887-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((Z$5-$D887)>($G887),$H887-SUM($J887:Y887),$H887/($G887-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AA$5-$D887)>($G887),$H887-SUM($J887:Z887),$H887/($G887-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AB$5-$D887)>($G887),$H887-SUM($J887:AA887),$H887/($G887-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AC$5-$D887)>($G887),$H887-SUM($J887:AB887),$H887/($G887-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AD$5-$D887)>($G887),$H887-SUM($J887:AC887),$H887/($G887-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AE$5-$D887)>($G887),$H887-SUM($J887:AD887),$H887/($G887-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AF$5-$D887)>($G887),$H887-SUM($J887:AE887),$H887/($G887-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AG$5-$D887)>($G887),$H887-SUM($J887:AF887),$H887/($G887-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AH$5-$D887)>($G887),$H887-SUM($J887:AG887),$H887/($G887-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AI$5-$D887)>($G887),$H887-SUM($J887:AH887),$H887/($G887-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AJ$5-$D887)>($G887),$H887-SUM($J887:AI887),$H887/($G887-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AK$5-$D887)>($G887),$H887-SUM($J887:AJ887),$H887/($G887-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AL$5-$D887)>($G887),$H887-SUM($J887:AK887),$H887/($G887-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AM$5-$D887)>($G887),$H887-SUM($J887:AL887),$H887/($G887-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AN$5-$D887)>($G887),$H887-SUM($J887:AM887),$H887/($G887-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AO$5-$D887)>($G887),$H887-SUM($J887:AN887),$H887/($G887-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AP$5-$D887)>($G887),$H887-SUM($J887:AO887),$H887/($G887-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AQ$5-$D887)>($G887),$H887-SUM($J887:AP887),$H887/($G887-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AR$5-$D887)>($G887),$H887-SUM($J887:AQ887),$H887/($G887-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AS$5-$D887)>($G887),$H887-SUM($J887:AR887),$H887/($G887-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AT$5-$D887)>($G887),$H887-SUM($J887:AS887),$H887/($G887-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AU$5-$D887)>($G887),$H887-SUM($J887:AT887),$H887/($G887-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AV$5-$D887)>($G887),$H887-SUM($J887:AU887),$H887/($G887-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AW$5-$D887)>($G887),$H887-SUM($J887:AV887),$H887/($G887-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AX$5-$D887)>($G887),$H887-SUM($J887:AW887),$H887/($G887-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AY$5-$D887)>($G887),$H887-SUM($J887:AX887),$H887/($G887-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((AZ$5-$D887)>($G887),$H887-SUM($J887:AY887),$H887/($G887-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BA$5-$D887)>($G887),$H887-SUM($J887:AZ887),$H887/($G887-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BB$5-$D887)>($G887),$H887-SUM($J887:BA887),$H887/($G887-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BC$5-$D887)>($G887),$H887-SUM($J887:BB887),$H887/($G887-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BD$5-$D887)>($G887),$H887-SUM($J887:BC887),$H887/($G887-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BE$5-$D887)>($G887),$H887-SUM($J887:BD887),$H887/($G887-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BF$5-$D887)>($G887),$H887-SUM($J887:BE887),$H887/($G887-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BG$5-$D887)>($G887),$H887-SUM($J887:BF887),$H887/($G887-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BH$5-$D887)>($G887),$H887-SUM($J887:BG887),$H887/($G887-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BI$5-$D887)>($G887),$H887-SUM($J887:BH887),$H887/($G887-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BJ$5-$D887)>($G887),$H887-SUM($J887:BI887),$H887/($G887-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BK$5-$D887)>($G887),$H887-SUM($J887:BJ887),$H887/($G887-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BL$5-$D887)>($G887),$H887-SUM($J887:BK887),$H887/($G887-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BM$5-$D887)>($G887),$H887-SUM($J887:BL887),$H887/($G887-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BN$5-$D887)>($G887),$H887-SUM($J887:BM887),$H887/($G887-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BO$5-$D887)>($G887),$H887-SUM($J887:BN887),$H887/($G887-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BP$5-$D887)>($G887),$H887-SUM($J887:BO887),$H887/($G887-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BQ$5-$D887)>($G887),$H887-SUM($J887:BP887),$H887/($G887-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BR$5-$D887)>($G887),$H887-SUM($J887:BQ887),$H887/($G887-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BS$5-$D887)>($G887),$H887-SUM($J887:BR887),$H887/($G887-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BT$5-$D887)>($G887),$H887-SUM($J887:BS887),$H887/($G887-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BU$5-$D887)>($G887),$H887-SUM($J887:BT887),$H887/($G887-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BV$5-$D887)>($G887),$H887-SUM($J887:BU887),$H887/($G887-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BW$5-$D887)>($G887),$H887-SUM($J887:BV887),$H887/($G887-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BX$5-$D887)>($G887),$H887-SUM($J887:BW887),$H887/($G887-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BY$5-$D887)>($G887),$H887-SUM($J887:BX887),$H887/($G887-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((BZ$5-$D887)>($G887),$H887-SUM($J887:BY887),$H887/($G887-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((CA$5-$D887)>($G887),$H887-SUM($J887:BZ887),$H887/($G887-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((CB$5-$D887)>($G887),$H887-SUM($J887:CA887),$H887/($G887-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D887+reg_period_length),$G887=\"n/a\"),0,IF((CC$5-$D887)>($G887),$H887-SUM($J887:CB887),$H887/($G887-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H887-SUM($J887:$CC887),2)=0,G887=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G887","v":5},{"$f":"INDEX($J885:$CC885, MATCH(VALUE(LEFT(D888,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((J$5-$D888)>($G888),$H888-SUM(I888:$J888),$H888/($G888-reg_period_length+1)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((K$5-$D888)>($G888),$H888-SUM($J888:J888),$H888/($G888-reg_period_length+1)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((L$5-$D888)>($G888),$H888-SUM($J888:K888),$H888/($G888-reg_period_length+1)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((M$5-$D888)>($G888),$H888-SUM($J888:L888),$H888/($G888-reg_period_length+1)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((N$5-$D888)>($G888),$H888-SUM($J888:M888),$H888/($G888-reg_period_length+1)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((O$5-$D888)>($G888),$H888-SUM($J888:N888),$H888/($G888-reg_period_length+1)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((P$5-$D888)>($G888),$H888-SUM($J888:O888),$H888/($G888-reg_period_length+1)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((Q$5-$D888)>($G888),$H888-SUM($J888:P888),$H888/($G888-reg_period_length+1)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((R$5-$D888)>($G888),$H888-SUM($J888:Q888),$H888/($G888-reg_period_length+1)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((S$5-$D888)>($G888),$H888-SUM($J888:R888),$H888/($G888-reg_period_length+1)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((T$5-$D888)>($G888),$H888-SUM($J888:S888),$H888/($G888-reg_period_length+1)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((U$5-$D888)>($G888),$H888-SUM($J888:T888),$H888/($G888-reg_period_length+1)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((V$5-$D888)>($G888),$H888-SUM($J888:U888),$H888/($G888-reg_period_length+1)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((W$5-$D888)>($G888),$H888-SUM($J888:V888),$H888/($G888-reg_period_length+1)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((X$5-$D888)>($G888),$H888-SUM($J888:W888),$H888/($G888-reg_period_length+1)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((Y$5-$D888)>($G888),$H888-SUM($J888:X888),$H888/($G888-reg_period_length+1)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((Z$5-$D888)>($G888),$H888-SUM($J888:Y888),$H888/($G888-reg_period_length+1)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AA$5-$D888)>($G888),$H888-SUM($J888:Z888),$H888/($G888-reg_period_length+1)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AB$5-$D888)>($G888),$H888-SUM($J888:AA888),$H888/($G888-reg_period_length+1)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AC$5-$D888)>($G888),$H888-SUM($J888:AB888),$H888/($G888-reg_period_length+1)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AD$5-$D888)>($G888),$H888-SUM($J888:AC888),$H888/($G888-reg_period_length+1)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AE$5-$D888)>($G888),$H888-SUM($J888:AD888),$H888/($G888-reg_period_length+1)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AF$5-$D888)>($G888),$H888-SUM($J888:AE888),$H888/($G888-reg_period_length+1)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AG$5-$D888)>($G888),$H888-SUM($J888:AF888),$H888/($G888-reg_period_length+1)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AH$5-$D888)>($G888),$H888-SUM($J888:AG888),$H888/($G888-reg_period_length+1)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AI$5-$D888)>($G888),$H888-SUM($J888:AH888),$H888/($G888-reg_period_length+1)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AJ$5-$D888)>($G888),$H888-SUM($J888:AI888),$H888/($G888-reg_period_length+1)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AK$5-$D888)>($G888),$H888-SUM($J888:AJ888),$H888/($G888-reg_period_length+1)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AL$5-$D888)>($G888),$H888-SUM($J888:AK888),$H888/($G888-reg_period_length+1)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AM$5-$D888)>($G888),$H888-SUM($J888:AL888),$H888/($G888-reg_period_length+1)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AN$5-$D888)>($G888),$H888-SUM($J888:AM888),$H888/($G888-reg_period_length+1)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AO$5-$D888)>($G888),$H888-SUM($J888:AN888),$H888/($G888-reg_period_length+1)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AP$5-$D888)>($G888),$H888-SUM($J888:AO888),$H888/($G888-reg_period_length+1)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AQ$5-$D888)>($G888),$H888-SUM($J888:AP888),$H888/($G888-reg_period_length+1)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AR$5-$D888)>($G888),$H888-SUM($J888:AQ888),$H888/($G888-reg_period_length+1)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AS$5-$D888)>($G888),$H888-SUM($J888:AR888),$H888/($G888-reg_period_length+1)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AT$5-$D888)>($G888),$H888-SUM($J888:AS888),$H888/($G888-reg_period_length+1)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AU$5-$D888)>($G888),$H888-SUM($J888:AT888),$H888/($G888-reg_period_length+1)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AV$5-$D888)>($G888),$H888-SUM($J888:AU888),$H888/($G888-reg_period_length+1)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AW$5-$D888)>($G888),$H888-SUM($J888:AV888),$H888/($G888-reg_period_length+1)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AX$5-$D888)>($G888),$H888-SUM($J888:AW888),$H888/($G888-reg_period_length+1)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AY$5-$D888)>($G888),$H888-SUM($J888:AX888),$H888/($G888-reg_period_length+1)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((AZ$5-$D888)>($G888),$H888-SUM($J888:AY888),$H888/($G888-reg_period_length+1)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BA$5-$D888)>($G888),$H888-SUM($J888:AZ888),$H888/($G888-reg_period_length+1)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BB$5-$D888)>($G888),$H888-SUM($J888:BA888),$H888/($G888-reg_period_length+1)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BC$5-$D888)>($G888),$H888-SUM($J888:BB888),$H888/($G888-reg_period_length+1)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BD$5-$D888)>($G888),$H888-SUM($J888:BC888),$H888/($G888-reg_period_length+1)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BE$5-$D888)>($G888),$H888-SUM($J888:BD888),$H888/($G888-reg_period_length+1)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BF$5-$D888)>($G888),$H888-SUM($J888:BE888),$H888/($G888-reg_period_length+1)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BG$5-$D888)>($G888),$H888-SUM($J888:BF888),$H888/($G888-reg_period_length+1)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BH$5-$D888)>($G888),$H888-SUM($J888:BG888),$H888/($G888-reg_period_length+1)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BI$5-$D888)>($G888),$H888-SUM($J888:BH888),$H888/($G888-reg_period_length+1)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BJ$5-$D888)>($G888),$H888-SUM($J888:BI888),$H888/($G888-reg_period_length+1)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BK$5-$D888)>($G888),$H888-SUM($J888:BJ888),$H888/($G888-reg_period_length+1)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BL$5-$D888)>($G888),$H888-SUM($J888:BK888),$H888/($G888-reg_period_length+1)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BM$5-$D888)>($G888),$H888-SUM($J888:BL888),$H888/($G888-reg_period_length+1)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BN$5-$D888)>($G888),$H888-SUM($J888:BM888),$H888/($G888-reg_period_length+1)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BO$5-$D888)>($G888),$H888-SUM($J888:BN888),$H888/($G888-reg_period_length+1)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BP$5-$D888)>($G888),$H888-SUM($J888:BO888),$H888/($G888-reg_period_length+1)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BQ$5-$D888)>($G888),$H888-SUM($J888:BP888),$H888/($G888-reg_period_length+1)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BR$5-$D888)>($G888),$H888-SUM($J888:BQ888),$H888/($G888-reg_period_length+1)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BS$5-$D888)>($G888),$H888-SUM($J888:BR888),$H888/($G888-reg_period_length+1)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BT$5-$D888)>($G888),$H888-SUM($J888:BS888),$H888/($G888-reg_period_length+1)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BU$5-$D888)>($G888),$H888-SUM($J888:BT888),$H888/($G888-reg_period_length+1)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BV$5-$D888)>($G888),$H888-SUM($J888:BU888),$H888/($G888-reg_period_length+1)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BW$5-$D888)>($G888),$H888-SUM($J888:BV888),$H888/($G888-reg_period_length+1)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BX$5-$D888)>($G888),$H888-SUM($J888:BW888),$H888/($G888-reg_period_length+1)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BY$5-$D888)>($G888),$H888-SUM($J888:BX888),$H888/($G888-reg_period_length+1)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((BZ$5-$D888)>($G888),$H888-SUM($J888:BY888),$H888/($G888-reg_period_length+1)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((CA$5-$D888)>($G888),$H888-SUM($J888:BZ888),$H888/($G888-reg_period_length+1)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((CB$5-$D888)>($G888),$H888-SUM($J888:CA888),$H888/($G888-reg_period_length+1)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D888+reg_period_length+1),$G888=\"n/a\"),0,IF((CC$5-$D888)>($G888),$H888-SUM($J888:CB888),$H888/($G888-reg_period_length+1)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H888-SUM($J888:$CC888),2)=0,G888=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J892:CC892)-SUM(J893:CC893),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE900:$CE929)=COUNTIF($CE900:$CE929,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B878,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A878)","v":"n/a"},{"$f":"TRANSPOSE(J897:AM897)","v":0},null,{"$f":"IF(OR(J$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>J$5,$H900/$G900,$H900-SUM($I900:I900)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>K$5,$H900/$G900,$H900-SUM($I900:J900)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>L$5,$H900/$G900,$H900-SUM($I900:K900)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>M$5,$H900/$G900,$H900-SUM($I900:L900)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>N$5,$H900/$G900,$H900-SUM($I900:M900)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>O$5,$H900/$G900,$H900-SUM($I900:N900)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>P$5,$H900/$G900,$H900-SUM($I900:O900)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>Q$5,$H900/$G900,$H900-SUM($I900:P900)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>R$5,$H900/$G900,$H900-SUM($I900:Q900)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>S$5,$H900/$G900,$H900-SUM($I900:R900)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>T$5,$H900/$G900,$H900-SUM($I900:S900)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>U$5,$H900/$G900,$H900-SUM($I900:T900)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>V$5,$H900/$G900,$H900-SUM($I900:U900)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>W$5,$H900/$G900,$H900-SUM($I900:V900)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>X$5,$H900/$G900,$H900-SUM($I900:W900)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>Y$5,$H900/$G900,$H900-SUM($I900:X900)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>Z$5,$H900/$G900,$H900-SUM($I900:Y900)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AA$5,$H900/$G900,$H900-SUM($I900:Z900)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AB$5,$H900/$G900,$H900-SUM($I900:AA900)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AC$5,$H900/$G900,$H900-SUM($I900:AB900)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AD$5,$H900/$G900,$H900-SUM($I900:AC900)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AE$5,$H900/$G900,$H900-SUM($I900:AD900)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AF$5,$H900/$G900,$H900-SUM($I900:AE900)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AG$5,$H900/$G900,$H900-SUM($I900:AF900)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AH$5,$H900/$G900,$H900-SUM($I900:AG900)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AI$5,$H900/$G900,$H900-SUM($I900:AH900)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AJ$5,$H900/$G900,$H900-SUM($I900:AI900)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AK$5,$H900/$G900,$H900-SUM($I900:AJ900)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AL$5,$H900/$G900,$H900-SUM($I900:AK900)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AM$5,$H900/$G900,$H900-SUM($I900:AL900)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AN$5,$H900/$G900,$H900-SUM($I900:AM900)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AO$5,$H900/$G900,$H900-SUM($I900:AN900)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AP$5,$H900/$G900,$H900-SUM($I900:AO900)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AQ$5,$H900/$G900,$H900-SUM($I900:AP900)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AR$5,$H900/$G900,$H900-SUM($I900:AQ900)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AS$5,$H900/$G900,$H900-SUM($I900:AR900)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AT$5,$H900/$G900,$H900-SUM($I900:AS900)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AU$5,$H900/$G900,$H900-SUM($I900:AT900)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AV$5,$H900/$G900,$H900-SUM($I900:AU900)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AW$5,$H900/$G900,$H900-SUM($I900:AV900)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AX$5,$H900/$G900,$H900-SUM($I900:AW900)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AY$5,$H900/$G900,$H900-SUM($I900:AX900)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>AZ$5,$H900/$G900,$H900-SUM($I900:AY900)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BA$5,$H900/$G900,$H900-SUM($I900:AZ900)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BB$5,$H900/$G900,$H900-SUM($I900:BA900)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BC$5,$H900/$G900,$H900-SUM($I900:BB900)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BD$5,$H900/$G900,$H900-SUM($I900:BC900)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BE$5,$H900/$G900,$H900-SUM($I900:BD900)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BF$5,$H900/$G900,$H900-SUM($I900:BE900)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BG$5,$H900/$G900,$H900-SUM($I900:BF900)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BH$5,$H900/$G900,$H900-SUM($I900:BG900)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BI$5,$H900/$G900,$H900-SUM($I900:BH900)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BJ$5,$H900/$G900,$H900-SUM($I900:BI900)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BK$5,$H900/$G900,$H900-SUM($I900:BJ900)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BL$5,$H900/$G900,$H900-SUM($I900:BK900)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BM$5,$H900/$G900,$H900-SUM($I900:BL900)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BN$5,$H900/$G900,$H900-SUM($I900:BM900)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BO$5,$H900/$G900,$H900-SUM($I900:BN900)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BP$5,$H900/$G900,$H900-SUM($I900:BO900)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BQ$5,$H900/$G900,$H900-SUM($I900:BP900)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BR$5,$H900/$G900,$H900-SUM($I900:BQ900)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BS$5,$H900/$G900,$H900-SUM($I900:BR900)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BT$5,$H900/$G900,$H900-SUM($I900:BS900)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BU$5,$H900/$G900,$H900-SUM($I900:BT900)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BV$5,$H900/$G900,$H900-SUM($I900:BU900)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BW$5,$H900/$G900,$H900-SUM($I900:BV900)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BX$5,$H900/$G900,$H900-SUM($I900:BW900)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BY$5,$H900/$G900,$H900-SUM($I900:BX900)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>BZ$5,$H900/$G900,$H900-SUM($I900:BY900)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>CA$5,$H900/$G900,$H900-SUM($I900:BZ900)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>CB$5,$H900/$G900,$H900-SUM($I900:CA900)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D900,$G900=\"n/a\"),0,IF(SUM($D900,$G900+0.5)>CC$5,$H900/$G900,$H900-SUM($I900:CB900)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H900-SUM($J900:$CC900),2)=0,G900=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D900+1","v":2012},"$m Real 2010",null,{"$f":"G900","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>J$5,$H901/$G901,$H901-SUM($I901:I901)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>K$5,$H901/$G901,$H901-SUM($I901:J901)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>L$5,$H901/$G901,$H901-SUM($I901:K901)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>M$5,$H901/$G901,$H901-SUM($I901:L901)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>N$5,$H901/$G901,$H901-SUM($I901:M901)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>O$5,$H901/$G901,$H901-SUM($I901:N901)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>P$5,$H901/$G901,$H901-SUM($I901:O901)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>Q$5,$H901/$G901,$H901-SUM($I901:P901)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>R$5,$H901/$G901,$H901-SUM($I901:Q901)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>S$5,$H901/$G901,$H901-SUM($I901:R901)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>T$5,$H901/$G901,$H901-SUM($I901:S901)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>U$5,$H901/$G901,$H901-SUM($I901:T901)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>V$5,$H901/$G901,$H901-SUM($I901:U901)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>W$5,$H901/$G901,$H901-SUM($I901:V901)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>X$5,$H901/$G901,$H901-SUM($I901:W901)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>Y$5,$H901/$G901,$H901-SUM($I901:X901)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>Z$5,$H901/$G901,$H901-SUM($I901:Y901)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AA$5,$H901/$G901,$H901-SUM($I901:Z901)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AB$5,$H901/$G901,$H901-SUM($I901:AA901)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AC$5,$H901/$G901,$H901-SUM($I901:AB901)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AD$5,$H901/$G901,$H901-SUM($I901:AC901)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AE$5,$H901/$G901,$H901-SUM($I901:AD901)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AF$5,$H901/$G901,$H901-SUM($I901:AE901)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AG$5,$H901/$G901,$H901-SUM($I901:AF901)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AH$5,$H901/$G901,$H901-SUM($I901:AG901)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AI$5,$H901/$G901,$H901-SUM($I901:AH901)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AJ$5,$H901/$G901,$H901-SUM($I901:AI901)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AK$5,$H901/$G901,$H901-SUM($I901:AJ901)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AL$5,$H901/$G901,$H901-SUM($I901:AK901)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AM$5,$H901/$G901,$H901-SUM($I901:AL901)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AN$5,$H901/$G901,$H901-SUM($I901:AM901)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AO$5,$H901/$G901,$H901-SUM($I901:AN901)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AP$5,$H901/$G901,$H901-SUM($I901:AO901)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AQ$5,$H901/$G901,$H901-SUM($I901:AP901)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AR$5,$H901/$G901,$H901-SUM($I901:AQ901)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AS$5,$H901/$G901,$H901-SUM($I901:AR901)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AT$5,$H901/$G901,$H901-SUM($I901:AS901)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AU$5,$H901/$G901,$H901-SUM($I901:AT901)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AV$5,$H901/$G901,$H901-SUM($I901:AU901)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AW$5,$H901/$G901,$H901-SUM($I901:AV901)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AX$5,$H901/$G901,$H901-SUM($I901:AW901)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AY$5,$H901/$G901,$H901-SUM($I901:AX901)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>AZ$5,$H901/$G901,$H901-SUM($I901:AY901)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BA$5,$H901/$G901,$H901-SUM($I901:AZ901)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BB$5,$H901/$G901,$H901-SUM($I901:BA901)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BC$5,$H901/$G901,$H901-SUM($I901:BB901)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BD$5,$H901/$G901,$H901-SUM($I901:BC901)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BE$5,$H901/$G901,$H901-SUM($I901:BD901)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BF$5,$H901/$G901,$H901-SUM($I901:BE901)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BG$5,$H901/$G901,$H901-SUM($I901:BF901)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BH$5,$H901/$G901,$H901-SUM($I901:BG901)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BI$5,$H901/$G901,$H901-SUM($I901:BH901)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BJ$5,$H901/$G901,$H901-SUM($I901:BI901)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BK$5,$H901/$G901,$H901-SUM($I901:BJ901)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BL$5,$H901/$G901,$H901-SUM($I901:BK901)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BM$5,$H901/$G901,$H901-SUM($I901:BL901)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BN$5,$H901/$G901,$H901-SUM($I901:BM901)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BO$5,$H901/$G901,$H901-SUM($I901:BN901)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BP$5,$H901/$G901,$H901-SUM($I901:BO901)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BQ$5,$H901/$G901,$H901-SUM($I901:BP901)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BR$5,$H901/$G901,$H901-SUM($I901:BQ901)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BS$5,$H901/$G901,$H901-SUM($I901:BR901)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BT$5,$H901/$G901,$H901-SUM($I901:BS901)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BU$5,$H901/$G901,$H901-SUM($I901:BT901)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BV$5,$H901/$G901,$H901-SUM($I901:BU901)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BW$5,$H901/$G901,$H901-SUM($I901:BV901)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BX$5,$H901/$G901,$H901-SUM($I901:BW901)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BY$5,$H901/$G901,$H901-SUM($I901:BX901)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>BZ$5,$H901/$G901,$H901-SUM($I901:BY901)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>CA$5,$H901/$G901,$H901-SUM($I901:BZ901)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>CB$5,$H901/$G901,$H901-SUM($I901:CA901)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D901,$G901=\"n/a\"),0,IF(SUM($D901,$G901+0.5)>CC$5,$H901/$G901,$H901-SUM($I901:CB901)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D901+1","v":2013},"$m Real 2010",null,{"$f":"G901","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>J$5,$H902/$G902,$H902-SUM($I902:I902)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>K$5,$H902/$G902,$H902-SUM($I902:J902)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>L$5,$H902/$G902,$H902-SUM($I902:K902)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>M$5,$H902/$G902,$H902-SUM($I902:L902)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>N$5,$H902/$G902,$H902-SUM($I902:M902)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>O$5,$H902/$G902,$H902-SUM($I902:N902)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>P$5,$H902/$G902,$H902-SUM($I902:O902)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>Q$5,$H902/$G902,$H902-SUM($I902:P902)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>R$5,$H902/$G902,$H902-SUM($I902:Q902)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>S$5,$H902/$G902,$H902-SUM($I902:R902)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>T$5,$H902/$G902,$H902-SUM($I902:S902)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>U$5,$H902/$G902,$H902-SUM($I902:T902)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>V$5,$H902/$G902,$H902-SUM($I902:U902)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>W$5,$H902/$G902,$H902-SUM($I902:V902)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>X$5,$H902/$G902,$H902-SUM($I902:W902)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>Y$5,$H902/$G902,$H902-SUM($I902:X902)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>Z$5,$H902/$G902,$H902-SUM($I902:Y902)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AA$5,$H902/$G902,$H902-SUM($I902:Z902)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AB$5,$H902/$G902,$H902-SUM($I902:AA902)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AC$5,$H902/$G902,$H902-SUM($I902:AB902)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AD$5,$H902/$G902,$H902-SUM($I902:AC902)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AE$5,$H902/$G902,$H902-SUM($I902:AD902)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AF$5,$H902/$G902,$H902-SUM($I902:AE902)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AG$5,$H902/$G902,$H902-SUM($I902:AF902)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AH$5,$H902/$G902,$H902-SUM($I902:AG902)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AI$5,$H902/$G902,$H902-SUM($I902:AH902)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AJ$5,$H902/$G902,$H902-SUM($I902:AI902)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AK$5,$H902/$G902,$H902-SUM($I902:AJ902)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AL$5,$H902/$G902,$H902-SUM($I902:AK902)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AM$5,$H902/$G902,$H902-SUM($I902:AL902)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AN$5,$H902/$G902,$H902-SUM($I902:AM902)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AO$5,$H902/$G902,$H902-SUM($I902:AN902)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AP$5,$H902/$G902,$H902-SUM($I902:AO902)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AQ$5,$H902/$G902,$H902-SUM($I902:AP902)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AR$5,$H902/$G902,$H902-SUM($I902:AQ902)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AS$5,$H902/$G902,$H902-SUM($I902:AR902)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AT$5,$H902/$G902,$H902-SUM($I902:AS902)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AU$5,$H902/$G902,$H902-SUM($I902:AT902)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AV$5,$H902/$G902,$H902-SUM($I902:AU902)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AW$5,$H902/$G902,$H902-SUM($I902:AV902)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AX$5,$H902/$G902,$H902-SUM($I902:AW902)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AY$5,$H902/$G902,$H902-SUM($I902:AX902)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>AZ$5,$H902/$G902,$H902-SUM($I902:AY902)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BA$5,$H902/$G902,$H902-SUM($I902:AZ902)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BB$5,$H902/$G902,$H902-SUM($I902:BA902)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BC$5,$H902/$G902,$H902-SUM($I902:BB902)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BD$5,$H902/$G902,$H902-SUM($I902:BC902)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BE$5,$H902/$G902,$H902-SUM($I902:BD902)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BF$5,$H902/$G902,$H902-SUM($I902:BE902)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BG$5,$H902/$G902,$H902-SUM($I902:BF902)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BH$5,$H902/$G902,$H902-SUM($I902:BG902)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BI$5,$H902/$G902,$H902-SUM($I902:BH902)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BJ$5,$H902/$G902,$H902-SUM($I902:BI902)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BK$5,$H902/$G902,$H902-SUM($I902:BJ902)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BL$5,$H902/$G902,$H902-SUM($I902:BK902)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BM$5,$H902/$G902,$H902-SUM($I902:BL902)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BN$5,$H902/$G902,$H902-SUM($I902:BM902)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BO$5,$H902/$G902,$H902-SUM($I902:BN902)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BP$5,$H902/$G902,$H902-SUM($I902:BO902)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BQ$5,$H902/$G902,$H902-SUM($I902:BP902)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BR$5,$H902/$G902,$H902-SUM($I902:BQ902)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BS$5,$H902/$G902,$H902-SUM($I902:BR902)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BT$5,$H902/$G902,$H902-SUM($I902:BS902)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BU$5,$H902/$G902,$H902-SUM($I902:BT902)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BV$5,$H902/$G902,$H902-SUM($I902:BU902)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BW$5,$H902/$G902,$H902-SUM($I902:BV902)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BX$5,$H902/$G902,$H902-SUM($I902:BW902)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BY$5,$H902/$G902,$H902-SUM($I902:BX902)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>BZ$5,$H902/$G902,$H902-SUM($I902:BY902)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>CA$5,$H902/$G902,$H902-SUM($I902:BZ902)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>CB$5,$H902/$G902,$H902-SUM($I902:CA902)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D902,$G902=\"n/a\"),0,IF(SUM($D902,$G902+0.5)>CC$5,$H902/$G902,$H902-SUM($I902:CB902)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>J$5,$H903/$G903,$H903-SUM($I903:I903)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>K$5,$H903/$G903,$H903-SUM($I903:J903)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>L$5,$H903/$G903,$H903-SUM($I903:K903)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>M$5,$H903/$G903,$H903-SUM($I903:L903)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>N$5,$H903/$G903,$H903-SUM($I903:M903)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>O$5,$H903/$G903,$H903-SUM($I903:N903)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>P$5,$H903/$G903,$H903-SUM($I903:O903)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>Q$5,$H903/$G903,$H903-SUM($I903:P903)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>R$5,$H903/$G903,$H903-SUM($I903:Q903)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>S$5,$H903/$G903,$H903-SUM($I903:R903)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>T$5,$H903/$G903,$H903-SUM($I903:S903)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>U$5,$H903/$G903,$H903-SUM($I903:T903)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>V$5,$H903/$G903,$H903-SUM($I903:U903)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>W$5,$H903/$G903,$H903-SUM($I903:V903)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>X$5,$H903/$G903,$H903-SUM($I903:W903)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>Y$5,$H903/$G903,$H903-SUM($I903:X903)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>Z$5,$H903/$G903,$H903-SUM($I903:Y903)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AA$5,$H903/$G903,$H903-SUM($I903:Z903)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AB$5,$H903/$G903,$H903-SUM($I903:AA903)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AC$5,$H903/$G903,$H903-SUM($I903:AB903)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AD$5,$H903/$G903,$H903-SUM($I903:AC903)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AE$5,$H903/$G903,$H903-SUM($I903:AD903)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AF$5,$H903/$G903,$H903-SUM($I903:AE903)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AG$5,$H903/$G903,$H903-SUM($I903:AF903)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AH$5,$H903/$G903,$H903-SUM($I903:AG903)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AI$5,$H903/$G903,$H903-SUM($I903:AH903)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AJ$5,$H903/$G903,$H903-SUM($I903:AI903)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AK$5,$H903/$G903,$H903-SUM($I903:AJ903)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AL$5,$H903/$G903,$H903-SUM($I903:AK903)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AM$5,$H903/$G903,$H903-SUM($I903:AL903)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AN$5,$H903/$G903,$H903-SUM($I903:AM903)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AO$5,$H903/$G903,$H903-SUM($I903:AN903)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AP$5,$H903/$G903,$H903-SUM($I903:AO903)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AQ$5,$H903/$G903,$H903-SUM($I903:AP903)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AR$5,$H903/$G903,$H903-SUM($I903:AQ903)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AS$5,$H903/$G903,$H903-SUM($I903:AR903)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AT$5,$H903/$G903,$H903-SUM($I903:AS903)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AU$5,$H903/$G903,$H903-SUM($I903:AT903)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AV$5,$H903/$G903,$H903-SUM($I903:AU903)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AW$5,$H903/$G903,$H903-SUM($I903:AV903)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AX$5,$H903/$G903,$H903-SUM($I903:AW903)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AY$5,$H903/$G903,$H903-SUM($I903:AX903)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>AZ$5,$H903/$G903,$H903-SUM($I903:AY903)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BA$5,$H903/$G903,$H903-SUM($I903:AZ903)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BB$5,$H903/$G903,$H903-SUM($I903:BA903)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BC$5,$H903/$G903,$H903-SUM($I903:BB903)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BD$5,$H903/$G903,$H903-SUM($I903:BC903)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BE$5,$H903/$G903,$H903-SUM($I903:BD903)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BF$5,$H903/$G903,$H903-SUM($I903:BE903)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BG$5,$H903/$G903,$H903-SUM($I903:BF903)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BH$5,$H903/$G903,$H903-SUM($I903:BG903)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BI$5,$H903/$G903,$H903-SUM($I903:BH903)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BJ$5,$H903/$G903,$H903-SUM($I903:BI903)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BK$5,$H903/$G903,$H903-SUM($I903:BJ903)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BL$5,$H903/$G903,$H903-SUM($I903:BK903)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BM$5,$H903/$G903,$H903-SUM($I903:BL903)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BN$5,$H903/$G903,$H903-SUM($I903:BM903)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BO$5,$H903/$G903,$H903-SUM($I903:BN903)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BP$5,$H903/$G903,$H903-SUM($I903:BO903)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BQ$5,$H903/$G903,$H903-SUM($I903:BP903)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BR$5,$H903/$G903,$H903-SUM($I903:BQ903)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BS$5,$H903/$G903,$H903-SUM($I903:BR903)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BT$5,$H903/$G903,$H903-SUM($I903:BS903)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BU$5,$H903/$G903,$H903-SUM($I903:BT903)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BV$5,$H903/$G903,$H903-SUM($I903:BU903)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BW$5,$H903/$G903,$H903-SUM($I903:BV903)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BX$5,$H903/$G903,$H903-SUM($I903:BW903)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BY$5,$H903/$G903,$H903-SUM($I903:BX903)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>BZ$5,$H903/$G903,$H903-SUM($I903:BY903)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>CA$5,$H903/$G903,$H903-SUM($I903:BZ903)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>CB$5,$H903/$G903,$H903-SUM($I903:CA903)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D903,$G903=\"n/a\"),0,IF(SUM($D903,$G903+0.5)>CC$5,$H903/$G903,$H903-SUM($I903:CB903)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>J$5,$H904/$G904,$H904-SUM($I904:I904)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>K$5,$H904/$G904,$H904-SUM($I904:J904)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>L$5,$H904/$G904,$H904-SUM($I904:K904)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>M$5,$H904/$G904,$H904-SUM($I904:L904)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>N$5,$H904/$G904,$H904-SUM($I904:M904)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>O$5,$H904/$G904,$H904-SUM($I904:N904)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>P$5,$H904/$G904,$H904-SUM($I904:O904)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>Q$5,$H904/$G904,$H904-SUM($I904:P904)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>R$5,$H904/$G904,$H904-SUM($I904:Q904)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>S$5,$H904/$G904,$H904-SUM($I904:R904)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>T$5,$H904/$G904,$H904-SUM($I904:S904)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>U$5,$H904/$G904,$H904-SUM($I904:T904)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>V$5,$H904/$G904,$H904-SUM($I904:U904)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>W$5,$H904/$G904,$H904-SUM($I904:V904)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>X$5,$H904/$G904,$H904-SUM($I904:W904)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>Y$5,$H904/$G904,$H904-SUM($I904:X904)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>Z$5,$H904/$G904,$H904-SUM($I904:Y904)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AA$5,$H904/$G904,$H904-SUM($I904:Z904)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AB$5,$H904/$G904,$H904-SUM($I904:AA904)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AC$5,$H904/$G904,$H904-SUM($I904:AB904)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AD$5,$H904/$G904,$H904-SUM($I904:AC904)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AE$5,$H904/$G904,$H904-SUM($I904:AD904)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AF$5,$H904/$G904,$H904-SUM($I904:AE904)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AG$5,$H904/$G904,$H904-SUM($I904:AF904)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AH$5,$H904/$G904,$H904-SUM($I904:AG904)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AI$5,$H904/$G904,$H904-SUM($I904:AH904)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AJ$5,$H904/$G904,$H904-SUM($I904:AI904)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AK$5,$H904/$G904,$H904-SUM($I904:AJ904)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AL$5,$H904/$G904,$H904-SUM($I904:AK904)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AM$5,$H904/$G904,$H904-SUM($I904:AL904)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AN$5,$H904/$G904,$H904-SUM($I904:AM904)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AO$5,$H904/$G904,$H904-SUM($I904:AN904)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AP$5,$H904/$G904,$H904-SUM($I904:AO904)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AQ$5,$H904/$G904,$H904-SUM($I904:AP904)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AR$5,$H904/$G904,$H904-SUM($I904:AQ904)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AS$5,$H904/$G904,$H904-SUM($I904:AR904)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AT$5,$H904/$G904,$H904-SUM($I904:AS904)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AU$5,$H904/$G904,$H904-SUM($I904:AT904)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AV$5,$H904/$G904,$H904-SUM($I904:AU904)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AW$5,$H904/$G904,$H904-SUM($I904:AV904)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AX$5,$H904/$G904,$H904-SUM($I904:AW904)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AY$5,$H904/$G904,$H904-SUM($I904:AX904)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>AZ$5,$H904/$G904,$H904-SUM($I904:AY904)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BA$5,$H904/$G904,$H904-SUM($I904:AZ904)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BB$5,$H904/$G904,$H904-SUM($I904:BA904)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BC$5,$H904/$G904,$H904-SUM($I904:BB904)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BD$5,$H904/$G904,$H904-SUM($I904:BC904)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BE$5,$H904/$G904,$H904-SUM($I904:BD904)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BF$5,$H904/$G904,$H904-SUM($I904:BE904)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BG$5,$H904/$G904,$H904-SUM($I904:BF904)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BH$5,$H904/$G904,$H904-SUM($I904:BG904)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BI$5,$H904/$G904,$H904-SUM($I904:BH904)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BJ$5,$H904/$G904,$H904-SUM($I904:BI904)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BK$5,$H904/$G904,$H904-SUM($I904:BJ904)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BL$5,$H904/$G904,$H904-SUM($I904:BK904)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BM$5,$H904/$G904,$H904-SUM($I904:BL904)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BN$5,$H904/$G904,$H904-SUM($I904:BM904)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BO$5,$H904/$G904,$H904-SUM($I904:BN904)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BP$5,$H904/$G904,$H904-SUM($I904:BO904)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BQ$5,$H904/$G904,$H904-SUM($I904:BP904)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BR$5,$H904/$G904,$H904-SUM($I904:BQ904)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BS$5,$H904/$G904,$H904-SUM($I904:BR904)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BT$5,$H904/$G904,$H904-SUM($I904:BS904)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BU$5,$H904/$G904,$H904-SUM($I904:BT904)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BV$5,$H904/$G904,$H904-SUM($I904:BU904)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BW$5,$H904/$G904,$H904-SUM($I904:BV904)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BX$5,$H904/$G904,$H904-SUM($I904:BW904)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BY$5,$H904/$G904,$H904-SUM($I904:BX904)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>BZ$5,$H904/$G904,$H904-SUM($I904:BY904)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>CA$5,$H904/$G904,$H904-SUM($I904:BZ904)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>CB$5,$H904/$G904,$H904-SUM($I904:CA904)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D904,$G904=\"n/a\"),0,IF(SUM($D904,$G904+0.5)>CC$5,$H904/$G904,$H904-SUM($I904:CB904)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>J$5,$H905/$G905,$H905-SUM($I905:I905)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>K$5,$H905/$G905,$H905-SUM($I905:J905)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>L$5,$H905/$G905,$H905-SUM($I905:K905)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>M$5,$H905/$G905,$H905-SUM($I905:L905)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>N$5,$H905/$G905,$H905-SUM($I905:M905)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>O$5,$H905/$G905,$H905-SUM($I905:N905)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>P$5,$H905/$G905,$H905-SUM($I905:O905)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>Q$5,$H905/$G905,$H905-SUM($I905:P905)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>R$5,$H905/$G905,$H905-SUM($I905:Q905)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>S$5,$H905/$G905,$H905-SUM($I905:R905)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>T$5,$H905/$G905,$H905-SUM($I905:S905)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>U$5,$H905/$G905,$H905-SUM($I905:T905)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>V$5,$H905/$G905,$H905-SUM($I905:U905)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>W$5,$H905/$G905,$H905-SUM($I905:V905)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>X$5,$H905/$G905,$H905-SUM($I905:W905)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>Y$5,$H905/$G905,$H905-SUM($I905:X905)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>Z$5,$H905/$G905,$H905-SUM($I905:Y905)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AA$5,$H905/$G905,$H905-SUM($I905:Z905)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AB$5,$H905/$G905,$H905-SUM($I905:AA905)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AC$5,$H905/$G905,$H905-SUM($I905:AB905)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AD$5,$H905/$G905,$H905-SUM($I905:AC905)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AE$5,$H905/$G905,$H905-SUM($I905:AD905)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AF$5,$H905/$G905,$H905-SUM($I905:AE905)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AG$5,$H905/$G905,$H905-SUM($I905:AF905)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AH$5,$H905/$G905,$H905-SUM($I905:AG905)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AI$5,$H905/$G905,$H905-SUM($I905:AH905)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AJ$5,$H905/$G905,$H905-SUM($I905:AI905)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AK$5,$H905/$G905,$H905-SUM($I905:AJ905)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AL$5,$H905/$G905,$H905-SUM($I905:AK905)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AM$5,$H905/$G905,$H905-SUM($I905:AL905)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AN$5,$H905/$G905,$H905-SUM($I905:AM905)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AO$5,$H905/$G905,$H905-SUM($I905:AN905)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AP$5,$H905/$G905,$H905-SUM($I905:AO905)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AQ$5,$H905/$G905,$H905-SUM($I905:AP905)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AR$5,$H905/$G905,$H905-SUM($I905:AQ905)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AS$5,$H905/$G905,$H905-SUM($I905:AR905)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AT$5,$H905/$G905,$H905-SUM($I905:AS905)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AU$5,$H905/$G905,$H905-SUM($I905:AT905)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AV$5,$H905/$G905,$H905-SUM($I905:AU905)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AW$5,$H905/$G905,$H905-SUM($I905:AV905)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AX$5,$H905/$G905,$H905-SUM($I905:AW905)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AY$5,$H905/$G905,$H905-SUM($I905:AX905)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>AZ$5,$H905/$G905,$H905-SUM($I905:AY905)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BA$5,$H905/$G905,$H905-SUM($I905:AZ905)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BB$5,$H905/$G905,$H905-SUM($I905:BA905)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BC$5,$H905/$G905,$H905-SUM($I905:BB905)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BD$5,$H905/$G905,$H905-SUM($I905:BC905)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BE$5,$H905/$G905,$H905-SUM($I905:BD905)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BF$5,$H905/$G905,$H905-SUM($I905:BE905)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BG$5,$H905/$G905,$H905-SUM($I905:BF905)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BH$5,$H905/$G905,$H905-SUM($I905:BG905)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BI$5,$H905/$G905,$H905-SUM($I905:BH905)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BJ$5,$H905/$G905,$H905-SUM($I905:BI905)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BK$5,$H905/$G905,$H905-SUM($I905:BJ905)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BL$5,$H905/$G905,$H905-SUM($I905:BK905)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BM$5,$H905/$G905,$H905-SUM($I905:BL905)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BN$5,$H905/$G905,$H905-SUM($I905:BM905)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BO$5,$H905/$G905,$H905-SUM($I905:BN905)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BP$5,$H905/$G905,$H905-SUM($I905:BO905)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BQ$5,$H905/$G905,$H905-SUM($I905:BP905)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BR$5,$H905/$G905,$H905-SUM($I905:BQ905)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BS$5,$H905/$G905,$H905-SUM($I905:BR905)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BT$5,$H905/$G905,$H905-SUM($I905:BS905)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BU$5,$H905/$G905,$H905-SUM($I905:BT905)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BV$5,$H905/$G905,$H905-SUM($I905:BU905)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BW$5,$H905/$G905,$H905-SUM($I905:BV905)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BX$5,$H905/$G905,$H905-SUM($I905:BW905)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BY$5,$H905/$G905,$H905-SUM($I905:BX905)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>BZ$5,$H905/$G905,$H905-SUM($I905:BY905)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>CA$5,$H905/$G905,$H905-SUM($I905:BZ905)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>CB$5,$H905/$G905,$H905-SUM($I905:CA905)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D905,$G905=\"n/a\"),0,IF(SUM($D905,$G905+0.5)>CC$5,$H905/$G905,$H905-SUM($I905:CB905)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>J$5,$H906/$G906,$H906-SUM($I906:I906)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>K$5,$H906/$G906,$H906-SUM($I906:J906)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>L$5,$H906/$G906,$H906-SUM($I906:K906)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>M$5,$H906/$G906,$H906-SUM($I906:L906)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>N$5,$H906/$G906,$H906-SUM($I906:M906)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>O$5,$H906/$G906,$H906-SUM($I906:N906)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>P$5,$H906/$G906,$H906-SUM($I906:O906)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>Q$5,$H906/$G906,$H906-SUM($I906:P906)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>R$5,$H906/$G906,$H906-SUM($I906:Q906)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>S$5,$H906/$G906,$H906-SUM($I906:R906)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>T$5,$H906/$G906,$H906-SUM($I906:S906)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>U$5,$H906/$G906,$H906-SUM($I906:T906)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>V$5,$H906/$G906,$H906-SUM($I906:U906)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>W$5,$H906/$G906,$H906-SUM($I906:V906)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>X$5,$H906/$G906,$H906-SUM($I906:W906)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>Y$5,$H906/$G906,$H906-SUM($I906:X906)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>Z$5,$H906/$G906,$H906-SUM($I906:Y906)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AA$5,$H906/$G906,$H906-SUM($I906:Z906)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AB$5,$H906/$G906,$H906-SUM($I906:AA906)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AC$5,$H906/$G906,$H906-SUM($I906:AB906)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AD$5,$H906/$G906,$H906-SUM($I906:AC906)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AE$5,$H906/$G906,$H906-SUM($I906:AD906)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AF$5,$H906/$G906,$H906-SUM($I906:AE906)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AG$5,$H906/$G906,$H906-SUM($I906:AF906)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AH$5,$H906/$G906,$H906-SUM($I906:AG906)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AI$5,$H906/$G906,$H906-SUM($I906:AH906)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AJ$5,$H906/$G906,$H906-SUM($I906:AI906)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AK$5,$H906/$G906,$H906-SUM($I906:AJ906)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AL$5,$H906/$G906,$H906-SUM($I906:AK906)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AM$5,$H906/$G906,$H906-SUM($I906:AL906)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AN$5,$H906/$G906,$H906-SUM($I906:AM906)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AO$5,$H906/$G906,$H906-SUM($I906:AN906)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AP$5,$H906/$G906,$H906-SUM($I906:AO906)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AQ$5,$H906/$G906,$H906-SUM($I906:AP906)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AR$5,$H906/$G906,$H906-SUM($I906:AQ906)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AS$5,$H906/$G906,$H906-SUM($I906:AR906)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AT$5,$H906/$G906,$H906-SUM($I906:AS906)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AU$5,$H906/$G906,$H906-SUM($I906:AT906)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AV$5,$H906/$G906,$H906-SUM($I906:AU906)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AW$5,$H906/$G906,$H906-SUM($I906:AV906)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AX$5,$H906/$G906,$H906-SUM($I906:AW906)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AY$5,$H906/$G906,$H906-SUM($I906:AX906)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>AZ$5,$H906/$G906,$H906-SUM($I906:AY906)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BA$5,$H906/$G906,$H906-SUM($I906:AZ906)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BB$5,$H906/$G906,$H906-SUM($I906:BA906)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BC$5,$H906/$G906,$H906-SUM($I906:BB906)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BD$5,$H906/$G906,$H906-SUM($I906:BC906)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BE$5,$H906/$G906,$H906-SUM($I906:BD906)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BF$5,$H906/$G906,$H906-SUM($I906:BE906)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BG$5,$H906/$G906,$H906-SUM($I906:BF906)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BH$5,$H906/$G906,$H906-SUM($I906:BG906)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BI$5,$H906/$G906,$H906-SUM($I906:BH906)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BJ$5,$H906/$G906,$H906-SUM($I906:BI906)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BK$5,$H906/$G906,$H906-SUM($I906:BJ906)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BL$5,$H906/$G906,$H906-SUM($I906:BK906)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BM$5,$H906/$G906,$H906-SUM($I906:BL906)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BN$5,$H906/$G906,$H906-SUM($I906:BM906)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BO$5,$H906/$G906,$H906-SUM($I906:BN906)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BP$5,$H906/$G906,$H906-SUM($I906:BO906)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BQ$5,$H906/$G906,$H906-SUM($I906:BP906)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BR$5,$H906/$G906,$H906-SUM($I906:BQ906)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BS$5,$H906/$G906,$H906-SUM($I906:BR906)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BT$5,$H906/$G906,$H906-SUM($I906:BS906)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BU$5,$H906/$G906,$H906-SUM($I906:BT906)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BV$5,$H906/$G906,$H906-SUM($I906:BU906)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BW$5,$H906/$G906,$H906-SUM($I906:BV906)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BX$5,$H906/$G906,$H906-SUM($I906:BW906)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BY$5,$H906/$G906,$H906-SUM($I906:BX906)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>BZ$5,$H906/$G906,$H906-SUM($I906:BY906)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>CA$5,$H906/$G906,$H906-SUM($I906:BZ906)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>CB$5,$H906/$G906,$H906-SUM($I906:CA906)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D906,$G906=\"n/a\"),0,IF(SUM($D906,$G906+0.5)>CC$5,$H906/$G906,$H906-SUM($I906:CB906)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>J$5,$H907/$G907,$H907-SUM($I907:I907)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>K$5,$H907/$G907,$H907-SUM($I907:J907)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>L$5,$H907/$G907,$H907-SUM($I907:K907)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>M$5,$H907/$G907,$H907-SUM($I907:L907)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>N$5,$H907/$G907,$H907-SUM($I907:M907)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>O$5,$H907/$G907,$H907-SUM($I907:N907)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>P$5,$H907/$G907,$H907-SUM($I907:O907)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>Q$5,$H907/$G907,$H907-SUM($I907:P907)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>R$5,$H907/$G907,$H907-SUM($I907:Q907)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>S$5,$H907/$G907,$H907-SUM($I907:R907)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>T$5,$H907/$G907,$H907-SUM($I907:S907)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>U$5,$H907/$G907,$H907-SUM($I907:T907)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>V$5,$H907/$G907,$H907-SUM($I907:U907)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>W$5,$H907/$G907,$H907-SUM($I907:V907)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>X$5,$H907/$G907,$H907-SUM($I907:W907)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>Y$5,$H907/$G907,$H907-SUM($I907:X907)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>Z$5,$H907/$G907,$H907-SUM($I907:Y907)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AA$5,$H907/$G907,$H907-SUM($I907:Z907)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AB$5,$H907/$G907,$H907-SUM($I907:AA907)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AC$5,$H907/$G907,$H907-SUM($I907:AB907)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AD$5,$H907/$G907,$H907-SUM($I907:AC907)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AE$5,$H907/$G907,$H907-SUM($I907:AD907)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AF$5,$H907/$G907,$H907-SUM($I907:AE907)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AG$5,$H907/$G907,$H907-SUM($I907:AF907)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AH$5,$H907/$G907,$H907-SUM($I907:AG907)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AI$5,$H907/$G907,$H907-SUM($I907:AH907)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AJ$5,$H907/$G907,$H907-SUM($I907:AI907)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AK$5,$H907/$G907,$H907-SUM($I907:AJ907)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AL$5,$H907/$G907,$H907-SUM($I907:AK907)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AM$5,$H907/$G907,$H907-SUM($I907:AL907)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AN$5,$H907/$G907,$H907-SUM($I907:AM907)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AO$5,$H907/$G907,$H907-SUM($I907:AN907)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AP$5,$H907/$G907,$H907-SUM($I907:AO907)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AQ$5,$H907/$G907,$H907-SUM($I907:AP907)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AR$5,$H907/$G907,$H907-SUM($I907:AQ907)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AS$5,$H907/$G907,$H907-SUM($I907:AR907)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AT$5,$H907/$G907,$H907-SUM($I907:AS907)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AU$5,$H907/$G907,$H907-SUM($I907:AT907)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AV$5,$H907/$G907,$H907-SUM($I907:AU907)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AW$5,$H907/$G907,$H907-SUM($I907:AV907)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AX$5,$H907/$G907,$H907-SUM($I907:AW907)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AY$5,$H907/$G907,$H907-SUM($I907:AX907)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>AZ$5,$H907/$G907,$H907-SUM($I907:AY907)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BA$5,$H907/$G907,$H907-SUM($I907:AZ907)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BB$5,$H907/$G907,$H907-SUM($I907:BA907)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BC$5,$H907/$G907,$H907-SUM($I907:BB907)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BD$5,$H907/$G907,$H907-SUM($I907:BC907)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BE$5,$H907/$G907,$H907-SUM($I907:BD907)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BF$5,$H907/$G907,$H907-SUM($I907:BE907)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BG$5,$H907/$G907,$H907-SUM($I907:BF907)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BH$5,$H907/$G907,$H907-SUM($I907:BG907)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BI$5,$H907/$G907,$H907-SUM($I907:BH907)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BJ$5,$H907/$G907,$H907-SUM($I907:BI907)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BK$5,$H907/$G907,$H907-SUM($I907:BJ907)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BL$5,$H907/$G907,$H907-SUM($I907:BK907)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BM$5,$H907/$G907,$H907-SUM($I907:BL907)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BN$5,$H907/$G907,$H907-SUM($I907:BM907)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BO$5,$H907/$G907,$H907-SUM($I907:BN907)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BP$5,$H907/$G907,$H907-SUM($I907:BO907)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BQ$5,$H907/$G907,$H907-SUM($I907:BP907)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BR$5,$H907/$G907,$H907-SUM($I907:BQ907)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BS$5,$H907/$G907,$H907-SUM($I907:BR907)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BT$5,$H907/$G907,$H907-SUM($I907:BS907)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BU$5,$H907/$G907,$H907-SUM($I907:BT907)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BV$5,$H907/$G907,$H907-SUM($I907:BU907)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BW$5,$H907/$G907,$H907-SUM($I907:BV907)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BX$5,$H907/$G907,$H907-SUM($I907:BW907)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BY$5,$H907/$G907,$H907-SUM($I907:BX907)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>BZ$5,$H907/$G907,$H907-SUM($I907:BY907)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>CA$5,$H907/$G907,$H907-SUM($I907:BZ907)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>CB$5,$H907/$G907,$H907-SUM($I907:CA907)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D907,$G907=\"n/a\"),0,IF(SUM($D907,$G907+0.5)>CC$5,$H907/$G907,$H907-SUM($I907:CB907)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>J$5,$H908/$G908,$H908-SUM($I908:I908)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>K$5,$H908/$G908,$H908-SUM($I908:J908)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>L$5,$H908/$G908,$H908-SUM($I908:K908)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>M$5,$H908/$G908,$H908-SUM($I908:L908)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>N$5,$H908/$G908,$H908-SUM($I908:M908)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>O$5,$H908/$G908,$H908-SUM($I908:N908)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>P$5,$H908/$G908,$H908-SUM($I908:O908)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>Q$5,$H908/$G908,$H908-SUM($I908:P908)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>R$5,$H908/$G908,$H908-SUM($I908:Q908)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>S$5,$H908/$G908,$H908-SUM($I908:R908)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>T$5,$H908/$G908,$H908-SUM($I908:S908)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>U$5,$H908/$G908,$H908-SUM($I908:T908)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>V$5,$H908/$G908,$H908-SUM($I908:U908)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>W$5,$H908/$G908,$H908-SUM($I908:V908)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>X$5,$H908/$G908,$H908-SUM($I908:W908)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>Y$5,$H908/$G908,$H908-SUM($I908:X908)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>Z$5,$H908/$G908,$H908-SUM($I908:Y908)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AA$5,$H908/$G908,$H908-SUM($I908:Z908)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AB$5,$H908/$G908,$H908-SUM($I908:AA908)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AC$5,$H908/$G908,$H908-SUM($I908:AB908)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AD$5,$H908/$G908,$H908-SUM($I908:AC908)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AE$5,$H908/$G908,$H908-SUM($I908:AD908)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AF$5,$H908/$G908,$H908-SUM($I908:AE908)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AG$5,$H908/$G908,$H908-SUM($I908:AF908)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AH$5,$H908/$G908,$H908-SUM($I908:AG908)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AI$5,$H908/$G908,$H908-SUM($I908:AH908)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AJ$5,$H908/$G908,$H908-SUM($I908:AI908)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AK$5,$H908/$G908,$H908-SUM($I908:AJ908)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AL$5,$H908/$G908,$H908-SUM($I908:AK908)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AM$5,$H908/$G908,$H908-SUM($I908:AL908)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AN$5,$H908/$G908,$H908-SUM($I908:AM908)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AO$5,$H908/$G908,$H908-SUM($I908:AN908)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AP$5,$H908/$G908,$H908-SUM($I908:AO908)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AQ$5,$H908/$G908,$H908-SUM($I908:AP908)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AR$5,$H908/$G908,$H908-SUM($I908:AQ908)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AS$5,$H908/$G908,$H908-SUM($I908:AR908)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AT$5,$H908/$G908,$H908-SUM($I908:AS908)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AU$5,$H908/$G908,$H908-SUM($I908:AT908)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AV$5,$H908/$G908,$H908-SUM($I908:AU908)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AW$5,$H908/$G908,$H908-SUM($I908:AV908)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AX$5,$H908/$G908,$H908-SUM($I908:AW908)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AY$5,$H908/$G908,$H908-SUM($I908:AX908)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>AZ$5,$H908/$G908,$H908-SUM($I908:AY908)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BA$5,$H908/$G908,$H908-SUM($I908:AZ908)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BB$5,$H908/$G908,$H908-SUM($I908:BA908)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BC$5,$H908/$G908,$H908-SUM($I908:BB908)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BD$5,$H908/$G908,$H908-SUM($I908:BC908)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BE$5,$H908/$G908,$H908-SUM($I908:BD908)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BF$5,$H908/$G908,$H908-SUM($I908:BE908)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BG$5,$H908/$G908,$H908-SUM($I908:BF908)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BH$5,$H908/$G908,$H908-SUM($I908:BG908)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BI$5,$H908/$G908,$H908-SUM($I908:BH908)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BJ$5,$H908/$G908,$H908-SUM($I908:BI908)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BK$5,$H908/$G908,$H908-SUM($I908:BJ908)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BL$5,$H908/$G908,$H908-SUM($I908:BK908)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BM$5,$H908/$G908,$H908-SUM($I908:BL908)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BN$5,$H908/$G908,$H908-SUM($I908:BM908)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BO$5,$H908/$G908,$H908-SUM($I908:BN908)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BP$5,$H908/$G908,$H908-SUM($I908:BO908)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BQ$5,$H908/$G908,$H908-SUM($I908:BP908)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BR$5,$H908/$G908,$H908-SUM($I908:BQ908)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BS$5,$H908/$G908,$H908-SUM($I908:BR908)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BT$5,$H908/$G908,$H908-SUM($I908:BS908)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BU$5,$H908/$G908,$H908-SUM($I908:BT908)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BV$5,$H908/$G908,$H908-SUM($I908:BU908)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BW$5,$H908/$G908,$H908-SUM($I908:BV908)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BX$5,$H908/$G908,$H908-SUM($I908:BW908)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BY$5,$H908/$G908,$H908-SUM($I908:BX908)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>BZ$5,$H908/$G908,$H908-SUM($I908:BY908)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>CA$5,$H908/$G908,$H908-SUM($I908:BZ908)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>CB$5,$H908/$G908,$H908-SUM($I908:CA908)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D908,$G908=\"n/a\"),0,IF(SUM($D908,$G908+0.5)>CC$5,$H908/$G908,$H908-SUM($I908:CB908)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>J$5,$H909/$G909,$H909-SUM($I909:I909)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>K$5,$H909/$G909,$H909-SUM($I909:J909)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>L$5,$H909/$G909,$H909-SUM($I909:K909)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>M$5,$H909/$G909,$H909-SUM($I909:L909)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>N$5,$H909/$G909,$H909-SUM($I909:M909)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>O$5,$H909/$G909,$H909-SUM($I909:N909)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>P$5,$H909/$G909,$H909-SUM($I909:O909)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>Q$5,$H909/$G909,$H909-SUM($I909:P909)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>R$5,$H909/$G909,$H909-SUM($I909:Q909)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>S$5,$H909/$G909,$H909-SUM($I909:R909)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>T$5,$H909/$G909,$H909-SUM($I909:S909)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>U$5,$H909/$G909,$H909-SUM($I909:T909)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>V$5,$H909/$G909,$H909-SUM($I909:U909)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>W$5,$H909/$G909,$H909-SUM($I909:V909)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>X$5,$H909/$G909,$H909-SUM($I909:W909)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>Y$5,$H909/$G909,$H909-SUM($I909:X909)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>Z$5,$H909/$G909,$H909-SUM($I909:Y909)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AA$5,$H909/$G909,$H909-SUM($I909:Z909)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AB$5,$H909/$G909,$H909-SUM($I909:AA909)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AC$5,$H909/$G909,$H909-SUM($I909:AB909)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AD$5,$H909/$G909,$H909-SUM($I909:AC909)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AE$5,$H909/$G909,$H909-SUM($I909:AD909)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AF$5,$H909/$G909,$H909-SUM($I909:AE909)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AG$5,$H909/$G909,$H909-SUM($I909:AF909)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AH$5,$H909/$G909,$H909-SUM($I909:AG909)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AI$5,$H909/$G909,$H909-SUM($I909:AH909)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AJ$5,$H909/$G909,$H909-SUM($I909:AI909)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AK$5,$H909/$G909,$H909-SUM($I909:AJ909)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AL$5,$H909/$G909,$H909-SUM($I909:AK909)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AM$5,$H909/$G909,$H909-SUM($I909:AL909)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AN$5,$H909/$G909,$H909-SUM($I909:AM909)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AO$5,$H909/$G909,$H909-SUM($I909:AN909)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AP$5,$H909/$G909,$H909-SUM($I909:AO909)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AQ$5,$H909/$G909,$H909-SUM($I909:AP909)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AR$5,$H909/$G909,$H909-SUM($I909:AQ909)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AS$5,$H909/$G909,$H909-SUM($I909:AR909)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AT$5,$H909/$G909,$H909-SUM($I909:AS909)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AU$5,$H909/$G909,$H909-SUM($I909:AT909)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AV$5,$H909/$G909,$H909-SUM($I909:AU909)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AW$5,$H909/$G909,$H909-SUM($I909:AV909)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AX$5,$H909/$G909,$H909-SUM($I909:AW909)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AY$5,$H909/$G909,$H909-SUM($I909:AX909)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>AZ$5,$H909/$G909,$H909-SUM($I909:AY909)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BA$5,$H909/$G909,$H909-SUM($I909:AZ909)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BB$5,$H909/$G909,$H909-SUM($I909:BA909)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BC$5,$H909/$G909,$H909-SUM($I909:BB909)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BD$5,$H909/$G909,$H909-SUM($I909:BC909)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BE$5,$H909/$G909,$H909-SUM($I909:BD909)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BF$5,$H909/$G909,$H909-SUM($I909:BE909)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BG$5,$H909/$G909,$H909-SUM($I909:BF909)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BH$5,$H909/$G909,$H909-SUM($I909:BG909)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BI$5,$H909/$G909,$H909-SUM($I909:BH909)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BJ$5,$H909/$G909,$H909-SUM($I909:BI909)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BK$5,$H909/$G909,$H909-SUM($I909:BJ909)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BL$5,$H909/$G909,$H909-SUM($I909:BK909)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BM$5,$H909/$G909,$H909-SUM($I909:BL909)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BN$5,$H909/$G909,$H909-SUM($I909:BM909)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BO$5,$H909/$G909,$H909-SUM($I909:BN909)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BP$5,$H909/$G909,$H909-SUM($I909:BO909)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BQ$5,$H909/$G909,$H909-SUM($I909:BP909)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BR$5,$H909/$G909,$H909-SUM($I909:BQ909)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BS$5,$H909/$G909,$H909-SUM($I909:BR909)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BT$5,$H909/$G909,$H909-SUM($I909:BS909)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BU$5,$H909/$G909,$H909-SUM($I909:BT909)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BV$5,$H909/$G909,$H909-SUM($I909:BU909)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BW$5,$H909/$G909,$H909-SUM($I909:BV909)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BX$5,$H909/$G909,$H909-SUM($I909:BW909)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BY$5,$H909/$G909,$H909-SUM($I909:BX909)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>BZ$5,$H909/$G909,$H909-SUM($I909:BY909)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>CA$5,$H909/$G909,$H909-SUM($I909:BZ909)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>CB$5,$H909/$G909,$H909-SUM($I909:CA909)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D909,$G909=\"n/a\"),0,IF(SUM($D909,$G909+0.5)>CC$5,$H909/$G909,$H909-SUM($I909:CB909)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>J$5,$H910/$G910,$H910-SUM($I910:I910)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>K$5,$H910/$G910,$H910-SUM($I910:J910)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>L$5,$H910/$G910,$H910-SUM($I910:K910)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>M$5,$H910/$G910,$H910-SUM($I910:L910)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>N$5,$H910/$G910,$H910-SUM($I910:M910)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>O$5,$H910/$G910,$H910-SUM($I910:N910)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>P$5,$H910/$G910,$H910-SUM($I910:O910)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>Q$5,$H910/$G910,$H910-SUM($I910:P910)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>R$5,$H910/$G910,$H910-SUM($I910:Q910)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>S$5,$H910/$G910,$H910-SUM($I910:R910)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>T$5,$H910/$G910,$H910-SUM($I910:S910)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>U$5,$H910/$G910,$H910-SUM($I910:T910)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>V$5,$H910/$G910,$H910-SUM($I910:U910)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>W$5,$H910/$G910,$H910-SUM($I910:V910)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>X$5,$H910/$G910,$H910-SUM($I910:W910)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>Y$5,$H910/$G910,$H910-SUM($I910:X910)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>Z$5,$H910/$G910,$H910-SUM($I910:Y910)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AA$5,$H910/$G910,$H910-SUM($I910:Z910)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AB$5,$H910/$G910,$H910-SUM($I910:AA910)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AC$5,$H910/$G910,$H910-SUM($I910:AB910)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AD$5,$H910/$G910,$H910-SUM($I910:AC910)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AE$5,$H910/$G910,$H910-SUM($I910:AD910)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AF$5,$H910/$G910,$H910-SUM($I910:AE910)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AG$5,$H910/$G910,$H910-SUM($I910:AF910)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AH$5,$H910/$G910,$H910-SUM($I910:AG910)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AI$5,$H910/$G910,$H910-SUM($I910:AH910)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AJ$5,$H910/$G910,$H910-SUM($I910:AI910)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AK$5,$H910/$G910,$H910-SUM($I910:AJ910)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AL$5,$H910/$G910,$H910-SUM($I910:AK910)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AM$5,$H910/$G910,$H910-SUM($I910:AL910)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AN$5,$H910/$G910,$H910-SUM($I910:AM910)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AO$5,$H910/$G910,$H910-SUM($I910:AN910)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AP$5,$H910/$G910,$H910-SUM($I910:AO910)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AQ$5,$H910/$G910,$H910-SUM($I910:AP910)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AR$5,$H910/$G910,$H910-SUM($I910:AQ910)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AS$5,$H910/$G910,$H910-SUM($I910:AR910)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AT$5,$H910/$G910,$H910-SUM($I910:AS910)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AU$5,$H910/$G910,$H910-SUM($I910:AT910)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AV$5,$H910/$G910,$H910-SUM($I910:AU910)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AW$5,$H910/$G910,$H910-SUM($I910:AV910)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AX$5,$H910/$G910,$H910-SUM($I910:AW910)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AY$5,$H910/$G910,$H910-SUM($I910:AX910)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>AZ$5,$H910/$G910,$H910-SUM($I910:AY910)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BA$5,$H910/$G910,$H910-SUM($I910:AZ910)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BB$5,$H910/$G910,$H910-SUM($I910:BA910)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BC$5,$H910/$G910,$H910-SUM($I910:BB910)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BD$5,$H910/$G910,$H910-SUM($I910:BC910)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BE$5,$H910/$G910,$H910-SUM($I910:BD910)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BF$5,$H910/$G910,$H910-SUM($I910:BE910)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BG$5,$H910/$G910,$H910-SUM($I910:BF910)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BH$5,$H910/$G910,$H910-SUM($I910:BG910)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BI$5,$H910/$G910,$H910-SUM($I910:BH910)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BJ$5,$H910/$G910,$H910-SUM($I910:BI910)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BK$5,$H910/$G910,$H910-SUM($I910:BJ910)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BL$5,$H910/$G910,$H910-SUM($I910:BK910)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BM$5,$H910/$G910,$H910-SUM($I910:BL910)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BN$5,$H910/$G910,$H910-SUM($I910:BM910)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BO$5,$H910/$G910,$H910-SUM($I910:BN910)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BP$5,$H910/$G910,$H910-SUM($I910:BO910)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BQ$5,$H910/$G910,$H910-SUM($I910:BP910)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BR$5,$H910/$G910,$H910-SUM($I910:BQ910)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BS$5,$H910/$G910,$H910-SUM($I910:BR910)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BT$5,$H910/$G910,$H910-SUM($I910:BS910)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BU$5,$H910/$G910,$H910-SUM($I910:BT910)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BV$5,$H910/$G910,$H910-SUM($I910:BU910)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BW$5,$H910/$G910,$H910-SUM($I910:BV910)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BX$5,$H910/$G910,$H910-SUM($I910:BW910)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BY$5,$H910/$G910,$H910-SUM($I910:BX910)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>BZ$5,$H910/$G910,$H910-SUM($I910:BY910)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>CA$5,$H910/$G910,$H910-SUM($I910:BZ910)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>CB$5,$H910/$G910,$H910-SUM($I910:CA910)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D910,$G910=\"n/a\"),0,IF(SUM($D910,$G910+0.5)>CC$5,$H910/$G910,$H910-SUM($I910:CB910)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>J$5,$H911/$G911,$H911-SUM($I911:I911)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>K$5,$H911/$G911,$H911-SUM($I911:J911)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>L$5,$H911/$G911,$H911-SUM($I911:K911)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>M$5,$H911/$G911,$H911-SUM($I911:L911)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>N$5,$H911/$G911,$H911-SUM($I911:M911)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>O$5,$H911/$G911,$H911-SUM($I911:N911)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>P$5,$H911/$G911,$H911-SUM($I911:O911)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>Q$5,$H911/$G911,$H911-SUM($I911:P911)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>R$5,$H911/$G911,$H911-SUM($I911:Q911)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>S$5,$H911/$G911,$H911-SUM($I911:R911)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>T$5,$H911/$G911,$H911-SUM($I911:S911)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>U$5,$H911/$G911,$H911-SUM($I911:T911)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>V$5,$H911/$G911,$H911-SUM($I911:U911)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>W$5,$H911/$G911,$H911-SUM($I911:V911)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>X$5,$H911/$G911,$H911-SUM($I911:W911)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>Y$5,$H911/$G911,$H911-SUM($I911:X911)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>Z$5,$H911/$G911,$H911-SUM($I911:Y911)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AA$5,$H911/$G911,$H911-SUM($I911:Z911)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AB$5,$H911/$G911,$H911-SUM($I911:AA911)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AC$5,$H911/$G911,$H911-SUM($I911:AB911)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AD$5,$H911/$G911,$H911-SUM($I911:AC911)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AE$5,$H911/$G911,$H911-SUM($I911:AD911)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AF$5,$H911/$G911,$H911-SUM($I911:AE911)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AG$5,$H911/$G911,$H911-SUM($I911:AF911)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AH$5,$H911/$G911,$H911-SUM($I911:AG911)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AI$5,$H911/$G911,$H911-SUM($I911:AH911)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AJ$5,$H911/$G911,$H911-SUM($I911:AI911)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AK$5,$H911/$G911,$H911-SUM($I911:AJ911)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AL$5,$H911/$G911,$H911-SUM($I911:AK911)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AM$5,$H911/$G911,$H911-SUM($I911:AL911)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AN$5,$H911/$G911,$H911-SUM($I911:AM911)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AO$5,$H911/$G911,$H911-SUM($I911:AN911)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AP$5,$H911/$G911,$H911-SUM($I911:AO911)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AQ$5,$H911/$G911,$H911-SUM($I911:AP911)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AR$5,$H911/$G911,$H911-SUM($I911:AQ911)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AS$5,$H911/$G911,$H911-SUM($I911:AR911)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AT$5,$H911/$G911,$H911-SUM($I911:AS911)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AU$5,$H911/$G911,$H911-SUM($I911:AT911)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AV$5,$H911/$G911,$H911-SUM($I911:AU911)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AW$5,$H911/$G911,$H911-SUM($I911:AV911)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AX$5,$H911/$G911,$H911-SUM($I911:AW911)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AY$5,$H911/$G911,$H911-SUM($I911:AX911)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>AZ$5,$H911/$G911,$H911-SUM($I911:AY911)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BA$5,$H911/$G911,$H911-SUM($I911:AZ911)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BB$5,$H911/$G911,$H911-SUM($I911:BA911)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BC$5,$H911/$G911,$H911-SUM($I911:BB911)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BD$5,$H911/$G911,$H911-SUM($I911:BC911)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BE$5,$H911/$G911,$H911-SUM($I911:BD911)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BF$5,$H911/$G911,$H911-SUM($I911:BE911)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BG$5,$H911/$G911,$H911-SUM($I911:BF911)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BH$5,$H911/$G911,$H911-SUM($I911:BG911)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BI$5,$H911/$G911,$H911-SUM($I911:BH911)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BJ$5,$H911/$G911,$H911-SUM($I911:BI911)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BK$5,$H911/$G911,$H911-SUM($I911:BJ911)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BL$5,$H911/$G911,$H911-SUM($I911:BK911)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BM$5,$H911/$G911,$H911-SUM($I911:BL911)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BN$5,$H911/$G911,$H911-SUM($I911:BM911)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BO$5,$H911/$G911,$H911-SUM($I911:BN911)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BP$5,$H911/$G911,$H911-SUM($I911:BO911)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BQ$5,$H911/$G911,$H911-SUM($I911:BP911)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BR$5,$H911/$G911,$H911-SUM($I911:BQ911)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BS$5,$H911/$G911,$H911-SUM($I911:BR911)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BT$5,$H911/$G911,$H911-SUM($I911:BS911)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BU$5,$H911/$G911,$H911-SUM($I911:BT911)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BV$5,$H911/$G911,$H911-SUM($I911:BU911)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BW$5,$H911/$G911,$H911-SUM($I911:BV911)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BX$5,$H911/$G911,$H911-SUM($I911:BW911)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BY$5,$H911/$G911,$H911-SUM($I911:BX911)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>BZ$5,$H911/$G911,$H911-SUM($I911:BY911)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>CA$5,$H911/$G911,$H911-SUM($I911:BZ911)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>CB$5,$H911/$G911,$H911-SUM($I911:CA911)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D911,$G911=\"n/a\"),0,IF(SUM($D911,$G911+0.5)>CC$5,$H911/$G911,$H911-SUM($I911:CB911)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>J$5,$H912/$G912,$H912-SUM($I912:I912)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>K$5,$H912/$G912,$H912-SUM($I912:J912)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>L$5,$H912/$G912,$H912-SUM($I912:K912)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>M$5,$H912/$G912,$H912-SUM($I912:L912)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>N$5,$H912/$G912,$H912-SUM($I912:M912)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>O$5,$H912/$G912,$H912-SUM($I912:N912)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>P$5,$H912/$G912,$H912-SUM($I912:O912)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>Q$5,$H912/$G912,$H912-SUM($I912:P912)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>R$5,$H912/$G912,$H912-SUM($I912:Q912)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>S$5,$H912/$G912,$H912-SUM($I912:R912)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>T$5,$H912/$G912,$H912-SUM($I912:S912)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>U$5,$H912/$G912,$H912-SUM($I912:T912)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>V$5,$H912/$G912,$H912-SUM($I912:U912)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>W$5,$H912/$G912,$H912-SUM($I912:V912)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>X$5,$H912/$G912,$H912-SUM($I912:W912)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>Y$5,$H912/$G912,$H912-SUM($I912:X912)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>Z$5,$H912/$G912,$H912-SUM($I912:Y912)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AA$5,$H912/$G912,$H912-SUM($I912:Z912)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AB$5,$H912/$G912,$H912-SUM($I912:AA912)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AC$5,$H912/$G912,$H912-SUM($I912:AB912)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AD$5,$H912/$G912,$H912-SUM($I912:AC912)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AE$5,$H912/$G912,$H912-SUM($I912:AD912)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AF$5,$H912/$G912,$H912-SUM($I912:AE912)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AG$5,$H912/$G912,$H912-SUM($I912:AF912)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AH$5,$H912/$G912,$H912-SUM($I912:AG912)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AI$5,$H912/$G912,$H912-SUM($I912:AH912)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AJ$5,$H912/$G912,$H912-SUM($I912:AI912)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AK$5,$H912/$G912,$H912-SUM($I912:AJ912)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AL$5,$H912/$G912,$H912-SUM($I912:AK912)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AM$5,$H912/$G912,$H912-SUM($I912:AL912)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AN$5,$H912/$G912,$H912-SUM($I912:AM912)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AO$5,$H912/$G912,$H912-SUM($I912:AN912)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AP$5,$H912/$G912,$H912-SUM($I912:AO912)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AQ$5,$H912/$G912,$H912-SUM($I912:AP912)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AR$5,$H912/$G912,$H912-SUM($I912:AQ912)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AS$5,$H912/$G912,$H912-SUM($I912:AR912)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AT$5,$H912/$G912,$H912-SUM($I912:AS912)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AU$5,$H912/$G912,$H912-SUM($I912:AT912)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AV$5,$H912/$G912,$H912-SUM($I912:AU912)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AW$5,$H912/$G912,$H912-SUM($I912:AV912)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AX$5,$H912/$G912,$H912-SUM($I912:AW912)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AY$5,$H912/$G912,$H912-SUM($I912:AX912)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>AZ$5,$H912/$G912,$H912-SUM($I912:AY912)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BA$5,$H912/$G912,$H912-SUM($I912:AZ912)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BB$5,$H912/$G912,$H912-SUM($I912:BA912)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BC$5,$H912/$G912,$H912-SUM($I912:BB912)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BD$5,$H912/$G912,$H912-SUM($I912:BC912)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BE$5,$H912/$G912,$H912-SUM($I912:BD912)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BF$5,$H912/$G912,$H912-SUM($I912:BE912)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BG$5,$H912/$G912,$H912-SUM($I912:BF912)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BH$5,$H912/$G912,$H912-SUM($I912:BG912)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BI$5,$H912/$G912,$H912-SUM($I912:BH912)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BJ$5,$H912/$G912,$H912-SUM($I912:BI912)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BK$5,$H912/$G912,$H912-SUM($I912:BJ912)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BL$5,$H912/$G912,$H912-SUM($I912:BK912)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BM$5,$H912/$G912,$H912-SUM($I912:BL912)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BN$5,$H912/$G912,$H912-SUM($I912:BM912)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BO$5,$H912/$G912,$H912-SUM($I912:BN912)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BP$5,$H912/$G912,$H912-SUM($I912:BO912)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BQ$5,$H912/$G912,$H912-SUM($I912:BP912)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BR$5,$H912/$G912,$H912-SUM($I912:BQ912)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BS$5,$H912/$G912,$H912-SUM($I912:BR912)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BT$5,$H912/$G912,$H912-SUM($I912:BS912)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BU$5,$H912/$G912,$H912-SUM($I912:BT912)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BV$5,$H912/$G912,$H912-SUM($I912:BU912)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BW$5,$H912/$G912,$H912-SUM($I912:BV912)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BX$5,$H912/$G912,$H912-SUM($I912:BW912)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BY$5,$H912/$G912,$H912-SUM($I912:BX912)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>BZ$5,$H912/$G912,$H912-SUM($I912:BY912)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>CA$5,$H912/$G912,$H912-SUM($I912:BZ912)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>CB$5,$H912/$G912,$H912-SUM($I912:CA912)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D912,$G912=\"n/a\"),0,IF(SUM($D912,$G912+0.5)>CC$5,$H912/$G912,$H912-SUM($I912:CB912)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>J$5,$H913/$G913,$H913-SUM($I913:I913)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>K$5,$H913/$G913,$H913-SUM($I913:J913)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>L$5,$H913/$G913,$H913-SUM($I913:K913)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>M$5,$H913/$G913,$H913-SUM($I913:L913)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>N$5,$H913/$G913,$H913-SUM($I913:M913)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>O$5,$H913/$G913,$H913-SUM($I913:N913)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>P$5,$H913/$G913,$H913-SUM($I913:O913)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>Q$5,$H913/$G913,$H913-SUM($I913:P913)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>R$5,$H913/$G913,$H913-SUM($I913:Q913)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>S$5,$H913/$G913,$H913-SUM($I913:R913)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>T$5,$H913/$G913,$H913-SUM($I913:S913)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>U$5,$H913/$G913,$H913-SUM($I913:T913)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>V$5,$H913/$G913,$H913-SUM($I913:U913)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>W$5,$H913/$G913,$H913-SUM($I913:V913)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>X$5,$H913/$G913,$H913-SUM($I913:W913)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>Y$5,$H913/$G913,$H913-SUM($I913:X913)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>Z$5,$H913/$G913,$H913-SUM($I913:Y913)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AA$5,$H913/$G913,$H913-SUM($I913:Z913)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AB$5,$H913/$G913,$H913-SUM($I913:AA913)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AC$5,$H913/$G913,$H913-SUM($I913:AB913)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AD$5,$H913/$G913,$H913-SUM($I913:AC913)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AE$5,$H913/$G913,$H913-SUM($I913:AD913)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AF$5,$H913/$G913,$H913-SUM($I913:AE913)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AG$5,$H913/$G913,$H913-SUM($I913:AF913)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AH$5,$H913/$G913,$H913-SUM($I913:AG913)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AI$5,$H913/$G913,$H913-SUM($I913:AH913)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AJ$5,$H913/$G913,$H913-SUM($I913:AI913)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AK$5,$H913/$G913,$H913-SUM($I913:AJ913)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AL$5,$H913/$G913,$H913-SUM($I913:AK913)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AM$5,$H913/$G913,$H913-SUM($I913:AL913)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AN$5,$H913/$G913,$H913-SUM($I913:AM913)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AO$5,$H913/$G913,$H913-SUM($I913:AN913)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AP$5,$H913/$G913,$H913-SUM($I913:AO913)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AQ$5,$H913/$G913,$H913-SUM($I913:AP913)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AR$5,$H913/$G913,$H913-SUM($I913:AQ913)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AS$5,$H913/$G913,$H913-SUM($I913:AR913)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AT$5,$H913/$G913,$H913-SUM($I913:AS913)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AU$5,$H913/$G913,$H913-SUM($I913:AT913)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AV$5,$H913/$G913,$H913-SUM($I913:AU913)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AW$5,$H913/$G913,$H913-SUM($I913:AV913)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AX$5,$H913/$G913,$H913-SUM($I913:AW913)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AY$5,$H913/$G913,$H913-SUM($I913:AX913)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>AZ$5,$H913/$G913,$H913-SUM($I913:AY913)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BA$5,$H913/$G913,$H913-SUM($I913:AZ913)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BB$5,$H913/$G913,$H913-SUM($I913:BA913)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BC$5,$H913/$G913,$H913-SUM($I913:BB913)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BD$5,$H913/$G913,$H913-SUM($I913:BC913)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BE$5,$H913/$G913,$H913-SUM($I913:BD913)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BF$5,$H913/$G913,$H913-SUM($I913:BE913)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BG$5,$H913/$G913,$H913-SUM($I913:BF913)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BH$5,$H913/$G913,$H913-SUM($I913:BG913)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BI$5,$H913/$G913,$H913-SUM($I913:BH913)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BJ$5,$H913/$G913,$H913-SUM($I913:BI913)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BK$5,$H913/$G913,$H913-SUM($I913:BJ913)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BL$5,$H913/$G913,$H913-SUM($I913:BK913)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BM$5,$H913/$G913,$H913-SUM($I913:BL913)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BN$5,$H913/$G913,$H913-SUM($I913:BM913)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BO$5,$H913/$G913,$H913-SUM($I913:BN913)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BP$5,$H913/$G913,$H913-SUM($I913:BO913)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BQ$5,$H913/$G913,$H913-SUM($I913:BP913)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BR$5,$H913/$G913,$H913-SUM($I913:BQ913)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BS$5,$H913/$G913,$H913-SUM($I913:BR913)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BT$5,$H913/$G913,$H913-SUM($I913:BS913)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BU$5,$H913/$G913,$H913-SUM($I913:BT913)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BV$5,$H913/$G913,$H913-SUM($I913:BU913)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BW$5,$H913/$G913,$H913-SUM($I913:BV913)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BX$5,$H913/$G913,$H913-SUM($I913:BW913)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BY$5,$H913/$G913,$H913-SUM($I913:BX913)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>BZ$5,$H913/$G913,$H913-SUM($I913:BY913)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>CA$5,$H913/$G913,$H913-SUM($I913:BZ913)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>CB$5,$H913/$G913,$H913-SUM($I913:CA913)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D913,$G913=\"n/a\"),0,IF(SUM($D913,$G913+0.5)>CC$5,$H913/$G913,$H913-SUM($I913:CB913)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>J$5,$H914/$G914,$H914-SUM($I914:I914)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>K$5,$H914/$G914,$H914-SUM($I914:J914)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>L$5,$H914/$G914,$H914-SUM($I914:K914)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>M$5,$H914/$G914,$H914-SUM($I914:L914)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>N$5,$H914/$G914,$H914-SUM($I914:M914)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>O$5,$H914/$G914,$H914-SUM($I914:N914)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>P$5,$H914/$G914,$H914-SUM($I914:O914)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>Q$5,$H914/$G914,$H914-SUM($I914:P914)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>R$5,$H914/$G914,$H914-SUM($I914:Q914)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>S$5,$H914/$G914,$H914-SUM($I914:R914)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>T$5,$H914/$G914,$H914-SUM($I914:S914)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>U$5,$H914/$G914,$H914-SUM($I914:T914)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>V$5,$H914/$G914,$H914-SUM($I914:U914)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>W$5,$H914/$G914,$H914-SUM($I914:V914)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>X$5,$H914/$G914,$H914-SUM($I914:W914)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>Y$5,$H914/$G914,$H914-SUM($I914:X914)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>Z$5,$H914/$G914,$H914-SUM($I914:Y914)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AA$5,$H914/$G914,$H914-SUM($I914:Z914)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AB$5,$H914/$G914,$H914-SUM($I914:AA914)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AC$5,$H914/$G914,$H914-SUM($I914:AB914)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AD$5,$H914/$G914,$H914-SUM($I914:AC914)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AE$5,$H914/$G914,$H914-SUM($I914:AD914)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AF$5,$H914/$G914,$H914-SUM($I914:AE914)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AG$5,$H914/$G914,$H914-SUM($I914:AF914)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AH$5,$H914/$G914,$H914-SUM($I914:AG914)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AI$5,$H914/$G914,$H914-SUM($I914:AH914)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AJ$5,$H914/$G914,$H914-SUM($I914:AI914)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AK$5,$H914/$G914,$H914-SUM($I914:AJ914)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AL$5,$H914/$G914,$H914-SUM($I914:AK914)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AM$5,$H914/$G914,$H914-SUM($I914:AL914)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AN$5,$H914/$G914,$H914-SUM($I914:AM914)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AO$5,$H914/$G914,$H914-SUM($I914:AN914)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AP$5,$H914/$G914,$H914-SUM($I914:AO914)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AQ$5,$H914/$G914,$H914-SUM($I914:AP914)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AR$5,$H914/$G914,$H914-SUM($I914:AQ914)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AS$5,$H914/$G914,$H914-SUM($I914:AR914)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AT$5,$H914/$G914,$H914-SUM($I914:AS914)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AU$5,$H914/$G914,$H914-SUM($I914:AT914)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AV$5,$H914/$G914,$H914-SUM($I914:AU914)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AW$5,$H914/$G914,$H914-SUM($I914:AV914)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AX$5,$H914/$G914,$H914-SUM($I914:AW914)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AY$5,$H914/$G914,$H914-SUM($I914:AX914)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>AZ$5,$H914/$G914,$H914-SUM($I914:AY914)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BA$5,$H914/$G914,$H914-SUM($I914:AZ914)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BB$5,$H914/$G914,$H914-SUM($I914:BA914)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BC$5,$H914/$G914,$H914-SUM($I914:BB914)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BD$5,$H914/$G914,$H914-SUM($I914:BC914)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BE$5,$H914/$G914,$H914-SUM($I914:BD914)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BF$5,$H914/$G914,$H914-SUM($I914:BE914)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BG$5,$H914/$G914,$H914-SUM($I914:BF914)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BH$5,$H914/$G914,$H914-SUM($I914:BG914)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BI$5,$H914/$G914,$H914-SUM($I914:BH914)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BJ$5,$H914/$G914,$H914-SUM($I914:BI914)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BK$5,$H914/$G914,$H914-SUM($I914:BJ914)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BL$5,$H914/$G914,$H914-SUM($I914:BK914)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BM$5,$H914/$G914,$H914-SUM($I914:BL914)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BN$5,$H914/$G914,$H914-SUM($I914:BM914)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BO$5,$H914/$G914,$H914-SUM($I914:BN914)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BP$5,$H914/$G914,$H914-SUM($I914:BO914)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BQ$5,$H914/$G914,$H914-SUM($I914:BP914)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BR$5,$H914/$G914,$H914-SUM($I914:BQ914)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BS$5,$H914/$G914,$H914-SUM($I914:BR914)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BT$5,$H914/$G914,$H914-SUM($I914:BS914)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BU$5,$H914/$G914,$H914-SUM($I914:BT914)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BV$5,$H914/$G914,$H914-SUM($I914:BU914)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BW$5,$H914/$G914,$H914-SUM($I914:BV914)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BX$5,$H914/$G914,$H914-SUM($I914:BW914)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BY$5,$H914/$G914,$H914-SUM($I914:BX914)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>BZ$5,$H914/$G914,$H914-SUM($I914:BY914)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>CA$5,$H914/$G914,$H914-SUM($I914:BZ914)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>CB$5,$H914/$G914,$H914-SUM($I914:CA914)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D914,$G914=\"n/a\"),0,IF(SUM($D914,$G914+0.5)>CC$5,$H914/$G914,$H914-SUM($I914:CB914)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>J$5,$H915/$G915,$H915-SUM($I915:I915)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>K$5,$H915/$G915,$H915-SUM($I915:J915)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>L$5,$H915/$G915,$H915-SUM($I915:K915)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>M$5,$H915/$G915,$H915-SUM($I915:L915)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>N$5,$H915/$G915,$H915-SUM($I915:M915)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>O$5,$H915/$G915,$H915-SUM($I915:N915)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>P$5,$H915/$G915,$H915-SUM($I915:O915)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>Q$5,$H915/$G915,$H915-SUM($I915:P915)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>R$5,$H915/$G915,$H915-SUM($I915:Q915)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>S$5,$H915/$G915,$H915-SUM($I915:R915)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>T$5,$H915/$G915,$H915-SUM($I915:S915)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>U$5,$H915/$G915,$H915-SUM($I915:T915)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>V$5,$H915/$G915,$H915-SUM($I915:U915)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>W$5,$H915/$G915,$H915-SUM($I915:V915)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>X$5,$H915/$G915,$H915-SUM($I915:W915)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>Y$5,$H915/$G915,$H915-SUM($I915:X915)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>Z$5,$H915/$G915,$H915-SUM($I915:Y915)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AA$5,$H915/$G915,$H915-SUM($I915:Z915)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AB$5,$H915/$G915,$H915-SUM($I915:AA915)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AC$5,$H915/$G915,$H915-SUM($I915:AB915)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AD$5,$H915/$G915,$H915-SUM($I915:AC915)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AE$5,$H915/$G915,$H915-SUM($I915:AD915)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AF$5,$H915/$G915,$H915-SUM($I915:AE915)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AG$5,$H915/$G915,$H915-SUM($I915:AF915)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AH$5,$H915/$G915,$H915-SUM($I915:AG915)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AI$5,$H915/$G915,$H915-SUM($I915:AH915)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AJ$5,$H915/$G915,$H915-SUM($I915:AI915)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AK$5,$H915/$G915,$H915-SUM($I915:AJ915)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AL$5,$H915/$G915,$H915-SUM($I915:AK915)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AM$5,$H915/$G915,$H915-SUM($I915:AL915)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AN$5,$H915/$G915,$H915-SUM($I915:AM915)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AO$5,$H915/$G915,$H915-SUM($I915:AN915)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AP$5,$H915/$G915,$H915-SUM($I915:AO915)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AQ$5,$H915/$G915,$H915-SUM($I915:AP915)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AR$5,$H915/$G915,$H915-SUM($I915:AQ915)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AS$5,$H915/$G915,$H915-SUM($I915:AR915)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AT$5,$H915/$G915,$H915-SUM($I915:AS915)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AU$5,$H915/$G915,$H915-SUM($I915:AT915)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AV$5,$H915/$G915,$H915-SUM($I915:AU915)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AW$5,$H915/$G915,$H915-SUM($I915:AV915)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AX$5,$H915/$G915,$H915-SUM($I915:AW915)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AY$5,$H915/$G915,$H915-SUM($I915:AX915)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>AZ$5,$H915/$G915,$H915-SUM($I915:AY915)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BA$5,$H915/$G915,$H915-SUM($I915:AZ915)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BB$5,$H915/$G915,$H915-SUM($I915:BA915)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BC$5,$H915/$G915,$H915-SUM($I915:BB915)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BD$5,$H915/$G915,$H915-SUM($I915:BC915)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BE$5,$H915/$G915,$H915-SUM($I915:BD915)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BF$5,$H915/$G915,$H915-SUM($I915:BE915)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BG$5,$H915/$G915,$H915-SUM($I915:BF915)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BH$5,$H915/$G915,$H915-SUM($I915:BG915)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BI$5,$H915/$G915,$H915-SUM($I915:BH915)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BJ$5,$H915/$G915,$H915-SUM($I915:BI915)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BK$5,$H915/$G915,$H915-SUM($I915:BJ915)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BL$5,$H915/$G915,$H915-SUM($I915:BK915)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BM$5,$H915/$G915,$H915-SUM($I915:BL915)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BN$5,$H915/$G915,$H915-SUM($I915:BM915)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BO$5,$H915/$G915,$H915-SUM($I915:BN915)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BP$5,$H915/$G915,$H915-SUM($I915:BO915)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BQ$5,$H915/$G915,$H915-SUM($I915:BP915)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BR$5,$H915/$G915,$H915-SUM($I915:BQ915)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BS$5,$H915/$G915,$H915-SUM($I915:BR915)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BT$5,$H915/$G915,$H915-SUM($I915:BS915)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BU$5,$H915/$G915,$H915-SUM($I915:BT915)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BV$5,$H915/$G915,$H915-SUM($I915:BU915)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BW$5,$H915/$G915,$H915-SUM($I915:BV915)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BX$5,$H915/$G915,$H915-SUM($I915:BW915)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BY$5,$H915/$G915,$H915-SUM($I915:BX915)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>BZ$5,$H915/$G915,$H915-SUM($I915:BY915)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>CA$5,$H915/$G915,$H915-SUM($I915:BZ915)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>CB$5,$H915/$G915,$H915-SUM($I915:CA915)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D915,$G915=\"n/a\"),0,IF(SUM($D915,$G915+0.5)>CC$5,$H915/$G915,$H915-SUM($I915:CB915)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>J$5,$H916/$G916,$H916-SUM($I916:I916)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>K$5,$H916/$G916,$H916-SUM($I916:J916)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>L$5,$H916/$G916,$H916-SUM($I916:K916)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>M$5,$H916/$G916,$H916-SUM($I916:L916)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>N$5,$H916/$G916,$H916-SUM($I916:M916)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>O$5,$H916/$G916,$H916-SUM($I916:N916)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>P$5,$H916/$G916,$H916-SUM($I916:O916)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>Q$5,$H916/$G916,$H916-SUM($I916:P916)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>R$5,$H916/$G916,$H916-SUM($I916:Q916)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>S$5,$H916/$G916,$H916-SUM($I916:R916)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>T$5,$H916/$G916,$H916-SUM($I916:S916)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>U$5,$H916/$G916,$H916-SUM($I916:T916)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>V$5,$H916/$G916,$H916-SUM($I916:U916)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>W$5,$H916/$G916,$H916-SUM($I916:V916)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>X$5,$H916/$G916,$H916-SUM($I916:W916)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>Y$5,$H916/$G916,$H916-SUM($I916:X916)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>Z$5,$H916/$G916,$H916-SUM($I916:Y916)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AA$5,$H916/$G916,$H916-SUM($I916:Z916)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AB$5,$H916/$G916,$H916-SUM($I916:AA916)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AC$5,$H916/$G916,$H916-SUM($I916:AB916)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AD$5,$H916/$G916,$H916-SUM($I916:AC916)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AE$5,$H916/$G916,$H916-SUM($I916:AD916)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AF$5,$H916/$G916,$H916-SUM($I916:AE916)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AG$5,$H916/$G916,$H916-SUM($I916:AF916)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AH$5,$H916/$G916,$H916-SUM($I916:AG916)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AI$5,$H916/$G916,$H916-SUM($I916:AH916)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AJ$5,$H916/$G916,$H916-SUM($I916:AI916)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AK$5,$H916/$G916,$H916-SUM($I916:AJ916)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AL$5,$H916/$G916,$H916-SUM($I916:AK916)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AM$5,$H916/$G916,$H916-SUM($I916:AL916)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AN$5,$H916/$G916,$H916-SUM($I916:AM916)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AO$5,$H916/$G916,$H916-SUM($I916:AN916)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AP$5,$H916/$G916,$H916-SUM($I916:AO916)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AQ$5,$H916/$G916,$H916-SUM($I916:AP916)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AR$5,$H916/$G916,$H916-SUM($I916:AQ916)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AS$5,$H916/$G916,$H916-SUM($I916:AR916)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AT$5,$H916/$G916,$H916-SUM($I916:AS916)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AU$5,$H916/$G916,$H916-SUM($I916:AT916)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AV$5,$H916/$G916,$H916-SUM($I916:AU916)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AW$5,$H916/$G916,$H916-SUM($I916:AV916)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AX$5,$H916/$G916,$H916-SUM($I916:AW916)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AY$5,$H916/$G916,$H916-SUM($I916:AX916)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>AZ$5,$H916/$G916,$H916-SUM($I916:AY916)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BA$5,$H916/$G916,$H916-SUM($I916:AZ916)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BB$5,$H916/$G916,$H916-SUM($I916:BA916)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BC$5,$H916/$G916,$H916-SUM($I916:BB916)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BD$5,$H916/$G916,$H916-SUM($I916:BC916)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BE$5,$H916/$G916,$H916-SUM($I916:BD916)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BF$5,$H916/$G916,$H916-SUM($I916:BE916)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BG$5,$H916/$G916,$H916-SUM($I916:BF916)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BH$5,$H916/$G916,$H916-SUM($I916:BG916)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BI$5,$H916/$G916,$H916-SUM($I916:BH916)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BJ$5,$H916/$G916,$H916-SUM($I916:BI916)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BK$5,$H916/$G916,$H916-SUM($I916:BJ916)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BL$5,$H916/$G916,$H916-SUM($I916:BK916)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BM$5,$H916/$G916,$H916-SUM($I916:BL916)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BN$5,$H916/$G916,$H916-SUM($I916:BM916)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BO$5,$H916/$G916,$H916-SUM($I916:BN916)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BP$5,$H916/$G916,$H916-SUM($I916:BO916)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BQ$5,$H916/$G916,$H916-SUM($I916:BP916)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BR$5,$H916/$G916,$H916-SUM($I916:BQ916)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BS$5,$H916/$G916,$H916-SUM($I916:BR916)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BT$5,$H916/$G916,$H916-SUM($I916:BS916)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BU$5,$H916/$G916,$H916-SUM($I916:BT916)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BV$5,$H916/$G916,$H916-SUM($I916:BU916)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BW$5,$H916/$G916,$H916-SUM($I916:BV916)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BX$5,$H916/$G916,$H916-SUM($I916:BW916)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BY$5,$H916/$G916,$H916-SUM($I916:BX916)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>BZ$5,$H916/$G916,$H916-SUM($I916:BY916)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>CA$5,$H916/$G916,$H916-SUM($I916:BZ916)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>CB$5,$H916/$G916,$H916-SUM($I916:CA916)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D916,$G916=\"n/a\"),0,IF(SUM($D916,$G916+0.5)>CC$5,$H916/$G916,$H916-SUM($I916:CB916)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>J$5,$H917/$G917,$H917-SUM($I917:I917)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>K$5,$H917/$G917,$H917-SUM($I917:J917)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>L$5,$H917/$G917,$H917-SUM($I917:K917)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>M$5,$H917/$G917,$H917-SUM($I917:L917)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>N$5,$H917/$G917,$H917-SUM($I917:M917)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>O$5,$H917/$G917,$H917-SUM($I917:N917)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>P$5,$H917/$G917,$H917-SUM($I917:O917)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>Q$5,$H917/$G917,$H917-SUM($I917:P917)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>R$5,$H917/$G917,$H917-SUM($I917:Q917)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>S$5,$H917/$G917,$H917-SUM($I917:R917)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>T$5,$H917/$G917,$H917-SUM($I917:S917)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>U$5,$H917/$G917,$H917-SUM($I917:T917)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>V$5,$H917/$G917,$H917-SUM($I917:U917)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>W$5,$H917/$G917,$H917-SUM($I917:V917)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>X$5,$H917/$G917,$H917-SUM($I917:W917)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>Y$5,$H917/$G917,$H917-SUM($I917:X917)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>Z$5,$H917/$G917,$H917-SUM($I917:Y917)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AA$5,$H917/$G917,$H917-SUM($I917:Z917)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AB$5,$H917/$G917,$H917-SUM($I917:AA917)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AC$5,$H917/$G917,$H917-SUM($I917:AB917)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AD$5,$H917/$G917,$H917-SUM($I917:AC917)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AE$5,$H917/$G917,$H917-SUM($I917:AD917)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AF$5,$H917/$G917,$H917-SUM($I917:AE917)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AG$5,$H917/$G917,$H917-SUM($I917:AF917)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AH$5,$H917/$G917,$H917-SUM($I917:AG917)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AI$5,$H917/$G917,$H917-SUM($I917:AH917)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AJ$5,$H917/$G917,$H917-SUM($I917:AI917)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AK$5,$H917/$G917,$H917-SUM($I917:AJ917)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AL$5,$H917/$G917,$H917-SUM($I917:AK917)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AM$5,$H917/$G917,$H917-SUM($I917:AL917)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AN$5,$H917/$G917,$H917-SUM($I917:AM917)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AO$5,$H917/$G917,$H917-SUM($I917:AN917)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AP$5,$H917/$G917,$H917-SUM($I917:AO917)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AQ$5,$H917/$G917,$H917-SUM($I917:AP917)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AR$5,$H917/$G917,$H917-SUM($I917:AQ917)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AS$5,$H917/$G917,$H917-SUM($I917:AR917)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AT$5,$H917/$G917,$H917-SUM($I917:AS917)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AU$5,$H917/$G917,$H917-SUM($I917:AT917)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AV$5,$H917/$G917,$H917-SUM($I917:AU917)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AW$5,$H917/$G917,$H917-SUM($I917:AV917)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AX$5,$H917/$G917,$H917-SUM($I917:AW917)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AY$5,$H917/$G917,$H917-SUM($I917:AX917)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>AZ$5,$H917/$G917,$H917-SUM($I917:AY917)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BA$5,$H917/$G917,$H917-SUM($I917:AZ917)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BB$5,$H917/$G917,$H917-SUM($I917:BA917)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BC$5,$H917/$G917,$H917-SUM($I917:BB917)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BD$5,$H917/$G917,$H917-SUM($I917:BC917)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BE$5,$H917/$G917,$H917-SUM($I917:BD917)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BF$5,$H917/$G917,$H917-SUM($I917:BE917)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BG$5,$H917/$G917,$H917-SUM($I917:BF917)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BH$5,$H917/$G917,$H917-SUM($I917:BG917)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BI$5,$H917/$G917,$H917-SUM($I917:BH917)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BJ$5,$H917/$G917,$H917-SUM($I917:BI917)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BK$5,$H917/$G917,$H917-SUM($I917:BJ917)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BL$5,$H917/$G917,$H917-SUM($I917:BK917)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BM$5,$H917/$G917,$H917-SUM($I917:BL917)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BN$5,$H917/$G917,$H917-SUM($I917:BM917)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BO$5,$H917/$G917,$H917-SUM($I917:BN917)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BP$5,$H917/$G917,$H917-SUM($I917:BO917)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BQ$5,$H917/$G917,$H917-SUM($I917:BP917)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BR$5,$H917/$G917,$H917-SUM($I917:BQ917)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BS$5,$H917/$G917,$H917-SUM($I917:BR917)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BT$5,$H917/$G917,$H917-SUM($I917:BS917)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BU$5,$H917/$G917,$H917-SUM($I917:BT917)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BV$5,$H917/$G917,$H917-SUM($I917:BU917)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BW$5,$H917/$G917,$H917-SUM($I917:BV917)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BX$5,$H917/$G917,$H917-SUM($I917:BW917)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BY$5,$H917/$G917,$H917-SUM($I917:BX917)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>BZ$5,$H917/$G917,$H917-SUM($I917:BY917)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>CA$5,$H917/$G917,$H917-SUM($I917:BZ917)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>CB$5,$H917/$G917,$H917-SUM($I917:CA917)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D917,$G917=\"n/a\"),0,IF(SUM($D917,$G917+0.5)>CC$5,$H917/$G917,$H917-SUM($I917:CB917)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>J$5,$H918/$G918,$H918-SUM($I918:I918)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>K$5,$H918/$G918,$H918-SUM($I918:J918)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>L$5,$H918/$G918,$H918-SUM($I918:K918)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>M$5,$H918/$G918,$H918-SUM($I918:L918)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>N$5,$H918/$G918,$H918-SUM($I918:M918)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>O$5,$H918/$G918,$H918-SUM($I918:N918)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>P$5,$H918/$G918,$H918-SUM($I918:O918)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>Q$5,$H918/$G918,$H918-SUM($I918:P918)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>R$5,$H918/$G918,$H918-SUM($I918:Q918)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>S$5,$H918/$G918,$H918-SUM($I918:R918)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>T$5,$H918/$G918,$H918-SUM($I918:S918)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>U$5,$H918/$G918,$H918-SUM($I918:T918)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>V$5,$H918/$G918,$H918-SUM($I918:U918)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>W$5,$H918/$G918,$H918-SUM($I918:V918)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>X$5,$H918/$G918,$H918-SUM($I918:W918)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>Y$5,$H918/$G918,$H918-SUM($I918:X918)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>Z$5,$H918/$G918,$H918-SUM($I918:Y918)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AA$5,$H918/$G918,$H918-SUM($I918:Z918)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AB$5,$H918/$G918,$H918-SUM($I918:AA918)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AC$5,$H918/$G918,$H918-SUM($I918:AB918)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AD$5,$H918/$G918,$H918-SUM($I918:AC918)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AE$5,$H918/$G918,$H918-SUM($I918:AD918)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AF$5,$H918/$G918,$H918-SUM($I918:AE918)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AG$5,$H918/$G918,$H918-SUM($I918:AF918)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AH$5,$H918/$G918,$H918-SUM($I918:AG918)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AI$5,$H918/$G918,$H918-SUM($I918:AH918)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AJ$5,$H918/$G918,$H918-SUM($I918:AI918)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AK$5,$H918/$G918,$H918-SUM($I918:AJ918)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AL$5,$H918/$G918,$H918-SUM($I918:AK918)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AM$5,$H918/$G918,$H918-SUM($I918:AL918)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AN$5,$H918/$G918,$H918-SUM($I918:AM918)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AO$5,$H918/$G918,$H918-SUM($I918:AN918)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AP$5,$H918/$G918,$H918-SUM($I918:AO918)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AQ$5,$H918/$G918,$H918-SUM($I918:AP918)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AR$5,$H918/$G918,$H918-SUM($I918:AQ918)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AS$5,$H918/$G918,$H918-SUM($I918:AR918)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AT$5,$H918/$G918,$H918-SUM($I918:AS918)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AU$5,$H918/$G918,$H918-SUM($I918:AT918)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AV$5,$H918/$G918,$H918-SUM($I918:AU918)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AW$5,$H918/$G918,$H918-SUM($I918:AV918)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AX$5,$H918/$G918,$H918-SUM($I918:AW918)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AY$5,$H918/$G918,$H918-SUM($I918:AX918)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>AZ$5,$H918/$G918,$H918-SUM($I918:AY918)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BA$5,$H918/$G918,$H918-SUM($I918:AZ918)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BB$5,$H918/$G918,$H918-SUM($I918:BA918)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BC$5,$H918/$G918,$H918-SUM($I918:BB918)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BD$5,$H918/$G918,$H918-SUM($I918:BC918)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BE$5,$H918/$G918,$H918-SUM($I918:BD918)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BF$5,$H918/$G918,$H918-SUM($I918:BE918)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BG$5,$H918/$G918,$H918-SUM($I918:BF918)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BH$5,$H918/$G918,$H918-SUM($I918:BG918)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BI$5,$H918/$G918,$H918-SUM($I918:BH918)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BJ$5,$H918/$G918,$H918-SUM($I918:BI918)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BK$5,$H918/$G918,$H918-SUM($I918:BJ918)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BL$5,$H918/$G918,$H918-SUM($I918:BK918)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BM$5,$H918/$G918,$H918-SUM($I918:BL918)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BN$5,$H918/$G918,$H918-SUM($I918:BM918)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BO$5,$H918/$G918,$H918-SUM($I918:BN918)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BP$5,$H918/$G918,$H918-SUM($I918:BO918)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BQ$5,$H918/$G918,$H918-SUM($I918:BP918)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BR$5,$H918/$G918,$H918-SUM($I918:BQ918)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BS$5,$H918/$G918,$H918-SUM($I918:BR918)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BT$5,$H918/$G918,$H918-SUM($I918:BS918)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BU$5,$H918/$G918,$H918-SUM($I918:BT918)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BV$5,$H918/$G918,$H918-SUM($I918:BU918)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BW$5,$H918/$G918,$H918-SUM($I918:BV918)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BX$5,$H918/$G918,$H918-SUM($I918:BW918)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BY$5,$H918/$G918,$H918-SUM($I918:BX918)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>BZ$5,$H918/$G918,$H918-SUM($I918:BY918)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>CA$5,$H918/$G918,$H918-SUM($I918:BZ918)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>CB$5,$H918/$G918,$H918-SUM($I918:CA918)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D918,$G918=\"n/a\"),0,IF(SUM($D918,$G918+0.5)>CC$5,$H918/$G918,$H918-SUM($I918:CB918)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>J$5,$H919/$G919,$H919-SUM($I919:I919)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>K$5,$H919/$G919,$H919-SUM($I919:J919)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>L$5,$H919/$G919,$H919-SUM($I919:K919)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>M$5,$H919/$G919,$H919-SUM($I919:L919)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>N$5,$H919/$G919,$H919-SUM($I919:M919)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>O$5,$H919/$G919,$H919-SUM($I919:N919)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>P$5,$H919/$G919,$H919-SUM($I919:O919)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>Q$5,$H919/$G919,$H919-SUM($I919:P919)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>R$5,$H919/$G919,$H919-SUM($I919:Q919)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>S$5,$H919/$G919,$H919-SUM($I919:R919)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>T$5,$H919/$G919,$H919-SUM($I919:S919)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>U$5,$H919/$G919,$H919-SUM($I919:T919)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>V$5,$H919/$G919,$H919-SUM($I919:U919)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>W$5,$H919/$G919,$H919-SUM($I919:V919)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>X$5,$H919/$G919,$H919-SUM($I919:W919)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>Y$5,$H919/$G919,$H919-SUM($I919:X919)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>Z$5,$H919/$G919,$H919-SUM($I919:Y919)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AA$5,$H919/$G919,$H919-SUM($I919:Z919)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AB$5,$H919/$G919,$H919-SUM($I919:AA919)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AC$5,$H919/$G919,$H919-SUM($I919:AB919)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AD$5,$H919/$G919,$H919-SUM($I919:AC919)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AE$5,$H919/$G919,$H919-SUM($I919:AD919)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AF$5,$H919/$G919,$H919-SUM($I919:AE919)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AG$5,$H919/$G919,$H919-SUM($I919:AF919)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AH$5,$H919/$G919,$H919-SUM($I919:AG919)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AI$5,$H919/$G919,$H919-SUM($I919:AH919)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AJ$5,$H919/$G919,$H919-SUM($I919:AI919)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AK$5,$H919/$G919,$H919-SUM($I919:AJ919)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AL$5,$H919/$G919,$H919-SUM($I919:AK919)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AM$5,$H919/$G919,$H919-SUM($I919:AL919)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AN$5,$H919/$G919,$H919-SUM($I919:AM919)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AO$5,$H919/$G919,$H919-SUM($I919:AN919)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AP$5,$H919/$G919,$H919-SUM($I919:AO919)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AQ$5,$H919/$G919,$H919-SUM($I919:AP919)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AR$5,$H919/$G919,$H919-SUM($I919:AQ919)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AS$5,$H919/$G919,$H919-SUM($I919:AR919)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AT$5,$H919/$G919,$H919-SUM($I919:AS919)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AU$5,$H919/$G919,$H919-SUM($I919:AT919)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AV$5,$H919/$G919,$H919-SUM($I919:AU919)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AW$5,$H919/$G919,$H919-SUM($I919:AV919)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AX$5,$H919/$G919,$H919-SUM($I919:AW919)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AY$5,$H919/$G919,$H919-SUM($I919:AX919)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>AZ$5,$H919/$G919,$H919-SUM($I919:AY919)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BA$5,$H919/$G919,$H919-SUM($I919:AZ919)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BB$5,$H919/$G919,$H919-SUM($I919:BA919)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BC$5,$H919/$G919,$H919-SUM($I919:BB919)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BD$5,$H919/$G919,$H919-SUM($I919:BC919)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BE$5,$H919/$G919,$H919-SUM($I919:BD919)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BF$5,$H919/$G919,$H919-SUM($I919:BE919)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BG$5,$H919/$G919,$H919-SUM($I919:BF919)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BH$5,$H919/$G919,$H919-SUM($I919:BG919)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BI$5,$H919/$G919,$H919-SUM($I919:BH919)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BJ$5,$H919/$G919,$H919-SUM($I919:BI919)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BK$5,$H919/$G919,$H919-SUM($I919:BJ919)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BL$5,$H919/$G919,$H919-SUM($I919:BK919)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BM$5,$H919/$G919,$H919-SUM($I919:BL919)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BN$5,$H919/$G919,$H919-SUM($I919:BM919)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BO$5,$H919/$G919,$H919-SUM($I919:BN919)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BP$5,$H919/$G919,$H919-SUM($I919:BO919)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BQ$5,$H919/$G919,$H919-SUM($I919:BP919)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BR$5,$H919/$G919,$H919-SUM($I919:BQ919)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BS$5,$H919/$G919,$H919-SUM($I919:BR919)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BT$5,$H919/$G919,$H919-SUM($I919:BS919)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BU$5,$H919/$G919,$H919-SUM($I919:BT919)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BV$5,$H919/$G919,$H919-SUM($I919:BU919)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BW$5,$H919/$G919,$H919-SUM($I919:BV919)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BX$5,$H919/$G919,$H919-SUM($I919:BW919)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BY$5,$H919/$G919,$H919-SUM($I919:BX919)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>BZ$5,$H919/$G919,$H919-SUM($I919:BY919)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>CA$5,$H919/$G919,$H919-SUM($I919:BZ919)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>CB$5,$H919/$G919,$H919-SUM($I919:CA919)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D919,$G919=\"n/a\"),0,IF(SUM($D919,$G919+0.5)>CC$5,$H919/$G919,$H919-SUM($I919:CB919)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>J$5,$H920/$G920,$H920-SUM($I920:I920)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>K$5,$H920/$G920,$H920-SUM($I920:J920)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>L$5,$H920/$G920,$H920-SUM($I920:K920)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>M$5,$H920/$G920,$H920-SUM($I920:L920)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>N$5,$H920/$G920,$H920-SUM($I920:M920)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>O$5,$H920/$G920,$H920-SUM($I920:N920)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>P$5,$H920/$G920,$H920-SUM($I920:O920)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>Q$5,$H920/$G920,$H920-SUM($I920:P920)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>R$5,$H920/$G920,$H920-SUM($I920:Q920)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>S$5,$H920/$G920,$H920-SUM($I920:R920)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>T$5,$H920/$G920,$H920-SUM($I920:S920)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>U$5,$H920/$G920,$H920-SUM($I920:T920)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>V$5,$H920/$G920,$H920-SUM($I920:U920)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>W$5,$H920/$G920,$H920-SUM($I920:V920)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>X$5,$H920/$G920,$H920-SUM($I920:W920)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>Y$5,$H920/$G920,$H920-SUM($I920:X920)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>Z$5,$H920/$G920,$H920-SUM($I920:Y920)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AA$5,$H920/$G920,$H920-SUM($I920:Z920)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AB$5,$H920/$G920,$H920-SUM($I920:AA920)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AC$5,$H920/$G920,$H920-SUM($I920:AB920)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AD$5,$H920/$G920,$H920-SUM($I920:AC920)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AE$5,$H920/$G920,$H920-SUM($I920:AD920)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AF$5,$H920/$G920,$H920-SUM($I920:AE920)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AG$5,$H920/$G920,$H920-SUM($I920:AF920)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AH$5,$H920/$G920,$H920-SUM($I920:AG920)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AI$5,$H920/$G920,$H920-SUM($I920:AH920)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AJ$5,$H920/$G920,$H920-SUM($I920:AI920)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AK$5,$H920/$G920,$H920-SUM($I920:AJ920)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AL$5,$H920/$G920,$H920-SUM($I920:AK920)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AM$5,$H920/$G920,$H920-SUM($I920:AL920)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AN$5,$H920/$G920,$H920-SUM($I920:AM920)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AO$5,$H920/$G920,$H920-SUM($I920:AN920)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AP$5,$H920/$G920,$H920-SUM($I920:AO920)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AQ$5,$H920/$G920,$H920-SUM($I920:AP920)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AR$5,$H920/$G920,$H920-SUM($I920:AQ920)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AS$5,$H920/$G920,$H920-SUM($I920:AR920)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AT$5,$H920/$G920,$H920-SUM($I920:AS920)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AU$5,$H920/$G920,$H920-SUM($I920:AT920)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AV$5,$H920/$G920,$H920-SUM($I920:AU920)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AW$5,$H920/$G920,$H920-SUM($I920:AV920)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AX$5,$H920/$G920,$H920-SUM($I920:AW920)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AY$5,$H920/$G920,$H920-SUM($I920:AX920)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>AZ$5,$H920/$G920,$H920-SUM($I920:AY920)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BA$5,$H920/$G920,$H920-SUM($I920:AZ920)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BB$5,$H920/$G920,$H920-SUM($I920:BA920)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BC$5,$H920/$G920,$H920-SUM($I920:BB920)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BD$5,$H920/$G920,$H920-SUM($I920:BC920)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BE$5,$H920/$G920,$H920-SUM($I920:BD920)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BF$5,$H920/$G920,$H920-SUM($I920:BE920)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BG$5,$H920/$G920,$H920-SUM($I920:BF920)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BH$5,$H920/$G920,$H920-SUM($I920:BG920)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BI$5,$H920/$G920,$H920-SUM($I920:BH920)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BJ$5,$H920/$G920,$H920-SUM($I920:BI920)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BK$5,$H920/$G920,$H920-SUM($I920:BJ920)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BL$5,$H920/$G920,$H920-SUM($I920:BK920)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BM$5,$H920/$G920,$H920-SUM($I920:BL920)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BN$5,$H920/$G920,$H920-SUM($I920:BM920)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BO$5,$H920/$G920,$H920-SUM($I920:BN920)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BP$5,$H920/$G920,$H920-SUM($I920:BO920)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BQ$5,$H920/$G920,$H920-SUM($I920:BP920)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BR$5,$H920/$G920,$H920-SUM($I920:BQ920)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BS$5,$H920/$G920,$H920-SUM($I920:BR920)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BT$5,$H920/$G920,$H920-SUM($I920:BS920)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BU$5,$H920/$G920,$H920-SUM($I920:BT920)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BV$5,$H920/$G920,$H920-SUM($I920:BU920)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BW$5,$H920/$G920,$H920-SUM($I920:BV920)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BX$5,$H920/$G920,$H920-SUM($I920:BW920)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BY$5,$H920/$G920,$H920-SUM($I920:BX920)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>BZ$5,$H920/$G920,$H920-SUM($I920:BY920)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>CA$5,$H920/$G920,$H920-SUM($I920:BZ920)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>CB$5,$H920/$G920,$H920-SUM($I920:CA920)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D920,$G920=\"n/a\"),0,IF(SUM($D920,$G920+0.5)>CC$5,$H920/$G920,$H920-SUM($I920:CB920)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>J$5,$H921/$G921,$H921-SUM($I921:I921)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>K$5,$H921/$G921,$H921-SUM($I921:J921)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>L$5,$H921/$G921,$H921-SUM($I921:K921)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>M$5,$H921/$G921,$H921-SUM($I921:L921)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>N$5,$H921/$G921,$H921-SUM($I921:M921)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>O$5,$H921/$G921,$H921-SUM($I921:N921)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>P$5,$H921/$G921,$H921-SUM($I921:O921)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>Q$5,$H921/$G921,$H921-SUM($I921:P921)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>R$5,$H921/$G921,$H921-SUM($I921:Q921)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>S$5,$H921/$G921,$H921-SUM($I921:R921)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>T$5,$H921/$G921,$H921-SUM($I921:S921)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>U$5,$H921/$G921,$H921-SUM($I921:T921)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>V$5,$H921/$G921,$H921-SUM($I921:U921)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>W$5,$H921/$G921,$H921-SUM($I921:V921)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>X$5,$H921/$G921,$H921-SUM($I921:W921)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>Y$5,$H921/$G921,$H921-SUM($I921:X921)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>Z$5,$H921/$G921,$H921-SUM($I921:Y921)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AA$5,$H921/$G921,$H921-SUM($I921:Z921)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AB$5,$H921/$G921,$H921-SUM($I921:AA921)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AC$5,$H921/$G921,$H921-SUM($I921:AB921)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AD$5,$H921/$G921,$H921-SUM($I921:AC921)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AE$5,$H921/$G921,$H921-SUM($I921:AD921)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AF$5,$H921/$G921,$H921-SUM($I921:AE921)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AG$5,$H921/$G921,$H921-SUM($I921:AF921)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AH$5,$H921/$G921,$H921-SUM($I921:AG921)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AI$5,$H921/$G921,$H921-SUM($I921:AH921)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AJ$5,$H921/$G921,$H921-SUM($I921:AI921)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AK$5,$H921/$G921,$H921-SUM($I921:AJ921)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AL$5,$H921/$G921,$H921-SUM($I921:AK921)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AM$5,$H921/$G921,$H921-SUM($I921:AL921)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AN$5,$H921/$G921,$H921-SUM($I921:AM921)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AO$5,$H921/$G921,$H921-SUM($I921:AN921)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AP$5,$H921/$G921,$H921-SUM($I921:AO921)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AQ$5,$H921/$G921,$H921-SUM($I921:AP921)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AR$5,$H921/$G921,$H921-SUM($I921:AQ921)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AS$5,$H921/$G921,$H921-SUM($I921:AR921)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AT$5,$H921/$G921,$H921-SUM($I921:AS921)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AU$5,$H921/$G921,$H921-SUM($I921:AT921)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AV$5,$H921/$G921,$H921-SUM($I921:AU921)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AW$5,$H921/$G921,$H921-SUM($I921:AV921)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AX$5,$H921/$G921,$H921-SUM($I921:AW921)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AY$5,$H921/$G921,$H921-SUM($I921:AX921)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>AZ$5,$H921/$G921,$H921-SUM($I921:AY921)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BA$5,$H921/$G921,$H921-SUM($I921:AZ921)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BB$5,$H921/$G921,$H921-SUM($I921:BA921)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BC$5,$H921/$G921,$H921-SUM($I921:BB921)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BD$5,$H921/$G921,$H921-SUM($I921:BC921)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BE$5,$H921/$G921,$H921-SUM($I921:BD921)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BF$5,$H921/$G921,$H921-SUM($I921:BE921)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BG$5,$H921/$G921,$H921-SUM($I921:BF921)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BH$5,$H921/$G921,$H921-SUM($I921:BG921)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BI$5,$H921/$G921,$H921-SUM($I921:BH921)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BJ$5,$H921/$G921,$H921-SUM($I921:BI921)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BK$5,$H921/$G921,$H921-SUM($I921:BJ921)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BL$5,$H921/$G921,$H921-SUM($I921:BK921)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BM$5,$H921/$G921,$H921-SUM($I921:BL921)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BN$5,$H921/$G921,$H921-SUM($I921:BM921)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BO$5,$H921/$G921,$H921-SUM($I921:BN921)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BP$5,$H921/$G921,$H921-SUM($I921:BO921)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BQ$5,$H921/$G921,$H921-SUM($I921:BP921)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BR$5,$H921/$G921,$H921-SUM($I921:BQ921)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BS$5,$H921/$G921,$H921-SUM($I921:BR921)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BT$5,$H921/$G921,$H921-SUM($I921:BS921)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BU$5,$H921/$G921,$H921-SUM($I921:BT921)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BV$5,$H921/$G921,$H921-SUM($I921:BU921)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BW$5,$H921/$G921,$H921-SUM($I921:BV921)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BX$5,$H921/$G921,$H921-SUM($I921:BW921)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BY$5,$H921/$G921,$H921-SUM($I921:BX921)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>BZ$5,$H921/$G921,$H921-SUM($I921:BY921)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>CA$5,$H921/$G921,$H921-SUM($I921:BZ921)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>CB$5,$H921/$G921,$H921-SUM($I921:CA921)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D921,$G921=\"n/a\"),0,IF(SUM($D921,$G921+0.5)>CC$5,$H921/$G921,$H921-SUM($I921:CB921)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>J$5,$H922/$G922,$H922-SUM($I922:I922)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>K$5,$H922/$G922,$H922-SUM($I922:J922)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>L$5,$H922/$G922,$H922-SUM($I922:K922)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>M$5,$H922/$G922,$H922-SUM($I922:L922)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>N$5,$H922/$G922,$H922-SUM($I922:M922)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>O$5,$H922/$G922,$H922-SUM($I922:N922)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>P$5,$H922/$G922,$H922-SUM($I922:O922)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>Q$5,$H922/$G922,$H922-SUM($I922:P922)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>R$5,$H922/$G922,$H922-SUM($I922:Q922)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>S$5,$H922/$G922,$H922-SUM($I922:R922)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>T$5,$H922/$G922,$H922-SUM($I922:S922)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>U$5,$H922/$G922,$H922-SUM($I922:T922)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>V$5,$H922/$G922,$H922-SUM($I922:U922)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>W$5,$H922/$G922,$H922-SUM($I922:V922)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>X$5,$H922/$G922,$H922-SUM($I922:W922)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>Y$5,$H922/$G922,$H922-SUM($I922:X922)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>Z$5,$H922/$G922,$H922-SUM($I922:Y922)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AA$5,$H922/$G922,$H922-SUM($I922:Z922)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AB$5,$H922/$G922,$H922-SUM($I922:AA922)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AC$5,$H922/$G922,$H922-SUM($I922:AB922)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AD$5,$H922/$G922,$H922-SUM($I922:AC922)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AE$5,$H922/$G922,$H922-SUM($I922:AD922)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AF$5,$H922/$G922,$H922-SUM($I922:AE922)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AG$5,$H922/$G922,$H922-SUM($I922:AF922)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AH$5,$H922/$G922,$H922-SUM($I922:AG922)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AI$5,$H922/$G922,$H922-SUM($I922:AH922)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AJ$5,$H922/$G922,$H922-SUM($I922:AI922)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AK$5,$H922/$G922,$H922-SUM($I922:AJ922)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AL$5,$H922/$G922,$H922-SUM($I922:AK922)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AM$5,$H922/$G922,$H922-SUM($I922:AL922)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AN$5,$H922/$G922,$H922-SUM($I922:AM922)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AO$5,$H922/$G922,$H922-SUM($I922:AN922)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AP$5,$H922/$G922,$H922-SUM($I922:AO922)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AQ$5,$H922/$G922,$H922-SUM($I922:AP922)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AR$5,$H922/$G922,$H922-SUM($I922:AQ922)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AS$5,$H922/$G922,$H922-SUM($I922:AR922)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AT$5,$H922/$G922,$H922-SUM($I922:AS922)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AU$5,$H922/$G922,$H922-SUM($I922:AT922)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AV$5,$H922/$G922,$H922-SUM($I922:AU922)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AW$5,$H922/$G922,$H922-SUM($I922:AV922)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AX$5,$H922/$G922,$H922-SUM($I922:AW922)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AY$5,$H922/$G922,$H922-SUM($I922:AX922)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>AZ$5,$H922/$G922,$H922-SUM($I922:AY922)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BA$5,$H922/$G922,$H922-SUM($I922:AZ922)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BB$5,$H922/$G922,$H922-SUM($I922:BA922)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BC$5,$H922/$G922,$H922-SUM($I922:BB922)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BD$5,$H922/$G922,$H922-SUM($I922:BC922)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BE$5,$H922/$G922,$H922-SUM($I922:BD922)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BF$5,$H922/$G922,$H922-SUM($I922:BE922)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BG$5,$H922/$G922,$H922-SUM($I922:BF922)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BH$5,$H922/$G922,$H922-SUM($I922:BG922)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BI$5,$H922/$G922,$H922-SUM($I922:BH922)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BJ$5,$H922/$G922,$H922-SUM($I922:BI922)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BK$5,$H922/$G922,$H922-SUM($I922:BJ922)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BL$5,$H922/$G922,$H922-SUM($I922:BK922)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BM$5,$H922/$G922,$H922-SUM($I922:BL922)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BN$5,$H922/$G922,$H922-SUM($I922:BM922)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BO$5,$H922/$G922,$H922-SUM($I922:BN922)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BP$5,$H922/$G922,$H922-SUM($I922:BO922)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BQ$5,$H922/$G922,$H922-SUM($I922:BP922)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BR$5,$H922/$G922,$H922-SUM($I922:BQ922)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BS$5,$H922/$G922,$H922-SUM($I922:BR922)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BT$5,$H922/$G922,$H922-SUM($I922:BS922)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BU$5,$H922/$G922,$H922-SUM($I922:BT922)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BV$5,$H922/$G922,$H922-SUM($I922:BU922)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BW$5,$H922/$G922,$H922-SUM($I922:BV922)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BX$5,$H922/$G922,$H922-SUM($I922:BW922)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BY$5,$H922/$G922,$H922-SUM($I922:BX922)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>BZ$5,$H922/$G922,$H922-SUM($I922:BY922)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>CA$5,$H922/$G922,$H922-SUM($I922:BZ922)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>CB$5,$H922/$G922,$H922-SUM($I922:CA922)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D922,$G922=\"n/a\"),0,IF(SUM($D922,$G922+0.5)>CC$5,$H922/$G922,$H922-SUM($I922:CB922)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>J$5,$H923/$G923,$H923-SUM($I923:I923)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>K$5,$H923/$G923,$H923-SUM($I923:J923)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>L$5,$H923/$G923,$H923-SUM($I923:K923)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>M$5,$H923/$G923,$H923-SUM($I923:L923)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>N$5,$H923/$G923,$H923-SUM($I923:M923)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>O$5,$H923/$G923,$H923-SUM($I923:N923)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>P$5,$H923/$G923,$H923-SUM($I923:O923)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>Q$5,$H923/$G923,$H923-SUM($I923:P923)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>R$5,$H923/$G923,$H923-SUM($I923:Q923)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>S$5,$H923/$G923,$H923-SUM($I923:R923)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>T$5,$H923/$G923,$H923-SUM($I923:S923)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>U$5,$H923/$G923,$H923-SUM($I923:T923)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>V$5,$H923/$G923,$H923-SUM($I923:U923)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>W$5,$H923/$G923,$H923-SUM($I923:V923)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>X$5,$H923/$G923,$H923-SUM($I923:W923)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>Y$5,$H923/$G923,$H923-SUM($I923:X923)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>Z$5,$H923/$G923,$H923-SUM($I923:Y923)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AA$5,$H923/$G923,$H923-SUM($I923:Z923)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AB$5,$H923/$G923,$H923-SUM($I923:AA923)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AC$5,$H923/$G923,$H923-SUM($I923:AB923)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AD$5,$H923/$G923,$H923-SUM($I923:AC923)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AE$5,$H923/$G923,$H923-SUM($I923:AD923)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AF$5,$H923/$G923,$H923-SUM($I923:AE923)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AG$5,$H923/$G923,$H923-SUM($I923:AF923)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AH$5,$H923/$G923,$H923-SUM($I923:AG923)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AI$5,$H923/$G923,$H923-SUM($I923:AH923)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AJ$5,$H923/$G923,$H923-SUM($I923:AI923)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AK$5,$H923/$G923,$H923-SUM($I923:AJ923)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AL$5,$H923/$G923,$H923-SUM($I923:AK923)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AM$5,$H923/$G923,$H923-SUM($I923:AL923)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AN$5,$H923/$G923,$H923-SUM($I923:AM923)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AO$5,$H923/$G923,$H923-SUM($I923:AN923)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AP$5,$H923/$G923,$H923-SUM($I923:AO923)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AQ$5,$H923/$G923,$H923-SUM($I923:AP923)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AR$5,$H923/$G923,$H923-SUM($I923:AQ923)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AS$5,$H923/$G923,$H923-SUM($I923:AR923)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AT$5,$H923/$G923,$H923-SUM($I923:AS923)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AU$5,$H923/$G923,$H923-SUM($I923:AT923)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AV$5,$H923/$G923,$H923-SUM($I923:AU923)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AW$5,$H923/$G923,$H923-SUM($I923:AV923)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AX$5,$H923/$G923,$H923-SUM($I923:AW923)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AY$5,$H923/$G923,$H923-SUM($I923:AX923)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>AZ$5,$H923/$G923,$H923-SUM($I923:AY923)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BA$5,$H923/$G923,$H923-SUM($I923:AZ923)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BB$5,$H923/$G923,$H923-SUM($I923:BA923)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BC$5,$H923/$G923,$H923-SUM($I923:BB923)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BD$5,$H923/$G923,$H923-SUM($I923:BC923)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BE$5,$H923/$G923,$H923-SUM($I923:BD923)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BF$5,$H923/$G923,$H923-SUM($I923:BE923)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BG$5,$H923/$G923,$H923-SUM($I923:BF923)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BH$5,$H923/$G923,$H923-SUM($I923:BG923)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BI$5,$H923/$G923,$H923-SUM($I923:BH923)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BJ$5,$H923/$G923,$H923-SUM($I923:BI923)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BK$5,$H923/$G923,$H923-SUM($I923:BJ923)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BL$5,$H923/$G923,$H923-SUM($I923:BK923)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BM$5,$H923/$G923,$H923-SUM($I923:BL923)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BN$5,$H923/$G923,$H923-SUM($I923:BM923)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BO$5,$H923/$G923,$H923-SUM($I923:BN923)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BP$5,$H923/$G923,$H923-SUM($I923:BO923)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BQ$5,$H923/$G923,$H923-SUM($I923:BP923)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BR$5,$H923/$G923,$H923-SUM($I923:BQ923)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BS$5,$H923/$G923,$H923-SUM($I923:BR923)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BT$5,$H923/$G923,$H923-SUM($I923:BS923)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BU$5,$H923/$G923,$H923-SUM($I923:BT923)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BV$5,$H923/$G923,$H923-SUM($I923:BU923)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BW$5,$H923/$G923,$H923-SUM($I923:BV923)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BX$5,$H923/$G923,$H923-SUM($I923:BW923)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BY$5,$H923/$G923,$H923-SUM($I923:BX923)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>BZ$5,$H923/$G923,$H923-SUM($I923:BY923)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>CA$5,$H923/$G923,$H923-SUM($I923:BZ923)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>CB$5,$H923/$G923,$H923-SUM($I923:CA923)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D923,$G923=\"n/a\"),0,IF(SUM($D923,$G923+0.5)>CC$5,$H923/$G923,$H923-SUM($I923:CB923)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>J$5,$H924/$G924,$H924-SUM($I924:I924)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>K$5,$H924/$G924,$H924-SUM($I924:J924)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>L$5,$H924/$G924,$H924-SUM($I924:K924)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>M$5,$H924/$G924,$H924-SUM($I924:L924)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>N$5,$H924/$G924,$H924-SUM($I924:M924)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>O$5,$H924/$G924,$H924-SUM($I924:N924)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>P$5,$H924/$G924,$H924-SUM($I924:O924)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>Q$5,$H924/$G924,$H924-SUM($I924:P924)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>R$5,$H924/$G924,$H924-SUM($I924:Q924)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>S$5,$H924/$G924,$H924-SUM($I924:R924)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>T$5,$H924/$G924,$H924-SUM($I924:S924)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>U$5,$H924/$G924,$H924-SUM($I924:T924)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>V$5,$H924/$G924,$H924-SUM($I924:U924)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>W$5,$H924/$G924,$H924-SUM($I924:V924)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>X$5,$H924/$G924,$H924-SUM($I924:W924)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>Y$5,$H924/$G924,$H924-SUM($I924:X924)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>Z$5,$H924/$G924,$H924-SUM($I924:Y924)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AA$5,$H924/$G924,$H924-SUM($I924:Z924)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AB$5,$H924/$G924,$H924-SUM($I924:AA924)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AC$5,$H924/$G924,$H924-SUM($I924:AB924)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AD$5,$H924/$G924,$H924-SUM($I924:AC924)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AE$5,$H924/$G924,$H924-SUM($I924:AD924)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AF$5,$H924/$G924,$H924-SUM($I924:AE924)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AG$5,$H924/$G924,$H924-SUM($I924:AF924)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AH$5,$H924/$G924,$H924-SUM($I924:AG924)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AI$5,$H924/$G924,$H924-SUM($I924:AH924)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AJ$5,$H924/$G924,$H924-SUM($I924:AI924)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AK$5,$H924/$G924,$H924-SUM($I924:AJ924)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AL$5,$H924/$G924,$H924-SUM($I924:AK924)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AM$5,$H924/$G924,$H924-SUM($I924:AL924)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AN$5,$H924/$G924,$H924-SUM($I924:AM924)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AO$5,$H924/$G924,$H924-SUM($I924:AN924)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AP$5,$H924/$G924,$H924-SUM($I924:AO924)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AQ$5,$H924/$G924,$H924-SUM($I924:AP924)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AR$5,$H924/$G924,$H924-SUM($I924:AQ924)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AS$5,$H924/$G924,$H924-SUM($I924:AR924)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AT$5,$H924/$G924,$H924-SUM($I924:AS924)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AU$5,$H924/$G924,$H924-SUM($I924:AT924)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AV$5,$H924/$G924,$H924-SUM($I924:AU924)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AW$5,$H924/$G924,$H924-SUM($I924:AV924)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AX$5,$H924/$G924,$H924-SUM($I924:AW924)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AY$5,$H924/$G924,$H924-SUM($I924:AX924)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>AZ$5,$H924/$G924,$H924-SUM($I924:AY924)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BA$5,$H924/$G924,$H924-SUM($I924:AZ924)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BB$5,$H924/$G924,$H924-SUM($I924:BA924)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BC$5,$H924/$G924,$H924-SUM($I924:BB924)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BD$5,$H924/$G924,$H924-SUM($I924:BC924)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BE$5,$H924/$G924,$H924-SUM($I924:BD924)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BF$5,$H924/$G924,$H924-SUM($I924:BE924)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BG$5,$H924/$G924,$H924-SUM($I924:BF924)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BH$5,$H924/$G924,$H924-SUM($I924:BG924)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BI$5,$H924/$G924,$H924-SUM($I924:BH924)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BJ$5,$H924/$G924,$H924-SUM($I924:BI924)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BK$5,$H924/$G924,$H924-SUM($I924:BJ924)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BL$5,$H924/$G924,$H924-SUM($I924:BK924)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BM$5,$H924/$G924,$H924-SUM($I924:BL924)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BN$5,$H924/$G924,$H924-SUM($I924:BM924)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BO$5,$H924/$G924,$H924-SUM($I924:BN924)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BP$5,$H924/$G924,$H924-SUM($I924:BO924)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BQ$5,$H924/$G924,$H924-SUM($I924:BP924)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BR$5,$H924/$G924,$H924-SUM($I924:BQ924)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BS$5,$H924/$G924,$H924-SUM($I924:BR924)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BT$5,$H924/$G924,$H924-SUM($I924:BS924)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BU$5,$H924/$G924,$H924-SUM($I924:BT924)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BV$5,$H924/$G924,$H924-SUM($I924:BU924)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BW$5,$H924/$G924,$H924-SUM($I924:BV924)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BX$5,$H924/$G924,$H924-SUM($I924:BW924)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BY$5,$H924/$G924,$H924-SUM($I924:BX924)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>BZ$5,$H924/$G924,$H924-SUM($I924:BY924)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>CA$5,$H924/$G924,$H924-SUM($I924:BZ924)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>CB$5,$H924/$G924,$H924-SUM($I924:CA924)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D924,$G924=\"n/a\"),0,IF(SUM($D924,$G924+0.5)>CC$5,$H924/$G924,$H924-SUM($I924:CB924)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>J$5,$H925/$G925,$H925-SUM($I925:I925)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>K$5,$H925/$G925,$H925-SUM($I925:J925)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>L$5,$H925/$G925,$H925-SUM($I925:K925)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>M$5,$H925/$G925,$H925-SUM($I925:L925)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>N$5,$H925/$G925,$H925-SUM($I925:M925)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>O$5,$H925/$G925,$H925-SUM($I925:N925)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>P$5,$H925/$G925,$H925-SUM($I925:O925)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>Q$5,$H925/$G925,$H925-SUM($I925:P925)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>R$5,$H925/$G925,$H925-SUM($I925:Q925)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>S$5,$H925/$G925,$H925-SUM($I925:R925)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>T$5,$H925/$G925,$H925-SUM($I925:S925)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>U$5,$H925/$G925,$H925-SUM($I925:T925)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>V$5,$H925/$G925,$H925-SUM($I925:U925)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>W$5,$H925/$G925,$H925-SUM($I925:V925)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>X$5,$H925/$G925,$H925-SUM($I925:W925)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>Y$5,$H925/$G925,$H925-SUM($I925:X925)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>Z$5,$H925/$G925,$H925-SUM($I925:Y925)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AA$5,$H925/$G925,$H925-SUM($I925:Z925)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AB$5,$H925/$G925,$H925-SUM($I925:AA925)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AC$5,$H925/$G925,$H925-SUM($I925:AB925)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AD$5,$H925/$G925,$H925-SUM($I925:AC925)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AE$5,$H925/$G925,$H925-SUM($I925:AD925)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AF$5,$H925/$G925,$H925-SUM($I925:AE925)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AG$5,$H925/$G925,$H925-SUM($I925:AF925)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AH$5,$H925/$G925,$H925-SUM($I925:AG925)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AI$5,$H925/$G925,$H925-SUM($I925:AH925)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AJ$5,$H925/$G925,$H925-SUM($I925:AI925)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AK$5,$H925/$G925,$H925-SUM($I925:AJ925)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AL$5,$H925/$G925,$H925-SUM($I925:AK925)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AM$5,$H925/$G925,$H925-SUM($I925:AL925)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AN$5,$H925/$G925,$H925-SUM($I925:AM925)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AO$5,$H925/$G925,$H925-SUM($I925:AN925)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AP$5,$H925/$G925,$H925-SUM($I925:AO925)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AQ$5,$H925/$G925,$H925-SUM($I925:AP925)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AR$5,$H925/$G925,$H925-SUM($I925:AQ925)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AS$5,$H925/$G925,$H925-SUM($I925:AR925)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AT$5,$H925/$G925,$H925-SUM($I925:AS925)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AU$5,$H925/$G925,$H925-SUM($I925:AT925)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AV$5,$H925/$G925,$H925-SUM($I925:AU925)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AW$5,$H925/$G925,$H925-SUM($I925:AV925)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AX$5,$H925/$G925,$H925-SUM($I925:AW925)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AY$5,$H925/$G925,$H925-SUM($I925:AX925)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>AZ$5,$H925/$G925,$H925-SUM($I925:AY925)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BA$5,$H925/$G925,$H925-SUM($I925:AZ925)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BB$5,$H925/$G925,$H925-SUM($I925:BA925)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BC$5,$H925/$G925,$H925-SUM($I925:BB925)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BD$5,$H925/$G925,$H925-SUM($I925:BC925)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BE$5,$H925/$G925,$H925-SUM($I925:BD925)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BF$5,$H925/$G925,$H925-SUM($I925:BE925)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BG$5,$H925/$G925,$H925-SUM($I925:BF925)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BH$5,$H925/$G925,$H925-SUM($I925:BG925)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BI$5,$H925/$G925,$H925-SUM($I925:BH925)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BJ$5,$H925/$G925,$H925-SUM($I925:BI925)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BK$5,$H925/$G925,$H925-SUM($I925:BJ925)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BL$5,$H925/$G925,$H925-SUM($I925:BK925)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BM$5,$H925/$G925,$H925-SUM($I925:BL925)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BN$5,$H925/$G925,$H925-SUM($I925:BM925)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BO$5,$H925/$G925,$H925-SUM($I925:BN925)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BP$5,$H925/$G925,$H925-SUM($I925:BO925)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BQ$5,$H925/$G925,$H925-SUM($I925:BP925)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BR$5,$H925/$G925,$H925-SUM($I925:BQ925)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BS$5,$H925/$G925,$H925-SUM($I925:BR925)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BT$5,$H925/$G925,$H925-SUM($I925:BS925)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BU$5,$H925/$G925,$H925-SUM($I925:BT925)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BV$5,$H925/$G925,$H925-SUM($I925:BU925)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BW$5,$H925/$G925,$H925-SUM($I925:BV925)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BX$5,$H925/$G925,$H925-SUM($I925:BW925)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BY$5,$H925/$G925,$H925-SUM($I925:BX925)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>BZ$5,$H925/$G925,$H925-SUM($I925:BY925)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>CA$5,$H925/$G925,$H925-SUM($I925:BZ925)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>CB$5,$H925/$G925,$H925-SUM($I925:CA925)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D925,$G925=\"n/a\"),0,IF(SUM($D925,$G925+0.5)>CC$5,$H925/$G925,$H925-SUM($I925:CB925)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>J$5,$H926/$G926,$H926-SUM($I926:I926)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>K$5,$H926/$G926,$H926-SUM($I926:J926)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>L$5,$H926/$G926,$H926-SUM($I926:K926)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>M$5,$H926/$G926,$H926-SUM($I926:L926)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>N$5,$H926/$G926,$H926-SUM($I926:M926)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>O$5,$H926/$G926,$H926-SUM($I926:N926)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>P$5,$H926/$G926,$H926-SUM($I926:O926)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>Q$5,$H926/$G926,$H926-SUM($I926:P926)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>R$5,$H926/$G926,$H926-SUM($I926:Q926)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>S$5,$H926/$G926,$H926-SUM($I926:R926)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>T$5,$H926/$G926,$H926-SUM($I926:S926)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>U$5,$H926/$G926,$H926-SUM($I926:T926)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>V$5,$H926/$G926,$H926-SUM($I926:U926)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>W$5,$H926/$G926,$H926-SUM($I926:V926)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>X$5,$H926/$G926,$H926-SUM($I926:W926)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>Y$5,$H926/$G926,$H926-SUM($I926:X926)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>Z$5,$H926/$G926,$H926-SUM($I926:Y926)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AA$5,$H926/$G926,$H926-SUM($I926:Z926)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AB$5,$H926/$G926,$H926-SUM($I926:AA926)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AC$5,$H926/$G926,$H926-SUM($I926:AB926)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AD$5,$H926/$G926,$H926-SUM($I926:AC926)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AE$5,$H926/$G926,$H926-SUM($I926:AD926)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AF$5,$H926/$G926,$H926-SUM($I926:AE926)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AG$5,$H926/$G926,$H926-SUM($I926:AF926)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AH$5,$H926/$G926,$H926-SUM($I926:AG926)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AI$5,$H926/$G926,$H926-SUM($I926:AH926)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AJ$5,$H926/$G926,$H926-SUM($I926:AI926)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AK$5,$H926/$G926,$H926-SUM($I926:AJ926)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AL$5,$H926/$G926,$H926-SUM($I926:AK926)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AM$5,$H926/$G926,$H926-SUM($I926:AL926)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AN$5,$H926/$G926,$H926-SUM($I926:AM926)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AO$5,$H926/$G926,$H926-SUM($I926:AN926)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AP$5,$H926/$G926,$H926-SUM($I926:AO926)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AQ$5,$H926/$G926,$H926-SUM($I926:AP926)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AR$5,$H926/$G926,$H926-SUM($I926:AQ926)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AS$5,$H926/$G926,$H926-SUM($I926:AR926)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AT$5,$H926/$G926,$H926-SUM($I926:AS926)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AU$5,$H926/$G926,$H926-SUM($I926:AT926)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AV$5,$H926/$G926,$H926-SUM($I926:AU926)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AW$5,$H926/$G926,$H926-SUM($I926:AV926)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AX$5,$H926/$G926,$H926-SUM($I926:AW926)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AY$5,$H926/$G926,$H926-SUM($I926:AX926)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>AZ$5,$H926/$G926,$H926-SUM($I926:AY926)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BA$5,$H926/$G926,$H926-SUM($I926:AZ926)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BB$5,$H926/$G926,$H926-SUM($I926:BA926)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BC$5,$H926/$G926,$H926-SUM($I926:BB926)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BD$5,$H926/$G926,$H926-SUM($I926:BC926)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BE$5,$H926/$G926,$H926-SUM($I926:BD926)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BF$5,$H926/$G926,$H926-SUM($I926:BE926)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BG$5,$H926/$G926,$H926-SUM($I926:BF926)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BH$5,$H926/$G926,$H926-SUM($I926:BG926)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BI$5,$H926/$G926,$H926-SUM($I926:BH926)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BJ$5,$H926/$G926,$H926-SUM($I926:BI926)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BK$5,$H926/$G926,$H926-SUM($I926:BJ926)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BL$5,$H926/$G926,$H926-SUM($I926:BK926)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BM$5,$H926/$G926,$H926-SUM($I926:BL926)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BN$5,$H926/$G926,$H926-SUM($I926:BM926)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BO$5,$H926/$G926,$H926-SUM($I926:BN926)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BP$5,$H926/$G926,$H926-SUM($I926:BO926)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BQ$5,$H926/$G926,$H926-SUM($I926:BP926)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BR$5,$H926/$G926,$H926-SUM($I926:BQ926)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BS$5,$H926/$G926,$H926-SUM($I926:BR926)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BT$5,$H926/$G926,$H926-SUM($I926:BS926)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BU$5,$H926/$G926,$H926-SUM($I926:BT926)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BV$5,$H926/$G926,$H926-SUM($I926:BU926)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BW$5,$H926/$G926,$H926-SUM($I926:BV926)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BX$5,$H926/$G926,$H926-SUM($I926:BW926)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BY$5,$H926/$G926,$H926-SUM($I926:BX926)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>BZ$5,$H926/$G926,$H926-SUM($I926:BY926)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>CA$5,$H926/$G926,$H926-SUM($I926:BZ926)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>CB$5,$H926/$G926,$H926-SUM($I926:CA926)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D926,$G926=\"n/a\"),0,IF(SUM($D926,$G926+0.5)>CC$5,$H926/$G926,$H926-SUM($I926:CB926)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>J$5,$H927/$G927,$H927-SUM($I927:I927)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>K$5,$H927/$G927,$H927-SUM($I927:J927)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>L$5,$H927/$G927,$H927-SUM($I927:K927)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>M$5,$H927/$G927,$H927-SUM($I927:L927)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>N$5,$H927/$G927,$H927-SUM($I927:M927)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>O$5,$H927/$G927,$H927-SUM($I927:N927)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>P$5,$H927/$G927,$H927-SUM($I927:O927)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>Q$5,$H927/$G927,$H927-SUM($I927:P927)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>R$5,$H927/$G927,$H927-SUM($I927:Q927)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>S$5,$H927/$G927,$H927-SUM($I927:R927)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>T$5,$H927/$G927,$H927-SUM($I927:S927)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>U$5,$H927/$G927,$H927-SUM($I927:T927)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>V$5,$H927/$G927,$H927-SUM($I927:U927)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>W$5,$H927/$G927,$H927-SUM($I927:V927)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>X$5,$H927/$G927,$H927-SUM($I927:W927)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>Y$5,$H927/$G927,$H927-SUM($I927:X927)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>Z$5,$H927/$G927,$H927-SUM($I927:Y927)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AA$5,$H927/$G927,$H927-SUM($I927:Z927)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AB$5,$H927/$G927,$H927-SUM($I927:AA927)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AC$5,$H927/$G927,$H927-SUM($I927:AB927)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AD$5,$H927/$G927,$H927-SUM($I927:AC927)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AE$5,$H927/$G927,$H927-SUM($I927:AD927)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AF$5,$H927/$G927,$H927-SUM($I927:AE927)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AG$5,$H927/$G927,$H927-SUM($I927:AF927)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AH$5,$H927/$G927,$H927-SUM($I927:AG927)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AI$5,$H927/$G927,$H927-SUM($I927:AH927)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AJ$5,$H927/$G927,$H927-SUM($I927:AI927)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AK$5,$H927/$G927,$H927-SUM($I927:AJ927)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AL$5,$H927/$G927,$H927-SUM($I927:AK927)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AM$5,$H927/$G927,$H927-SUM($I927:AL927)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AN$5,$H927/$G927,$H927-SUM($I927:AM927)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AO$5,$H927/$G927,$H927-SUM($I927:AN927)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AP$5,$H927/$G927,$H927-SUM($I927:AO927)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AQ$5,$H927/$G927,$H927-SUM($I927:AP927)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AR$5,$H927/$G927,$H927-SUM($I927:AQ927)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AS$5,$H927/$G927,$H927-SUM($I927:AR927)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AT$5,$H927/$G927,$H927-SUM($I927:AS927)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AU$5,$H927/$G927,$H927-SUM($I927:AT927)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AV$5,$H927/$G927,$H927-SUM($I927:AU927)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AW$5,$H927/$G927,$H927-SUM($I927:AV927)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AX$5,$H927/$G927,$H927-SUM($I927:AW927)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AY$5,$H927/$G927,$H927-SUM($I927:AX927)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>AZ$5,$H927/$G927,$H927-SUM($I927:AY927)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BA$5,$H927/$G927,$H927-SUM($I927:AZ927)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BB$5,$H927/$G927,$H927-SUM($I927:BA927)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BC$5,$H927/$G927,$H927-SUM($I927:BB927)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BD$5,$H927/$G927,$H927-SUM($I927:BC927)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BE$5,$H927/$G927,$H927-SUM($I927:BD927)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BF$5,$H927/$G927,$H927-SUM($I927:BE927)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BG$5,$H927/$G927,$H927-SUM($I927:BF927)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BH$5,$H927/$G927,$H927-SUM($I927:BG927)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BI$5,$H927/$G927,$H927-SUM($I927:BH927)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BJ$5,$H927/$G927,$H927-SUM($I927:BI927)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BK$5,$H927/$G927,$H927-SUM($I927:BJ927)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BL$5,$H927/$G927,$H927-SUM($I927:BK927)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BM$5,$H927/$G927,$H927-SUM($I927:BL927)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BN$5,$H927/$G927,$H927-SUM($I927:BM927)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BO$5,$H927/$G927,$H927-SUM($I927:BN927)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BP$5,$H927/$G927,$H927-SUM($I927:BO927)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BQ$5,$H927/$G927,$H927-SUM($I927:BP927)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BR$5,$H927/$G927,$H927-SUM($I927:BQ927)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BS$5,$H927/$G927,$H927-SUM($I927:BR927)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BT$5,$H927/$G927,$H927-SUM($I927:BS927)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BU$5,$H927/$G927,$H927-SUM($I927:BT927)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BV$5,$H927/$G927,$H927-SUM($I927:BU927)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BW$5,$H927/$G927,$H927-SUM($I927:BV927)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BX$5,$H927/$G927,$H927-SUM($I927:BW927)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BY$5,$H927/$G927,$H927-SUM($I927:BX927)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>BZ$5,$H927/$G927,$H927-SUM($I927:BY927)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>CA$5,$H927/$G927,$H927-SUM($I927:BZ927)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>CB$5,$H927/$G927,$H927-SUM($I927:CA927)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D927,$G927=\"n/a\"),0,IF(SUM($D927,$G927+0.5)>CC$5,$H927/$G927,$H927-SUM($I927:CB927)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>J$5,$H928/$G928,$H928-SUM($I928:I928)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>K$5,$H928/$G928,$H928-SUM($I928:J928)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>L$5,$H928/$G928,$H928-SUM($I928:K928)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>M$5,$H928/$G928,$H928-SUM($I928:L928)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>N$5,$H928/$G928,$H928-SUM($I928:M928)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>O$5,$H928/$G928,$H928-SUM($I928:N928)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>P$5,$H928/$G928,$H928-SUM($I928:O928)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>Q$5,$H928/$G928,$H928-SUM($I928:P928)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>R$5,$H928/$G928,$H928-SUM($I928:Q928)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>S$5,$H928/$G928,$H928-SUM($I928:R928)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>T$5,$H928/$G928,$H928-SUM($I928:S928)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>U$5,$H928/$G928,$H928-SUM($I928:T928)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>V$5,$H928/$G928,$H928-SUM($I928:U928)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>W$5,$H928/$G928,$H928-SUM($I928:V928)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>X$5,$H928/$G928,$H928-SUM($I928:W928)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>Y$5,$H928/$G928,$H928-SUM($I928:X928)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>Z$5,$H928/$G928,$H928-SUM($I928:Y928)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AA$5,$H928/$G928,$H928-SUM($I928:Z928)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AB$5,$H928/$G928,$H928-SUM($I928:AA928)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AC$5,$H928/$G928,$H928-SUM($I928:AB928)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AD$5,$H928/$G928,$H928-SUM($I928:AC928)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AE$5,$H928/$G928,$H928-SUM($I928:AD928)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AF$5,$H928/$G928,$H928-SUM($I928:AE928)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AG$5,$H928/$G928,$H928-SUM($I928:AF928)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AH$5,$H928/$G928,$H928-SUM($I928:AG928)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AI$5,$H928/$G928,$H928-SUM($I928:AH928)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AJ$5,$H928/$G928,$H928-SUM($I928:AI928)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AK$5,$H928/$G928,$H928-SUM($I928:AJ928)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AL$5,$H928/$G928,$H928-SUM($I928:AK928)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AM$5,$H928/$G928,$H928-SUM($I928:AL928)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AN$5,$H928/$G928,$H928-SUM($I928:AM928)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AO$5,$H928/$G928,$H928-SUM($I928:AN928)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AP$5,$H928/$G928,$H928-SUM($I928:AO928)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AQ$5,$H928/$G928,$H928-SUM($I928:AP928)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AR$5,$H928/$G928,$H928-SUM($I928:AQ928)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AS$5,$H928/$G928,$H928-SUM($I928:AR928)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AT$5,$H928/$G928,$H928-SUM($I928:AS928)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AU$5,$H928/$G928,$H928-SUM($I928:AT928)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AV$5,$H928/$G928,$H928-SUM($I928:AU928)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AW$5,$H928/$G928,$H928-SUM($I928:AV928)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AX$5,$H928/$G928,$H928-SUM($I928:AW928)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AY$5,$H928/$G928,$H928-SUM($I928:AX928)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>AZ$5,$H928/$G928,$H928-SUM($I928:AY928)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BA$5,$H928/$G928,$H928-SUM($I928:AZ928)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BB$5,$H928/$G928,$H928-SUM($I928:BA928)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BC$5,$H928/$G928,$H928-SUM($I928:BB928)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BD$5,$H928/$G928,$H928-SUM($I928:BC928)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BE$5,$H928/$G928,$H928-SUM($I928:BD928)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BF$5,$H928/$G928,$H928-SUM($I928:BE928)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BG$5,$H928/$G928,$H928-SUM($I928:BF928)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BH$5,$H928/$G928,$H928-SUM($I928:BG928)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BI$5,$H928/$G928,$H928-SUM($I928:BH928)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BJ$5,$H928/$G928,$H928-SUM($I928:BI928)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BK$5,$H928/$G928,$H928-SUM($I928:BJ928)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BL$5,$H928/$G928,$H928-SUM($I928:BK928)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BM$5,$H928/$G928,$H928-SUM($I928:BL928)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BN$5,$H928/$G928,$H928-SUM($I928:BM928)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BO$5,$H928/$G928,$H928-SUM($I928:BN928)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BP$5,$H928/$G928,$H928-SUM($I928:BO928)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BQ$5,$H928/$G928,$H928-SUM($I928:BP928)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BR$5,$H928/$G928,$H928-SUM($I928:BQ928)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BS$5,$H928/$G928,$H928-SUM($I928:BR928)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BT$5,$H928/$G928,$H928-SUM($I928:BS928)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BU$5,$H928/$G928,$H928-SUM($I928:BT928)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BV$5,$H928/$G928,$H928-SUM($I928:BU928)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BW$5,$H928/$G928,$H928-SUM($I928:BV928)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BX$5,$H928/$G928,$H928-SUM($I928:BW928)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BY$5,$H928/$G928,$H928-SUM($I928:BX928)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>BZ$5,$H928/$G928,$H928-SUM($I928:BY928)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>CA$5,$H928/$G928,$H928-SUM($I928:BZ928)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>CB$5,$H928/$G928,$H928-SUM($I928:CA928)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D928,$G928=\"n/a\"),0,IF(SUM($D928,$G928+0.5)>CC$5,$H928/$G928,$H928-SUM($I928:CB928)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>J$5,$H929/$G929,$H929-SUM($I929:I929)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>K$5,$H929/$G929,$H929-SUM($I929:J929)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>L$5,$H929/$G929,$H929-SUM($I929:K929)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>M$5,$H929/$G929,$H929-SUM($I929:L929)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>N$5,$H929/$G929,$H929-SUM($I929:M929)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>O$5,$H929/$G929,$H929-SUM($I929:N929)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>P$5,$H929/$G929,$H929-SUM($I929:O929)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>Q$5,$H929/$G929,$H929-SUM($I929:P929)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>R$5,$H929/$G929,$H929-SUM($I929:Q929)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>S$5,$H929/$G929,$H929-SUM($I929:R929)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>T$5,$H929/$G929,$H929-SUM($I929:S929)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>U$5,$H929/$G929,$H929-SUM($I929:T929)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>V$5,$H929/$G929,$H929-SUM($I929:U929)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>W$5,$H929/$G929,$H929-SUM($I929:V929)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>X$5,$H929/$G929,$H929-SUM($I929:W929)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>Y$5,$H929/$G929,$H929-SUM($I929:X929)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>Z$5,$H929/$G929,$H929-SUM($I929:Y929)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AA$5,$H929/$G929,$H929-SUM($I929:Z929)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AB$5,$H929/$G929,$H929-SUM($I929:AA929)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AC$5,$H929/$G929,$H929-SUM($I929:AB929)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AD$5,$H929/$G929,$H929-SUM($I929:AC929)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AE$5,$H929/$G929,$H929-SUM($I929:AD929)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AF$5,$H929/$G929,$H929-SUM($I929:AE929)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AG$5,$H929/$G929,$H929-SUM($I929:AF929)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AH$5,$H929/$G929,$H929-SUM($I929:AG929)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AI$5,$H929/$G929,$H929-SUM($I929:AH929)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AJ$5,$H929/$G929,$H929-SUM($I929:AI929)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AK$5,$H929/$G929,$H929-SUM($I929:AJ929)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AL$5,$H929/$G929,$H929-SUM($I929:AK929)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AM$5,$H929/$G929,$H929-SUM($I929:AL929)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AN$5,$H929/$G929,$H929-SUM($I929:AM929)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AO$5,$H929/$G929,$H929-SUM($I929:AN929)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AP$5,$H929/$G929,$H929-SUM($I929:AO929)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AQ$5,$H929/$G929,$H929-SUM($I929:AP929)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AR$5,$H929/$G929,$H929-SUM($I929:AQ929)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AS$5,$H929/$G929,$H929-SUM($I929:AR929)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AT$5,$H929/$G929,$H929-SUM($I929:AS929)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AU$5,$H929/$G929,$H929-SUM($I929:AT929)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AV$5,$H929/$G929,$H929-SUM($I929:AU929)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AW$5,$H929/$G929,$H929-SUM($I929:AV929)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AX$5,$H929/$G929,$H929-SUM($I929:AW929)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AY$5,$H929/$G929,$H929-SUM($I929:AX929)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>AZ$5,$H929/$G929,$H929-SUM($I929:AY929)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BA$5,$H929/$G929,$H929-SUM($I929:AZ929)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BB$5,$H929/$G929,$H929-SUM($I929:BA929)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BC$5,$H929/$G929,$H929-SUM($I929:BB929)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BD$5,$H929/$G929,$H929-SUM($I929:BC929)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BE$5,$H929/$G929,$H929-SUM($I929:BD929)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BF$5,$H929/$G929,$H929-SUM($I929:BE929)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BG$5,$H929/$G929,$H929-SUM($I929:BF929)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BH$5,$H929/$G929,$H929-SUM($I929:BG929)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BI$5,$H929/$G929,$H929-SUM($I929:BH929)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BJ$5,$H929/$G929,$H929-SUM($I929:BI929)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BK$5,$H929/$G929,$H929-SUM($I929:BJ929)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BL$5,$H929/$G929,$H929-SUM($I929:BK929)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BM$5,$H929/$G929,$H929-SUM($I929:BL929)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BN$5,$H929/$G929,$H929-SUM($I929:BM929)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BO$5,$H929/$G929,$H929-SUM($I929:BN929)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BP$5,$H929/$G929,$H929-SUM($I929:BO929)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BQ$5,$H929/$G929,$H929-SUM($I929:BP929)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BR$5,$H929/$G929,$H929-SUM($I929:BQ929)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BS$5,$H929/$G929,$H929-SUM($I929:BR929)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BT$5,$H929/$G929,$H929-SUM($I929:BS929)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BU$5,$H929/$G929,$H929-SUM($I929:BT929)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BV$5,$H929/$G929,$H929-SUM($I929:BU929)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BW$5,$H929/$G929,$H929-SUM($I929:BV929)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BX$5,$H929/$G929,$H929-SUM($I929:BW929)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BY$5,$H929/$G929,$H929-SUM($I929:BX929)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>BZ$5,$H929/$G929,$H929-SUM($I929:BY929)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>CA$5,$H929/$G929,$H929-SUM($I929:BZ929)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>CB$5,$H929/$G929,$H929-SUM($I929:CA929)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D929,$G929=\"n/a\"),0,IF(SUM($D929,$G929+0.5)>CC$5,$H929/$G929,$H929-SUM($I929:CB929)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B878&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J881,J887:J888,J891:J892,J900:J929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV881,BV887:BV888,BV891:BV892,BV900:BV929)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J897-SUM(J900:J929)+I932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV897-SUM(BV900:BV929)+BU932","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B878","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J882+J885+J893+J932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV882+BV885+BV893+BV932","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B935,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$34","v":0},null,null,null,null,null," ",2010,{"$f":"I935+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU935+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A935)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A935)","v":0},null,{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:I938))),(MAX($H938/$G938,$H938-SUM($I938:I938)))))*J$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:J938))),(MAX($H938/$G938,$H938-SUM($I938:J938)))))*K$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:K938))),(MAX($H938/$G938,$H938-SUM($I938:K938)))))*L$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:L938))),(MAX($H938/$G938,$H938-SUM($I938:L938)))))*M$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:M938))),(MAX($H938/$G938,$H938-SUM($I938:M938)))))*N$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:N938))),(MAX($H938/$G938,$H938-SUM($I938:N938)))))*O$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:O938))),(MAX($H938/$G938,$H938-SUM($I938:O938)))))*P$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:P938))),(MAX($H938/$G938,$H938-SUM($I938:P938)))))*Q$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:Q938))),(MAX($H938/$G938,$H938-SUM($I938:Q938)))))*R$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:R938))),(MAX($H938/$G938,$H938-SUM($I938:R938)))))*S$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:S938))),(MAX($H938/$G938,$H938-SUM($I938:S938)))))*T$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:T938))),(MAX($H938/$G938,$H938-SUM($I938:T938)))))*U$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:U938))),(MAX($H938/$G938,$H938-SUM($I938:U938)))))*V$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:V938))),(MAX($H938/$G938,$H938-SUM($I938:V938)))))*W$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:W938))),(MAX($H938/$G938,$H938-SUM($I938:W938)))))*X$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:X938))),(MAX($H938/$G938,$H938-SUM($I938:X938)))))*Y$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:Y938))),(MAX($H938/$G938,$H938-SUM($I938:Y938)))))*Z$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:Z938))),(MAX($H938/$G938,$H938-SUM($I938:Z938)))))*AA$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AA938))),(MAX($H938/$G938,$H938-SUM($I938:AA938)))))*AB$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AB938))),(MAX($H938/$G938,$H938-SUM($I938:AB938)))))*AC$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AC938))),(MAX($H938/$G938,$H938-SUM($I938:AC938)))))*AD$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AD938))),(MAX($H938/$G938,$H938-SUM($I938:AD938)))))*AE$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AE938))),(MAX($H938/$G938,$H938-SUM($I938:AE938)))))*AF$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AF938))),(MAX($H938/$G938,$H938-SUM($I938:AF938)))))*AG$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AG938))),(MAX($H938/$G938,$H938-SUM($I938:AG938)))))*AH$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AH938))),(MAX($H938/$G938,$H938-SUM($I938:AH938)))))*AI$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AI938))),(MAX($H938/$G938,$H938-SUM($I938:AI938)))))*AJ$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AJ938))),(MAX($H938/$G938,$H938-SUM($I938:AJ938)))))*AK$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AK938))),(MAX($H938/$G938,$H938-SUM($I938:AK938)))))*AL$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AL938))),(MAX($H938/$G938,$H938-SUM($I938:AL938)))))*AM$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AM938))),(MAX($H938/$G938,$H938-SUM($I938:AM938)))))*AN$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AN938))),(MAX($H938/$G938,$H938-SUM($I938:AN938)))))*AO$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AO938))),(MAX($H938/$G938,$H938-SUM($I938:AO938)))))*AP$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AP938))),(MAX($H938/$G938,$H938-SUM($I938:AP938)))))*AQ$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AQ938))),(MAX($H938/$G938,$H938-SUM($I938:AQ938)))))*AR$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AR938))),(MAX($H938/$G938,$H938-SUM($I938:AR938)))))*AS$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AS938))),(MAX($H938/$G938,$H938-SUM($I938:AS938)))))*AT$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AT938))),(MAX($H938/$G938,$H938-SUM($I938:AT938)))))*AU$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AU938))),(MAX($H938/$G938,$H938-SUM($I938:AU938)))))*AV$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AV938))),(MAX($H938/$G938,$H938-SUM($I938:AV938)))))*AW$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AW938))),(MAX($H938/$G938,$H938-SUM($I938:AW938)))))*AX$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AX938))),(MAX($H938/$G938,$H938-SUM($I938:AX938)))))*AY$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AY938))),(MAX($H938/$G938,$H938-SUM($I938:AY938)))))*AZ$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:AZ938))),(MAX($H938/$G938,$H938-SUM($I938:AZ938)))))*BA$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BA938))),(MAX($H938/$G938,$H938-SUM($I938:BA938)))))*BB$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BB938))),(MAX($H938/$G938,$H938-SUM($I938:BB938)))))*BC$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BC938))),(MAX($H938/$G938,$H938-SUM($I938:BC938)))))*BD$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BD938))),(MAX($H938/$G938,$H938-SUM($I938:BD938)))))*BE$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BE938))),(MAX($H938/$G938,$H938-SUM($I938:BE938)))))*BF$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BF938))),(MAX($H938/$G938,$H938-SUM($I938:BF938)))))*BG$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BG938))),(MAX($H938/$G938,$H938-SUM($I938:BG938)))))*BH$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BH938))),(MAX($H938/$G938,$H938-SUM($I938:BH938)))))*BI$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BI938))),(MAX($H938/$G938,$H938-SUM($I938:BI938)))))*BJ$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BJ938))),(MAX($H938/$G938,$H938-SUM($I938:BJ938)))))*BK$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BK938))),(MAX($H938/$G938,$H938-SUM($I938:BK938)))))*BL$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BL938))),(MAX($H938/$G938,$H938-SUM($I938:BL938)))))*BM$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BM938))),(MAX($H938/$G938,$H938-SUM($I938:BM938)))))*BN$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BN938))),(MAX($H938/$G938,$H938-SUM($I938:BN938)))))*BO$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BO938))),(MAX($H938/$G938,$H938-SUM($I938:BO938)))))*BP$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BP938))),(MAX($H938/$G938,$H938-SUM($I938:BP938)))))*BQ$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BQ938))),(MAX($H938/$G938,$H938-SUM($I938:BQ938)))))*BR$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BR938))),(MAX($H938/$G938,$H938-SUM($I938:BR938)))))*BS$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BS938))),(MAX($H938/$G938,$H938-SUM($I938:BS938)))))*BT$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BT938))),(MAX($H938/$G938,$H938-SUM($I938:BT938)))))*BU$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BU938))),(MAX($H938/$G938,$H938-SUM($I938:BU938)))))*BV$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BV938))),(MAX($H938/$G938,$H938-SUM($I938:BV938)))))*BW$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BW938))),(MAX($H938/$G938,$H938-SUM($I938:BW938)))))*BX$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BX938))),(MAX($H938/$G938,$H938-SUM($I938:BX938)))))*BY$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BY938))),(MAX($H938/$G938,$H938-SUM($I938:BY938)))))*BZ$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:BZ938))),(MAX($H938/$G938,$H938-SUM($I938:BZ938)))))*CA$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:CA938))),(MAX($H938/$G938,$H938-SUM($I938:CA938)))))*CB$14","v":0},{"$f":"IF(OR($G938=0,$G938=\"n/a\"),0,IF($H938>0,(MIN($H938/$G938,$H938-SUM($I938:CB938))),(MAX($H938/$G938,$H938-SUM($I938:CB938)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H938-SUM($J938:$CC938),2)=0,G938=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H938,I939)-J938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H938,AO939)-AP938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H938,BU939)-BV938","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B935,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B935=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A935)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A935)))","v":5},{"$f":"INDEX($J942:$CC942, MATCH(VALUE(LEFT(D944,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((J$5-$D944)>($G944),$H944-SUM(I944:$J944),$H944/($G944-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((K$5-$D944)>($G944),$H944-SUM(J944:$J944),$H944/($G944-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((L$5-$D944)>($G944),$H944-SUM($J944:K944),$H944/($G944-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((M$5-$D944)>($G944),$H944-SUM($J944:L944),$H944/($G944-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((N$5-$D944)>($G944),$H944-SUM($J944:M944),$H944/($G944-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((O$5-$D944)>($G944),$H944-SUM($J944:N944),$H944/($G944-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((P$5-$D944)>($G944),$H944-SUM($J944:O944),$H944/($G944-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((Q$5-$D944)>($G944),$H944-SUM($J944:P944),$H944/($G944-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((R$5-$D944)>($G944),$H944-SUM($J944:Q944),$H944/($G944-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((S$5-$D944)>($G944),$H944-SUM($J944:R944),$H944/($G944-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((T$5-$D944)>($G944),$H944-SUM($J944:S944),$H944/($G944-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((U$5-$D944)>($G944),$H944-SUM($J944:T944),$H944/($G944-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((V$5-$D944)>($G944),$H944-SUM($J944:U944),$H944/($G944-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((W$5-$D944)>($G944),$H944-SUM($J944:V944),$H944/($G944-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((X$5-$D944)>($G944),$H944-SUM($J944:W944),$H944/($G944-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((Y$5-$D944)>($G944),$H944-SUM($J944:X944),$H944/($G944-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((Z$5-$D944)>($G944),$H944-SUM($J944:Y944),$H944/($G944-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AA$5-$D944)>($G944),$H944-SUM($J944:Z944),$H944/($G944-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AB$5-$D944)>($G944),$H944-SUM($J944:AA944),$H944/($G944-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AC$5-$D944)>($G944),$H944-SUM($J944:AB944),$H944/($G944-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AD$5-$D944)>($G944),$H944-SUM($J944:AC944),$H944/($G944-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AE$5-$D944)>($G944),$H944-SUM($J944:AD944),$H944/($G944-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AF$5-$D944)>($G944),$H944-SUM($J944:AE944),$H944/($G944-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AG$5-$D944)>($G944),$H944-SUM($J944:AF944),$H944/($G944-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AH$5-$D944)>($G944),$H944-SUM($J944:AG944),$H944/($G944-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AI$5-$D944)>($G944),$H944-SUM($J944:AH944),$H944/($G944-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AJ$5-$D944)>($G944),$H944-SUM($J944:AI944),$H944/($G944-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AK$5-$D944)>($G944),$H944-SUM($J944:AJ944),$H944/($G944-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AL$5-$D944)>($G944),$H944-SUM($J944:AK944),$H944/($G944-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AM$5-$D944)>($G944),$H944-SUM($J944:AL944),$H944/($G944-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AN$5-$D944)>($G944),$H944-SUM($J944:AM944),$H944/($G944-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AO$5-$D944)>($G944),$H944-SUM($J944:AN944),$H944/($G944-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AP$5-$D944)>($G944),$H944-SUM($J944:AO944),$H944/($G944-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AQ$5-$D944)>($G944),$H944-SUM($J944:AP944),$H944/($G944-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AR$5-$D944)>($G944),$H944-SUM($J944:AQ944),$H944/($G944-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AS$5-$D944)>($G944),$H944-SUM($J944:AR944),$H944/($G944-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AT$5-$D944)>($G944),$H944-SUM($J944:AS944),$H944/($G944-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AU$5-$D944)>($G944),$H944-SUM($J944:AT944),$H944/($G944-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AV$5-$D944)>($G944),$H944-SUM($J944:AU944),$H944/($G944-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AW$5-$D944)>($G944),$H944-SUM($J944:AV944),$H944/($G944-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AX$5-$D944)>($G944),$H944-SUM($J944:AW944),$H944/($G944-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AY$5-$D944)>($G944),$H944-SUM($J944:AX944),$H944/($G944-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((AZ$5-$D944)>($G944),$H944-SUM($J944:AY944),$H944/($G944-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BA$5-$D944)>($G944),$H944-SUM($J944:AZ944),$H944/($G944-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BB$5-$D944)>($G944),$H944-SUM($J944:BA944),$H944/($G944-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BC$5-$D944)>($G944),$H944-SUM($J944:BB944),$H944/($G944-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BD$5-$D944)>($G944),$H944-SUM($J944:BC944),$H944/($G944-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BE$5-$D944)>($G944),$H944-SUM($J944:BD944),$H944/($G944-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BF$5-$D944)>($G944),$H944-SUM($J944:BE944),$H944/($G944-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BG$5-$D944)>($G944),$H944-SUM($J944:BF944),$H944/($G944-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BH$5-$D944)>($G944),$H944-SUM($J944:BG944),$H944/($G944-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BI$5-$D944)>($G944),$H944-SUM($J944:BH944),$H944/($G944-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BJ$5-$D944)>($G944),$H944-SUM($J944:BI944),$H944/($G944-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BK$5-$D944)>($G944),$H944-SUM($J944:BJ944),$H944/($G944-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BL$5-$D944)>($G944),$H944-SUM($J944:BK944),$H944/($G944-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BM$5-$D944)>($G944),$H944-SUM($J944:BL944),$H944/($G944-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BN$5-$D944)>($G944),$H944-SUM($J944:BM944),$H944/($G944-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BO$5-$D944)>($G944),$H944-SUM($J944:BN944),$H944/($G944-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BP$5-$D944)>($G944),$H944-SUM($J944:BO944),$H944/($G944-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BQ$5-$D944)>($G944),$H944-SUM($J944:BP944),$H944/($G944-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BR$5-$D944)>($G944),$H944-SUM($J944:BQ944),$H944/($G944-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BS$5-$D944)>($G944),$H944-SUM($J944:BR944),$H944/($G944-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BT$5-$D944)>($G944),$H944-SUM($J944:BS944),$H944/($G944-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BU$5-$D944)>($G944),$H944-SUM($J944:BT944),$H944/($G944-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BV$5-$D944)>($G944),$H944-SUM($J944:BU944),$H944/($G944-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BW$5-$D944)>($G944),$H944-SUM($J944:BV944),$H944/($G944-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BX$5-$D944)>($G944),$H944-SUM($J944:BW944),$H944/($G944-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BY$5-$D944)>($G944),$H944-SUM($J944:BX944),$H944/($G944-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((BZ$5-$D944)>($G944),$H944-SUM($J944:BY944),$H944/($G944-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((CA$5-$D944)>($G944),$H944-SUM($J944:BZ944),$H944/($G944-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((CB$5-$D944)>($G944),$H944-SUM($J944:CA944),$H944/($G944-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D944+reg_period_length),$G944=\"n/a\"),0,IF((CC$5-$D944)>($G944),$H944-SUM($J944:CB944),$H944/($G944-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H944-SUM($J944:$CC944),2)=0,G944=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G944","v":5},{"$f":"INDEX($J942:$CC942, MATCH(VALUE(LEFT(D945,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((J$5-$D945)>($G945),$H945-SUM(I945:$J945),$H945/($G945-reg_period_length+1)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((K$5-$D945)>($G945),$H945-SUM($J945:J945),$H945/($G945-reg_period_length+1)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((L$5-$D945)>($G945),$H945-SUM($J945:K945),$H945/($G945-reg_period_length+1)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((M$5-$D945)>($G945),$H945-SUM($J945:L945),$H945/($G945-reg_period_length+1)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((N$5-$D945)>($G945),$H945-SUM($J945:M945),$H945/($G945-reg_period_length+1)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((O$5-$D945)>($G945),$H945-SUM($J945:N945),$H945/($G945-reg_period_length+1)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((P$5-$D945)>($G945),$H945-SUM($J945:O945),$H945/($G945-reg_period_length+1)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((Q$5-$D945)>($G945),$H945-SUM($J945:P945),$H945/($G945-reg_period_length+1)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((R$5-$D945)>($G945),$H945-SUM($J945:Q945),$H945/($G945-reg_period_length+1)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((S$5-$D945)>($G945),$H945-SUM($J945:R945),$H945/($G945-reg_period_length+1)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((T$5-$D945)>($G945),$H945-SUM($J945:S945),$H945/($G945-reg_period_length+1)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((U$5-$D945)>($G945),$H945-SUM($J945:T945),$H945/($G945-reg_period_length+1)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((V$5-$D945)>($G945),$H945-SUM($J945:U945),$H945/($G945-reg_period_length+1)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((W$5-$D945)>($G945),$H945-SUM($J945:V945),$H945/($G945-reg_period_length+1)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((X$5-$D945)>($G945),$H945-SUM($J945:W945),$H945/($G945-reg_period_length+1)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((Y$5-$D945)>($G945),$H945-SUM($J945:X945),$H945/($G945-reg_period_length+1)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((Z$5-$D945)>($G945),$H945-SUM($J945:Y945),$H945/($G945-reg_period_length+1)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AA$5-$D945)>($G945),$H945-SUM($J945:Z945),$H945/($G945-reg_period_length+1)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AB$5-$D945)>($G945),$H945-SUM($J945:AA945),$H945/($G945-reg_period_length+1)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AC$5-$D945)>($G945),$H945-SUM($J945:AB945),$H945/($G945-reg_period_length+1)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AD$5-$D945)>($G945),$H945-SUM($J945:AC945),$H945/($G945-reg_period_length+1)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AE$5-$D945)>($G945),$H945-SUM($J945:AD945),$H945/($G945-reg_period_length+1)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AF$5-$D945)>($G945),$H945-SUM($J945:AE945),$H945/($G945-reg_period_length+1)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AG$5-$D945)>($G945),$H945-SUM($J945:AF945),$H945/($G945-reg_period_length+1)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AH$5-$D945)>($G945),$H945-SUM($J945:AG945),$H945/($G945-reg_period_length+1)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AI$5-$D945)>($G945),$H945-SUM($J945:AH945),$H945/($G945-reg_period_length+1)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AJ$5-$D945)>($G945),$H945-SUM($J945:AI945),$H945/($G945-reg_period_length+1)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AK$5-$D945)>($G945),$H945-SUM($J945:AJ945),$H945/($G945-reg_period_length+1)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AL$5-$D945)>($G945),$H945-SUM($J945:AK945),$H945/($G945-reg_period_length+1)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AM$5-$D945)>($G945),$H945-SUM($J945:AL945),$H945/($G945-reg_period_length+1)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AN$5-$D945)>($G945),$H945-SUM($J945:AM945),$H945/($G945-reg_period_length+1)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AO$5-$D945)>($G945),$H945-SUM($J945:AN945),$H945/($G945-reg_period_length+1)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AP$5-$D945)>($G945),$H945-SUM($J945:AO945),$H945/($G945-reg_period_length+1)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AQ$5-$D945)>($G945),$H945-SUM($J945:AP945),$H945/($G945-reg_period_length+1)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AR$5-$D945)>($G945),$H945-SUM($J945:AQ945),$H945/($G945-reg_period_length+1)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AS$5-$D945)>($G945),$H945-SUM($J945:AR945),$H945/($G945-reg_period_length+1)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AT$5-$D945)>($G945),$H945-SUM($J945:AS945),$H945/($G945-reg_period_length+1)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AU$5-$D945)>($G945),$H945-SUM($J945:AT945),$H945/($G945-reg_period_length+1)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AV$5-$D945)>($G945),$H945-SUM($J945:AU945),$H945/($G945-reg_period_length+1)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AW$5-$D945)>($G945),$H945-SUM($J945:AV945),$H945/($G945-reg_period_length+1)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AX$5-$D945)>($G945),$H945-SUM($J945:AW945),$H945/($G945-reg_period_length+1)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AY$5-$D945)>($G945),$H945-SUM($J945:AX945),$H945/($G945-reg_period_length+1)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((AZ$5-$D945)>($G945),$H945-SUM($J945:AY945),$H945/($G945-reg_period_length+1)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BA$5-$D945)>($G945),$H945-SUM($J945:AZ945),$H945/($G945-reg_period_length+1)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BB$5-$D945)>($G945),$H945-SUM($J945:BA945),$H945/($G945-reg_period_length+1)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BC$5-$D945)>($G945),$H945-SUM($J945:BB945),$H945/($G945-reg_period_length+1)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BD$5-$D945)>($G945),$H945-SUM($J945:BC945),$H945/($G945-reg_period_length+1)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BE$5-$D945)>($G945),$H945-SUM($J945:BD945),$H945/($G945-reg_period_length+1)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BF$5-$D945)>($G945),$H945-SUM($J945:BE945),$H945/($G945-reg_period_length+1)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BG$5-$D945)>($G945),$H945-SUM($J945:BF945),$H945/($G945-reg_period_length+1)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BH$5-$D945)>($G945),$H945-SUM($J945:BG945),$H945/($G945-reg_period_length+1)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BI$5-$D945)>($G945),$H945-SUM($J945:BH945),$H945/($G945-reg_period_length+1)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BJ$5-$D945)>($G945),$H945-SUM($J945:BI945),$H945/($G945-reg_period_length+1)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BK$5-$D945)>($G945),$H945-SUM($J945:BJ945),$H945/($G945-reg_period_length+1)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BL$5-$D945)>($G945),$H945-SUM($J945:BK945),$H945/($G945-reg_period_length+1)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BM$5-$D945)>($G945),$H945-SUM($J945:BL945),$H945/($G945-reg_period_length+1)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BN$5-$D945)>($G945),$H945-SUM($J945:BM945),$H945/($G945-reg_period_length+1)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BO$5-$D945)>($G945),$H945-SUM($J945:BN945),$H945/($G945-reg_period_length+1)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BP$5-$D945)>($G945),$H945-SUM($J945:BO945),$H945/($G945-reg_period_length+1)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BQ$5-$D945)>($G945),$H945-SUM($J945:BP945),$H945/($G945-reg_period_length+1)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BR$5-$D945)>($G945),$H945-SUM($J945:BQ945),$H945/($G945-reg_period_length+1)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BS$5-$D945)>($G945),$H945-SUM($J945:BR945),$H945/($G945-reg_period_length+1)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BT$5-$D945)>($G945),$H945-SUM($J945:BS945),$H945/($G945-reg_period_length+1)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BU$5-$D945)>($G945),$H945-SUM($J945:BT945),$H945/($G945-reg_period_length+1)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BV$5-$D945)>($G945),$H945-SUM($J945:BU945),$H945/($G945-reg_period_length+1)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BW$5-$D945)>($G945),$H945-SUM($J945:BV945),$H945/($G945-reg_period_length+1)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BX$5-$D945)>($G945),$H945-SUM($J945:BW945),$H945/($G945-reg_period_length+1)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BY$5-$D945)>($G945),$H945-SUM($J945:BX945),$H945/($G945-reg_period_length+1)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((BZ$5-$D945)>($G945),$H945-SUM($J945:BY945),$H945/($G945-reg_period_length+1)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((CA$5-$D945)>($G945),$H945-SUM($J945:BZ945),$H945/($G945-reg_period_length+1)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((CB$5-$D945)>($G945),$H945-SUM($J945:CA945),$H945/($G945-reg_period_length+1)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D945+reg_period_length+1),$G945=\"n/a\"),0,IF((CC$5-$D945)>($G945),$H945-SUM($J945:CB945),$H945/($G945-reg_period_length+1)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H945-SUM($J945:$CC945),2)=0,G945=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J949:CC949)-SUM(J950:CC950),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE957:$CE986)=COUNTIF($CE957:$CE986,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B935,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A935)","v":"n/a"},{"$f":"TRANSPOSE(J954:AM954)","v":0},null,{"$f":"IF(OR(J$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>J$5,$H957/$G957,$H957-SUM($I957:I957)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>K$5,$H957/$G957,$H957-SUM($I957:J957)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>L$5,$H957/$G957,$H957-SUM($I957:K957)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>M$5,$H957/$G957,$H957-SUM($I957:L957)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>N$5,$H957/$G957,$H957-SUM($I957:M957)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>O$5,$H957/$G957,$H957-SUM($I957:N957)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>P$5,$H957/$G957,$H957-SUM($I957:O957)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>Q$5,$H957/$G957,$H957-SUM($I957:P957)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>R$5,$H957/$G957,$H957-SUM($I957:Q957)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>S$5,$H957/$G957,$H957-SUM($I957:R957)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>T$5,$H957/$G957,$H957-SUM($I957:S957)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>U$5,$H957/$G957,$H957-SUM($I957:T957)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>V$5,$H957/$G957,$H957-SUM($I957:U957)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>W$5,$H957/$G957,$H957-SUM($I957:V957)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>X$5,$H957/$G957,$H957-SUM($I957:W957)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>Y$5,$H957/$G957,$H957-SUM($I957:X957)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>Z$5,$H957/$G957,$H957-SUM($I957:Y957)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AA$5,$H957/$G957,$H957-SUM($I957:Z957)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AB$5,$H957/$G957,$H957-SUM($I957:AA957)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AC$5,$H957/$G957,$H957-SUM($I957:AB957)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AD$5,$H957/$G957,$H957-SUM($I957:AC957)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AE$5,$H957/$G957,$H957-SUM($I957:AD957)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AF$5,$H957/$G957,$H957-SUM($I957:AE957)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AG$5,$H957/$G957,$H957-SUM($I957:AF957)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AH$5,$H957/$G957,$H957-SUM($I957:AG957)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AI$5,$H957/$G957,$H957-SUM($I957:AH957)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AJ$5,$H957/$G957,$H957-SUM($I957:AI957)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AK$5,$H957/$G957,$H957-SUM($I957:AJ957)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AL$5,$H957/$G957,$H957-SUM($I957:AK957)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AM$5,$H957/$G957,$H957-SUM($I957:AL957)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AN$5,$H957/$G957,$H957-SUM($I957:AM957)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AO$5,$H957/$G957,$H957-SUM($I957:AN957)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AP$5,$H957/$G957,$H957-SUM($I957:AO957)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AQ$5,$H957/$G957,$H957-SUM($I957:AP957)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AR$5,$H957/$G957,$H957-SUM($I957:AQ957)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AS$5,$H957/$G957,$H957-SUM($I957:AR957)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AT$5,$H957/$G957,$H957-SUM($I957:AS957)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AU$5,$H957/$G957,$H957-SUM($I957:AT957)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AV$5,$H957/$G957,$H957-SUM($I957:AU957)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AW$5,$H957/$G957,$H957-SUM($I957:AV957)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AX$5,$H957/$G957,$H957-SUM($I957:AW957)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AY$5,$H957/$G957,$H957-SUM($I957:AX957)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>AZ$5,$H957/$G957,$H957-SUM($I957:AY957)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BA$5,$H957/$G957,$H957-SUM($I957:AZ957)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BB$5,$H957/$G957,$H957-SUM($I957:BA957)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BC$5,$H957/$G957,$H957-SUM($I957:BB957)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BD$5,$H957/$G957,$H957-SUM($I957:BC957)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BE$5,$H957/$G957,$H957-SUM($I957:BD957)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BF$5,$H957/$G957,$H957-SUM($I957:BE957)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BG$5,$H957/$G957,$H957-SUM($I957:BF957)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BH$5,$H957/$G957,$H957-SUM($I957:BG957)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BI$5,$H957/$G957,$H957-SUM($I957:BH957)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BJ$5,$H957/$G957,$H957-SUM($I957:BI957)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BK$5,$H957/$G957,$H957-SUM($I957:BJ957)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BL$5,$H957/$G957,$H957-SUM($I957:BK957)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BM$5,$H957/$G957,$H957-SUM($I957:BL957)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BN$5,$H957/$G957,$H957-SUM($I957:BM957)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BO$5,$H957/$G957,$H957-SUM($I957:BN957)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BP$5,$H957/$G957,$H957-SUM($I957:BO957)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BQ$5,$H957/$G957,$H957-SUM($I957:BP957)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BR$5,$H957/$G957,$H957-SUM($I957:BQ957)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BS$5,$H957/$G957,$H957-SUM($I957:BR957)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BT$5,$H957/$G957,$H957-SUM($I957:BS957)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BU$5,$H957/$G957,$H957-SUM($I957:BT957)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BV$5,$H957/$G957,$H957-SUM($I957:BU957)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BW$5,$H957/$G957,$H957-SUM($I957:BV957)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BX$5,$H957/$G957,$H957-SUM($I957:BW957)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BY$5,$H957/$G957,$H957-SUM($I957:BX957)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>BZ$5,$H957/$G957,$H957-SUM($I957:BY957)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>CA$5,$H957/$G957,$H957-SUM($I957:BZ957)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>CB$5,$H957/$G957,$H957-SUM($I957:CA957)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D957,$G957=\"n/a\"),0,IF(SUM($D957,$G957+0.5)>CC$5,$H957/$G957,$H957-SUM($I957:CB957)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H957-SUM($J957:$CC957),2)=0,G957=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D957+1","v":2012},"$m Real 2010",null,{"$f":"G957","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>J$5,$H958/$G958,$H958-SUM($I958:I958)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>K$5,$H958/$G958,$H958-SUM($I958:J958)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>L$5,$H958/$G958,$H958-SUM($I958:K958)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>M$5,$H958/$G958,$H958-SUM($I958:L958)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>N$5,$H958/$G958,$H958-SUM($I958:M958)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>O$5,$H958/$G958,$H958-SUM($I958:N958)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>P$5,$H958/$G958,$H958-SUM($I958:O958)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>Q$5,$H958/$G958,$H958-SUM($I958:P958)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>R$5,$H958/$G958,$H958-SUM($I958:Q958)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>S$5,$H958/$G958,$H958-SUM($I958:R958)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>T$5,$H958/$G958,$H958-SUM($I958:S958)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>U$5,$H958/$G958,$H958-SUM($I958:T958)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>V$5,$H958/$G958,$H958-SUM($I958:U958)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>W$5,$H958/$G958,$H958-SUM($I958:V958)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>X$5,$H958/$G958,$H958-SUM($I958:W958)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>Y$5,$H958/$G958,$H958-SUM($I958:X958)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>Z$5,$H958/$G958,$H958-SUM($I958:Y958)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AA$5,$H958/$G958,$H958-SUM($I958:Z958)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AB$5,$H958/$G958,$H958-SUM($I958:AA958)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AC$5,$H958/$G958,$H958-SUM($I958:AB958)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AD$5,$H958/$G958,$H958-SUM($I958:AC958)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AE$5,$H958/$G958,$H958-SUM($I958:AD958)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AF$5,$H958/$G958,$H958-SUM($I958:AE958)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AG$5,$H958/$G958,$H958-SUM($I958:AF958)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AH$5,$H958/$G958,$H958-SUM($I958:AG958)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AI$5,$H958/$G958,$H958-SUM($I958:AH958)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AJ$5,$H958/$G958,$H958-SUM($I958:AI958)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AK$5,$H958/$G958,$H958-SUM($I958:AJ958)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AL$5,$H958/$G958,$H958-SUM($I958:AK958)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AM$5,$H958/$G958,$H958-SUM($I958:AL958)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AN$5,$H958/$G958,$H958-SUM($I958:AM958)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AO$5,$H958/$G958,$H958-SUM($I958:AN958)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AP$5,$H958/$G958,$H958-SUM($I958:AO958)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AQ$5,$H958/$G958,$H958-SUM($I958:AP958)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AR$5,$H958/$G958,$H958-SUM($I958:AQ958)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AS$5,$H958/$G958,$H958-SUM($I958:AR958)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AT$5,$H958/$G958,$H958-SUM($I958:AS958)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AU$5,$H958/$G958,$H958-SUM($I958:AT958)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AV$5,$H958/$G958,$H958-SUM($I958:AU958)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AW$5,$H958/$G958,$H958-SUM($I958:AV958)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AX$5,$H958/$G958,$H958-SUM($I958:AW958)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AY$5,$H958/$G958,$H958-SUM($I958:AX958)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>AZ$5,$H958/$G958,$H958-SUM($I958:AY958)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BA$5,$H958/$G958,$H958-SUM($I958:AZ958)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BB$5,$H958/$G958,$H958-SUM($I958:BA958)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BC$5,$H958/$G958,$H958-SUM($I958:BB958)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BD$5,$H958/$G958,$H958-SUM($I958:BC958)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BE$5,$H958/$G958,$H958-SUM($I958:BD958)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BF$5,$H958/$G958,$H958-SUM($I958:BE958)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BG$5,$H958/$G958,$H958-SUM($I958:BF958)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BH$5,$H958/$G958,$H958-SUM($I958:BG958)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BI$5,$H958/$G958,$H958-SUM($I958:BH958)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BJ$5,$H958/$G958,$H958-SUM($I958:BI958)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BK$5,$H958/$G958,$H958-SUM($I958:BJ958)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BL$5,$H958/$G958,$H958-SUM($I958:BK958)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BM$5,$H958/$G958,$H958-SUM($I958:BL958)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BN$5,$H958/$G958,$H958-SUM($I958:BM958)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BO$5,$H958/$G958,$H958-SUM($I958:BN958)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BP$5,$H958/$G958,$H958-SUM($I958:BO958)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BQ$5,$H958/$G958,$H958-SUM($I958:BP958)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BR$5,$H958/$G958,$H958-SUM($I958:BQ958)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BS$5,$H958/$G958,$H958-SUM($I958:BR958)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BT$5,$H958/$G958,$H958-SUM($I958:BS958)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BU$5,$H958/$G958,$H958-SUM($I958:BT958)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BV$5,$H958/$G958,$H958-SUM($I958:BU958)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BW$5,$H958/$G958,$H958-SUM($I958:BV958)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BX$5,$H958/$G958,$H958-SUM($I958:BW958)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BY$5,$H958/$G958,$H958-SUM($I958:BX958)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>BZ$5,$H958/$G958,$H958-SUM($I958:BY958)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>CA$5,$H958/$G958,$H958-SUM($I958:BZ958)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>CB$5,$H958/$G958,$H958-SUM($I958:CA958)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D958,$G958=\"n/a\"),0,IF(SUM($D958,$G958+0.5)>CC$5,$H958/$G958,$H958-SUM($I958:CB958)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D958+1","v":2013},"$m Real 2010",null,{"$f":"G958","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>J$5,$H959/$G959,$H959-SUM($I959:I959)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>K$5,$H959/$G959,$H959-SUM($I959:J959)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>L$5,$H959/$G959,$H959-SUM($I959:K959)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>M$5,$H959/$G959,$H959-SUM($I959:L959)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>N$5,$H959/$G959,$H959-SUM($I959:M959)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>O$5,$H959/$G959,$H959-SUM($I959:N959)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>P$5,$H959/$G959,$H959-SUM($I959:O959)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>Q$5,$H959/$G959,$H959-SUM($I959:P959)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>R$5,$H959/$G959,$H959-SUM($I959:Q959)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>S$5,$H959/$G959,$H959-SUM($I959:R959)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>T$5,$H959/$G959,$H959-SUM($I959:S959)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>U$5,$H959/$G959,$H959-SUM($I959:T959)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>V$5,$H959/$G959,$H959-SUM($I959:U959)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>W$5,$H959/$G959,$H959-SUM($I959:V959)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>X$5,$H959/$G959,$H959-SUM($I959:W959)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>Y$5,$H959/$G959,$H959-SUM($I959:X959)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>Z$5,$H959/$G959,$H959-SUM($I959:Y959)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AA$5,$H959/$G959,$H959-SUM($I959:Z959)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AB$5,$H959/$G959,$H959-SUM($I959:AA959)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AC$5,$H959/$G959,$H959-SUM($I959:AB959)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AD$5,$H959/$G959,$H959-SUM($I959:AC959)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AE$5,$H959/$G959,$H959-SUM($I959:AD959)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AF$5,$H959/$G959,$H959-SUM($I959:AE959)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AG$5,$H959/$G959,$H959-SUM($I959:AF959)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AH$5,$H959/$G959,$H959-SUM($I959:AG959)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AI$5,$H959/$G959,$H959-SUM($I959:AH959)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AJ$5,$H959/$G959,$H959-SUM($I959:AI959)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AK$5,$H959/$G959,$H959-SUM($I959:AJ959)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AL$5,$H959/$G959,$H959-SUM($I959:AK959)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AM$5,$H959/$G959,$H959-SUM($I959:AL959)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AN$5,$H959/$G959,$H959-SUM($I959:AM959)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AO$5,$H959/$G959,$H959-SUM($I959:AN959)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AP$5,$H959/$G959,$H959-SUM($I959:AO959)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AQ$5,$H959/$G959,$H959-SUM($I959:AP959)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AR$5,$H959/$G959,$H959-SUM($I959:AQ959)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AS$5,$H959/$G959,$H959-SUM($I959:AR959)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AT$5,$H959/$G959,$H959-SUM($I959:AS959)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AU$5,$H959/$G959,$H959-SUM($I959:AT959)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AV$5,$H959/$G959,$H959-SUM($I959:AU959)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AW$5,$H959/$G959,$H959-SUM($I959:AV959)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AX$5,$H959/$G959,$H959-SUM($I959:AW959)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AY$5,$H959/$G959,$H959-SUM($I959:AX959)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>AZ$5,$H959/$G959,$H959-SUM($I959:AY959)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BA$5,$H959/$G959,$H959-SUM($I959:AZ959)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BB$5,$H959/$G959,$H959-SUM($I959:BA959)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BC$5,$H959/$G959,$H959-SUM($I959:BB959)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BD$5,$H959/$G959,$H959-SUM($I959:BC959)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BE$5,$H959/$G959,$H959-SUM($I959:BD959)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BF$5,$H959/$G959,$H959-SUM($I959:BE959)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BG$5,$H959/$G959,$H959-SUM($I959:BF959)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BH$5,$H959/$G959,$H959-SUM($I959:BG959)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BI$5,$H959/$G959,$H959-SUM($I959:BH959)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BJ$5,$H959/$G959,$H959-SUM($I959:BI959)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BK$5,$H959/$G959,$H959-SUM($I959:BJ959)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BL$5,$H959/$G959,$H959-SUM($I959:BK959)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BM$5,$H959/$G959,$H959-SUM($I959:BL959)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BN$5,$H959/$G959,$H959-SUM($I959:BM959)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BO$5,$H959/$G959,$H959-SUM($I959:BN959)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BP$5,$H959/$G959,$H959-SUM($I959:BO959)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BQ$5,$H959/$G959,$H959-SUM($I959:BP959)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BR$5,$H959/$G959,$H959-SUM($I959:BQ959)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BS$5,$H959/$G959,$H959-SUM($I959:BR959)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BT$5,$H959/$G959,$H959-SUM($I959:BS959)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BU$5,$H959/$G959,$H959-SUM($I959:BT959)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BV$5,$H959/$G959,$H959-SUM($I959:BU959)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BW$5,$H959/$G959,$H959-SUM($I959:BV959)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BX$5,$H959/$G959,$H959-SUM($I959:BW959)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BY$5,$H959/$G959,$H959-SUM($I959:BX959)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>BZ$5,$H959/$G959,$H959-SUM($I959:BY959)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>CA$5,$H959/$G959,$H959-SUM($I959:BZ959)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>CB$5,$H959/$G959,$H959-SUM($I959:CA959)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D959,$G959=\"n/a\"),0,IF(SUM($D959,$G959+0.5)>CC$5,$H959/$G959,$H959-SUM($I959:CB959)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>J$5,$H960/$G960,$H960-SUM($I960:I960)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>K$5,$H960/$G960,$H960-SUM($I960:J960)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>L$5,$H960/$G960,$H960-SUM($I960:K960)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>M$5,$H960/$G960,$H960-SUM($I960:L960)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>N$5,$H960/$G960,$H960-SUM($I960:M960)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>O$5,$H960/$G960,$H960-SUM($I960:N960)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>P$5,$H960/$G960,$H960-SUM($I960:O960)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>Q$5,$H960/$G960,$H960-SUM($I960:P960)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>R$5,$H960/$G960,$H960-SUM($I960:Q960)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>S$5,$H960/$G960,$H960-SUM($I960:R960)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>T$5,$H960/$G960,$H960-SUM($I960:S960)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>U$5,$H960/$G960,$H960-SUM($I960:T960)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>V$5,$H960/$G960,$H960-SUM($I960:U960)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>W$5,$H960/$G960,$H960-SUM($I960:V960)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>X$5,$H960/$G960,$H960-SUM($I960:W960)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>Y$5,$H960/$G960,$H960-SUM($I960:X960)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>Z$5,$H960/$G960,$H960-SUM($I960:Y960)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AA$5,$H960/$G960,$H960-SUM($I960:Z960)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AB$5,$H960/$G960,$H960-SUM($I960:AA960)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AC$5,$H960/$G960,$H960-SUM($I960:AB960)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AD$5,$H960/$G960,$H960-SUM($I960:AC960)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AE$5,$H960/$G960,$H960-SUM($I960:AD960)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AF$5,$H960/$G960,$H960-SUM($I960:AE960)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AG$5,$H960/$G960,$H960-SUM($I960:AF960)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AH$5,$H960/$G960,$H960-SUM($I960:AG960)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AI$5,$H960/$G960,$H960-SUM($I960:AH960)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AJ$5,$H960/$G960,$H960-SUM($I960:AI960)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AK$5,$H960/$G960,$H960-SUM($I960:AJ960)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AL$5,$H960/$G960,$H960-SUM($I960:AK960)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AM$5,$H960/$G960,$H960-SUM($I960:AL960)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AN$5,$H960/$G960,$H960-SUM($I960:AM960)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AO$5,$H960/$G960,$H960-SUM($I960:AN960)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AP$5,$H960/$G960,$H960-SUM($I960:AO960)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AQ$5,$H960/$G960,$H960-SUM($I960:AP960)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AR$5,$H960/$G960,$H960-SUM($I960:AQ960)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AS$5,$H960/$G960,$H960-SUM($I960:AR960)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AT$5,$H960/$G960,$H960-SUM($I960:AS960)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AU$5,$H960/$G960,$H960-SUM($I960:AT960)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AV$5,$H960/$G960,$H960-SUM($I960:AU960)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AW$5,$H960/$G960,$H960-SUM($I960:AV960)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AX$5,$H960/$G960,$H960-SUM($I960:AW960)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AY$5,$H960/$G960,$H960-SUM($I960:AX960)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>AZ$5,$H960/$G960,$H960-SUM($I960:AY960)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BA$5,$H960/$G960,$H960-SUM($I960:AZ960)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BB$5,$H960/$G960,$H960-SUM($I960:BA960)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BC$5,$H960/$G960,$H960-SUM($I960:BB960)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BD$5,$H960/$G960,$H960-SUM($I960:BC960)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BE$5,$H960/$G960,$H960-SUM($I960:BD960)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BF$5,$H960/$G960,$H960-SUM($I960:BE960)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BG$5,$H960/$G960,$H960-SUM($I960:BF960)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BH$5,$H960/$G960,$H960-SUM($I960:BG960)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BI$5,$H960/$G960,$H960-SUM($I960:BH960)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BJ$5,$H960/$G960,$H960-SUM($I960:BI960)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BK$5,$H960/$G960,$H960-SUM($I960:BJ960)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BL$5,$H960/$G960,$H960-SUM($I960:BK960)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BM$5,$H960/$G960,$H960-SUM($I960:BL960)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BN$5,$H960/$G960,$H960-SUM($I960:BM960)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BO$5,$H960/$G960,$H960-SUM($I960:BN960)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BP$5,$H960/$G960,$H960-SUM($I960:BO960)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BQ$5,$H960/$G960,$H960-SUM($I960:BP960)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BR$5,$H960/$G960,$H960-SUM($I960:BQ960)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BS$5,$H960/$G960,$H960-SUM($I960:BR960)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BT$5,$H960/$G960,$H960-SUM($I960:BS960)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BU$5,$H960/$G960,$H960-SUM($I960:BT960)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BV$5,$H960/$G960,$H960-SUM($I960:BU960)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BW$5,$H960/$G960,$H960-SUM($I960:BV960)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BX$5,$H960/$G960,$H960-SUM($I960:BW960)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BY$5,$H960/$G960,$H960-SUM($I960:BX960)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>BZ$5,$H960/$G960,$H960-SUM($I960:BY960)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>CA$5,$H960/$G960,$H960-SUM($I960:BZ960)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>CB$5,$H960/$G960,$H960-SUM($I960:CA960)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D960,$G960=\"n/a\"),0,IF(SUM($D960,$G960+0.5)>CC$5,$H960/$G960,$H960-SUM($I960:CB960)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>J$5,$H961/$G961,$H961-SUM($I961:I961)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>K$5,$H961/$G961,$H961-SUM($I961:J961)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>L$5,$H961/$G961,$H961-SUM($I961:K961)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>M$5,$H961/$G961,$H961-SUM($I961:L961)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>N$5,$H961/$G961,$H961-SUM($I961:M961)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>O$5,$H961/$G961,$H961-SUM($I961:N961)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>P$5,$H961/$G961,$H961-SUM($I961:O961)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>Q$5,$H961/$G961,$H961-SUM($I961:P961)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>R$5,$H961/$G961,$H961-SUM($I961:Q961)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>S$5,$H961/$G961,$H961-SUM($I961:R961)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>T$5,$H961/$G961,$H961-SUM($I961:S961)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>U$5,$H961/$G961,$H961-SUM($I961:T961)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>V$5,$H961/$G961,$H961-SUM($I961:U961)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>W$5,$H961/$G961,$H961-SUM($I961:V961)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>X$5,$H961/$G961,$H961-SUM($I961:W961)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>Y$5,$H961/$G961,$H961-SUM($I961:X961)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>Z$5,$H961/$G961,$H961-SUM($I961:Y961)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AA$5,$H961/$G961,$H961-SUM($I961:Z961)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AB$5,$H961/$G961,$H961-SUM($I961:AA961)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AC$5,$H961/$G961,$H961-SUM($I961:AB961)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AD$5,$H961/$G961,$H961-SUM($I961:AC961)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AE$5,$H961/$G961,$H961-SUM($I961:AD961)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AF$5,$H961/$G961,$H961-SUM($I961:AE961)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AG$5,$H961/$G961,$H961-SUM($I961:AF961)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AH$5,$H961/$G961,$H961-SUM($I961:AG961)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AI$5,$H961/$G961,$H961-SUM($I961:AH961)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AJ$5,$H961/$G961,$H961-SUM($I961:AI961)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AK$5,$H961/$G961,$H961-SUM($I961:AJ961)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AL$5,$H961/$G961,$H961-SUM($I961:AK961)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AM$5,$H961/$G961,$H961-SUM($I961:AL961)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AN$5,$H961/$G961,$H961-SUM($I961:AM961)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AO$5,$H961/$G961,$H961-SUM($I961:AN961)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AP$5,$H961/$G961,$H961-SUM($I961:AO961)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AQ$5,$H961/$G961,$H961-SUM($I961:AP961)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AR$5,$H961/$G961,$H961-SUM($I961:AQ961)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AS$5,$H961/$G961,$H961-SUM($I961:AR961)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AT$5,$H961/$G961,$H961-SUM($I961:AS961)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AU$5,$H961/$G961,$H961-SUM($I961:AT961)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AV$5,$H961/$G961,$H961-SUM($I961:AU961)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AW$5,$H961/$G961,$H961-SUM($I961:AV961)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AX$5,$H961/$G961,$H961-SUM($I961:AW961)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AY$5,$H961/$G961,$H961-SUM($I961:AX961)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>AZ$5,$H961/$G961,$H961-SUM($I961:AY961)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BA$5,$H961/$G961,$H961-SUM($I961:AZ961)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BB$5,$H961/$G961,$H961-SUM($I961:BA961)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BC$5,$H961/$G961,$H961-SUM($I961:BB961)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BD$5,$H961/$G961,$H961-SUM($I961:BC961)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BE$5,$H961/$G961,$H961-SUM($I961:BD961)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BF$5,$H961/$G961,$H961-SUM($I961:BE961)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BG$5,$H961/$G961,$H961-SUM($I961:BF961)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BH$5,$H961/$G961,$H961-SUM($I961:BG961)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BI$5,$H961/$G961,$H961-SUM($I961:BH961)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BJ$5,$H961/$G961,$H961-SUM($I961:BI961)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BK$5,$H961/$G961,$H961-SUM($I961:BJ961)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BL$5,$H961/$G961,$H961-SUM($I961:BK961)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BM$5,$H961/$G961,$H961-SUM($I961:BL961)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BN$5,$H961/$G961,$H961-SUM($I961:BM961)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BO$5,$H961/$G961,$H961-SUM($I961:BN961)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BP$5,$H961/$G961,$H961-SUM($I961:BO961)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BQ$5,$H961/$G961,$H961-SUM($I961:BP961)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BR$5,$H961/$G961,$H961-SUM($I961:BQ961)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BS$5,$H961/$G961,$H961-SUM($I961:BR961)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BT$5,$H961/$G961,$H961-SUM($I961:BS961)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BU$5,$H961/$G961,$H961-SUM($I961:BT961)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BV$5,$H961/$G961,$H961-SUM($I961:BU961)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BW$5,$H961/$G961,$H961-SUM($I961:BV961)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BX$5,$H961/$G961,$H961-SUM($I961:BW961)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BY$5,$H961/$G961,$H961-SUM($I961:BX961)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>BZ$5,$H961/$G961,$H961-SUM($I961:BY961)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>CA$5,$H961/$G961,$H961-SUM($I961:BZ961)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>CB$5,$H961/$G961,$H961-SUM($I961:CA961)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D961,$G961=\"n/a\"),0,IF(SUM($D961,$G961+0.5)>CC$5,$H961/$G961,$H961-SUM($I961:CB961)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>J$5,$H962/$G962,$H962-SUM($I962:I962)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>K$5,$H962/$G962,$H962-SUM($I962:J962)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>L$5,$H962/$G962,$H962-SUM($I962:K962)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>M$5,$H962/$G962,$H962-SUM($I962:L962)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>N$5,$H962/$G962,$H962-SUM($I962:M962)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>O$5,$H962/$G962,$H962-SUM($I962:N962)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>P$5,$H962/$G962,$H962-SUM($I962:O962)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>Q$5,$H962/$G962,$H962-SUM($I962:P962)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>R$5,$H962/$G962,$H962-SUM($I962:Q962)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>S$5,$H962/$G962,$H962-SUM($I962:R962)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>T$5,$H962/$G962,$H962-SUM($I962:S962)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>U$5,$H962/$G962,$H962-SUM($I962:T962)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>V$5,$H962/$G962,$H962-SUM($I962:U962)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>W$5,$H962/$G962,$H962-SUM($I962:V962)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>X$5,$H962/$G962,$H962-SUM($I962:W962)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>Y$5,$H962/$G962,$H962-SUM($I962:X962)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>Z$5,$H962/$G962,$H962-SUM($I962:Y962)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AA$5,$H962/$G962,$H962-SUM($I962:Z962)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AB$5,$H962/$G962,$H962-SUM($I962:AA962)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AC$5,$H962/$G962,$H962-SUM($I962:AB962)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AD$5,$H962/$G962,$H962-SUM($I962:AC962)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AE$5,$H962/$G962,$H962-SUM($I962:AD962)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AF$5,$H962/$G962,$H962-SUM($I962:AE962)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AG$5,$H962/$G962,$H962-SUM($I962:AF962)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AH$5,$H962/$G962,$H962-SUM($I962:AG962)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AI$5,$H962/$G962,$H962-SUM($I962:AH962)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AJ$5,$H962/$G962,$H962-SUM($I962:AI962)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AK$5,$H962/$G962,$H962-SUM($I962:AJ962)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AL$5,$H962/$G962,$H962-SUM($I962:AK962)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AM$5,$H962/$G962,$H962-SUM($I962:AL962)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AN$5,$H962/$G962,$H962-SUM($I962:AM962)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AO$5,$H962/$G962,$H962-SUM($I962:AN962)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AP$5,$H962/$G962,$H962-SUM($I962:AO962)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AQ$5,$H962/$G962,$H962-SUM($I962:AP962)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AR$5,$H962/$G962,$H962-SUM($I962:AQ962)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AS$5,$H962/$G962,$H962-SUM($I962:AR962)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AT$5,$H962/$G962,$H962-SUM($I962:AS962)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AU$5,$H962/$G962,$H962-SUM($I962:AT962)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AV$5,$H962/$G962,$H962-SUM($I962:AU962)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AW$5,$H962/$G962,$H962-SUM($I962:AV962)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AX$5,$H962/$G962,$H962-SUM($I962:AW962)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AY$5,$H962/$G962,$H962-SUM($I962:AX962)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>AZ$5,$H962/$G962,$H962-SUM($I962:AY962)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BA$5,$H962/$G962,$H962-SUM($I962:AZ962)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BB$5,$H962/$G962,$H962-SUM($I962:BA962)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BC$5,$H962/$G962,$H962-SUM($I962:BB962)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BD$5,$H962/$G962,$H962-SUM($I962:BC962)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BE$5,$H962/$G962,$H962-SUM($I962:BD962)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BF$5,$H962/$G962,$H962-SUM($I962:BE962)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BG$5,$H962/$G962,$H962-SUM($I962:BF962)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BH$5,$H962/$G962,$H962-SUM($I962:BG962)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BI$5,$H962/$G962,$H962-SUM($I962:BH962)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BJ$5,$H962/$G962,$H962-SUM($I962:BI962)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BK$5,$H962/$G962,$H962-SUM($I962:BJ962)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BL$5,$H962/$G962,$H962-SUM($I962:BK962)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BM$5,$H962/$G962,$H962-SUM($I962:BL962)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BN$5,$H962/$G962,$H962-SUM($I962:BM962)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BO$5,$H962/$G962,$H962-SUM($I962:BN962)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BP$5,$H962/$G962,$H962-SUM($I962:BO962)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BQ$5,$H962/$G962,$H962-SUM($I962:BP962)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BR$5,$H962/$G962,$H962-SUM($I962:BQ962)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BS$5,$H962/$G962,$H962-SUM($I962:BR962)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BT$5,$H962/$G962,$H962-SUM($I962:BS962)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BU$5,$H962/$G962,$H962-SUM($I962:BT962)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BV$5,$H962/$G962,$H962-SUM($I962:BU962)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BW$5,$H962/$G962,$H962-SUM($I962:BV962)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BX$5,$H962/$G962,$H962-SUM($I962:BW962)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BY$5,$H962/$G962,$H962-SUM($I962:BX962)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>BZ$5,$H962/$G962,$H962-SUM($I962:BY962)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>CA$5,$H962/$G962,$H962-SUM($I962:BZ962)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>CB$5,$H962/$G962,$H962-SUM($I962:CA962)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D962,$G962=\"n/a\"),0,IF(SUM($D962,$G962+0.5)>CC$5,$H962/$G962,$H962-SUM($I962:CB962)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>J$5,$H963/$G963,$H963-SUM($I963:I963)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>K$5,$H963/$G963,$H963-SUM($I963:J963)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>L$5,$H963/$G963,$H963-SUM($I963:K963)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>M$5,$H963/$G963,$H963-SUM($I963:L963)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>N$5,$H963/$G963,$H963-SUM($I963:M963)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>O$5,$H963/$G963,$H963-SUM($I963:N963)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>P$5,$H963/$G963,$H963-SUM($I963:O963)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>Q$5,$H963/$G963,$H963-SUM($I963:P963)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>R$5,$H963/$G963,$H963-SUM($I963:Q963)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>S$5,$H963/$G963,$H963-SUM($I963:R963)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>T$5,$H963/$G963,$H963-SUM($I963:S963)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>U$5,$H963/$G963,$H963-SUM($I963:T963)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>V$5,$H963/$G963,$H963-SUM($I963:U963)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>W$5,$H963/$G963,$H963-SUM($I963:V963)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>X$5,$H963/$G963,$H963-SUM($I963:W963)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>Y$5,$H963/$G963,$H963-SUM($I963:X963)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>Z$5,$H963/$G963,$H963-SUM($I963:Y963)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AA$5,$H963/$G963,$H963-SUM($I963:Z963)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AB$5,$H963/$G963,$H963-SUM($I963:AA963)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AC$5,$H963/$G963,$H963-SUM($I963:AB963)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AD$5,$H963/$G963,$H963-SUM($I963:AC963)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AE$5,$H963/$G963,$H963-SUM($I963:AD963)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AF$5,$H963/$G963,$H963-SUM($I963:AE963)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AG$5,$H963/$G963,$H963-SUM($I963:AF963)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AH$5,$H963/$G963,$H963-SUM($I963:AG963)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AI$5,$H963/$G963,$H963-SUM($I963:AH963)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AJ$5,$H963/$G963,$H963-SUM($I963:AI963)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AK$5,$H963/$G963,$H963-SUM($I963:AJ963)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AL$5,$H963/$G963,$H963-SUM($I963:AK963)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AM$5,$H963/$G963,$H963-SUM($I963:AL963)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AN$5,$H963/$G963,$H963-SUM($I963:AM963)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AO$5,$H963/$G963,$H963-SUM($I963:AN963)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AP$5,$H963/$G963,$H963-SUM($I963:AO963)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AQ$5,$H963/$G963,$H963-SUM($I963:AP963)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AR$5,$H963/$G963,$H963-SUM($I963:AQ963)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AS$5,$H963/$G963,$H963-SUM($I963:AR963)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AT$5,$H963/$G963,$H963-SUM($I963:AS963)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AU$5,$H963/$G963,$H963-SUM($I963:AT963)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AV$5,$H963/$G963,$H963-SUM($I963:AU963)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AW$5,$H963/$G963,$H963-SUM($I963:AV963)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AX$5,$H963/$G963,$H963-SUM($I963:AW963)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AY$5,$H963/$G963,$H963-SUM($I963:AX963)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>AZ$5,$H963/$G963,$H963-SUM($I963:AY963)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BA$5,$H963/$G963,$H963-SUM($I963:AZ963)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BB$5,$H963/$G963,$H963-SUM($I963:BA963)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BC$5,$H963/$G963,$H963-SUM($I963:BB963)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BD$5,$H963/$G963,$H963-SUM($I963:BC963)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BE$5,$H963/$G963,$H963-SUM($I963:BD963)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BF$5,$H963/$G963,$H963-SUM($I963:BE963)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BG$5,$H963/$G963,$H963-SUM($I963:BF963)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BH$5,$H963/$G963,$H963-SUM($I963:BG963)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BI$5,$H963/$G963,$H963-SUM($I963:BH963)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BJ$5,$H963/$G963,$H963-SUM($I963:BI963)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BK$5,$H963/$G963,$H963-SUM($I963:BJ963)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BL$5,$H963/$G963,$H963-SUM($I963:BK963)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BM$5,$H963/$G963,$H963-SUM($I963:BL963)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BN$5,$H963/$G963,$H963-SUM($I963:BM963)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BO$5,$H963/$G963,$H963-SUM($I963:BN963)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BP$5,$H963/$G963,$H963-SUM($I963:BO963)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BQ$5,$H963/$G963,$H963-SUM($I963:BP963)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BR$5,$H963/$G963,$H963-SUM($I963:BQ963)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BS$5,$H963/$G963,$H963-SUM($I963:BR963)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BT$5,$H963/$G963,$H963-SUM($I963:BS963)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BU$5,$H963/$G963,$H963-SUM($I963:BT963)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BV$5,$H963/$G963,$H963-SUM($I963:BU963)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BW$5,$H963/$G963,$H963-SUM($I963:BV963)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BX$5,$H963/$G963,$H963-SUM($I963:BW963)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BY$5,$H963/$G963,$H963-SUM($I963:BX963)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>BZ$5,$H963/$G963,$H963-SUM($I963:BY963)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>CA$5,$H963/$G963,$H963-SUM($I963:BZ963)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>CB$5,$H963/$G963,$H963-SUM($I963:CA963)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D963,$G963=\"n/a\"),0,IF(SUM($D963,$G963+0.5)>CC$5,$H963/$G963,$H963-SUM($I963:CB963)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>J$5,$H964/$G964,$H964-SUM($I964:I964)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>K$5,$H964/$G964,$H964-SUM($I964:J964)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>L$5,$H964/$G964,$H964-SUM($I964:K964)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>M$5,$H964/$G964,$H964-SUM($I964:L964)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>N$5,$H964/$G964,$H964-SUM($I964:M964)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>O$5,$H964/$G964,$H964-SUM($I964:N964)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>P$5,$H964/$G964,$H964-SUM($I964:O964)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>Q$5,$H964/$G964,$H964-SUM($I964:P964)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>R$5,$H964/$G964,$H964-SUM($I964:Q964)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>S$5,$H964/$G964,$H964-SUM($I964:R964)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>T$5,$H964/$G964,$H964-SUM($I964:S964)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>U$5,$H964/$G964,$H964-SUM($I964:T964)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>V$5,$H964/$G964,$H964-SUM($I964:U964)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>W$5,$H964/$G964,$H964-SUM($I964:V964)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>X$5,$H964/$G964,$H964-SUM($I964:W964)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>Y$5,$H964/$G964,$H964-SUM($I964:X964)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>Z$5,$H964/$G964,$H964-SUM($I964:Y964)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AA$5,$H964/$G964,$H964-SUM($I964:Z964)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AB$5,$H964/$G964,$H964-SUM($I964:AA964)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AC$5,$H964/$G964,$H964-SUM($I964:AB964)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AD$5,$H964/$G964,$H964-SUM($I964:AC964)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AE$5,$H964/$G964,$H964-SUM($I964:AD964)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AF$5,$H964/$G964,$H964-SUM($I964:AE964)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AG$5,$H964/$G964,$H964-SUM($I964:AF964)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AH$5,$H964/$G964,$H964-SUM($I964:AG964)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AI$5,$H964/$G964,$H964-SUM($I964:AH964)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AJ$5,$H964/$G964,$H964-SUM($I964:AI964)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AK$5,$H964/$G964,$H964-SUM($I964:AJ964)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AL$5,$H964/$G964,$H964-SUM($I964:AK964)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AM$5,$H964/$G964,$H964-SUM($I964:AL964)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AN$5,$H964/$G964,$H964-SUM($I964:AM964)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AO$5,$H964/$G964,$H964-SUM($I964:AN964)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AP$5,$H964/$G964,$H964-SUM($I964:AO964)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AQ$5,$H964/$G964,$H964-SUM($I964:AP964)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AR$5,$H964/$G964,$H964-SUM($I964:AQ964)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AS$5,$H964/$G964,$H964-SUM($I964:AR964)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AT$5,$H964/$G964,$H964-SUM($I964:AS964)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AU$5,$H964/$G964,$H964-SUM($I964:AT964)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AV$5,$H964/$G964,$H964-SUM($I964:AU964)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AW$5,$H964/$G964,$H964-SUM($I964:AV964)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AX$5,$H964/$G964,$H964-SUM($I964:AW964)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AY$5,$H964/$G964,$H964-SUM($I964:AX964)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>AZ$5,$H964/$G964,$H964-SUM($I964:AY964)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BA$5,$H964/$G964,$H964-SUM($I964:AZ964)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BB$5,$H964/$G964,$H964-SUM($I964:BA964)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BC$5,$H964/$G964,$H964-SUM($I964:BB964)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BD$5,$H964/$G964,$H964-SUM($I964:BC964)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BE$5,$H964/$G964,$H964-SUM($I964:BD964)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BF$5,$H964/$G964,$H964-SUM($I964:BE964)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BG$5,$H964/$G964,$H964-SUM($I964:BF964)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BH$5,$H964/$G964,$H964-SUM($I964:BG964)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BI$5,$H964/$G964,$H964-SUM($I964:BH964)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BJ$5,$H964/$G964,$H964-SUM($I964:BI964)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BK$5,$H964/$G964,$H964-SUM($I964:BJ964)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BL$5,$H964/$G964,$H964-SUM($I964:BK964)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BM$5,$H964/$G964,$H964-SUM($I964:BL964)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BN$5,$H964/$G964,$H964-SUM($I964:BM964)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BO$5,$H964/$G964,$H964-SUM($I964:BN964)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BP$5,$H964/$G964,$H964-SUM($I964:BO964)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BQ$5,$H964/$G964,$H964-SUM($I964:BP964)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BR$5,$H964/$G964,$H964-SUM($I964:BQ964)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BS$5,$H964/$G964,$H964-SUM($I964:BR964)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BT$5,$H964/$G964,$H964-SUM($I964:BS964)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BU$5,$H964/$G964,$H964-SUM($I964:BT964)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BV$5,$H964/$G964,$H964-SUM($I964:BU964)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BW$5,$H964/$G964,$H964-SUM($I964:BV964)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BX$5,$H964/$G964,$H964-SUM($I964:BW964)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BY$5,$H964/$G964,$H964-SUM($I964:BX964)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>BZ$5,$H964/$G964,$H964-SUM($I964:BY964)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>CA$5,$H964/$G964,$H964-SUM($I964:BZ964)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>CB$5,$H964/$G964,$H964-SUM($I964:CA964)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D964,$G964=\"n/a\"),0,IF(SUM($D964,$G964+0.5)>CC$5,$H964/$G964,$H964-SUM($I964:CB964)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>J$5,$H965/$G965,$H965-SUM($I965:I965)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>K$5,$H965/$G965,$H965-SUM($I965:J965)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>L$5,$H965/$G965,$H965-SUM($I965:K965)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>M$5,$H965/$G965,$H965-SUM($I965:L965)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>N$5,$H965/$G965,$H965-SUM($I965:M965)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>O$5,$H965/$G965,$H965-SUM($I965:N965)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>P$5,$H965/$G965,$H965-SUM($I965:O965)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>Q$5,$H965/$G965,$H965-SUM($I965:P965)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>R$5,$H965/$G965,$H965-SUM($I965:Q965)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>S$5,$H965/$G965,$H965-SUM($I965:R965)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>T$5,$H965/$G965,$H965-SUM($I965:S965)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>U$5,$H965/$G965,$H965-SUM($I965:T965)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>V$5,$H965/$G965,$H965-SUM($I965:U965)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>W$5,$H965/$G965,$H965-SUM($I965:V965)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>X$5,$H965/$G965,$H965-SUM($I965:W965)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>Y$5,$H965/$G965,$H965-SUM($I965:X965)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>Z$5,$H965/$G965,$H965-SUM($I965:Y965)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AA$5,$H965/$G965,$H965-SUM($I965:Z965)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AB$5,$H965/$G965,$H965-SUM($I965:AA965)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AC$5,$H965/$G965,$H965-SUM($I965:AB965)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AD$5,$H965/$G965,$H965-SUM($I965:AC965)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AE$5,$H965/$G965,$H965-SUM($I965:AD965)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AF$5,$H965/$G965,$H965-SUM($I965:AE965)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AG$5,$H965/$G965,$H965-SUM($I965:AF965)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AH$5,$H965/$G965,$H965-SUM($I965:AG965)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AI$5,$H965/$G965,$H965-SUM($I965:AH965)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AJ$5,$H965/$G965,$H965-SUM($I965:AI965)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AK$5,$H965/$G965,$H965-SUM($I965:AJ965)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AL$5,$H965/$G965,$H965-SUM($I965:AK965)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AM$5,$H965/$G965,$H965-SUM($I965:AL965)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AN$5,$H965/$G965,$H965-SUM($I965:AM965)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AO$5,$H965/$G965,$H965-SUM($I965:AN965)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AP$5,$H965/$G965,$H965-SUM($I965:AO965)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AQ$5,$H965/$G965,$H965-SUM($I965:AP965)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AR$5,$H965/$G965,$H965-SUM($I965:AQ965)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AS$5,$H965/$G965,$H965-SUM($I965:AR965)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AT$5,$H965/$G965,$H965-SUM($I965:AS965)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AU$5,$H965/$G965,$H965-SUM($I965:AT965)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AV$5,$H965/$G965,$H965-SUM($I965:AU965)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AW$5,$H965/$G965,$H965-SUM($I965:AV965)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AX$5,$H965/$G965,$H965-SUM($I965:AW965)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AY$5,$H965/$G965,$H965-SUM($I965:AX965)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>AZ$5,$H965/$G965,$H965-SUM($I965:AY965)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BA$5,$H965/$G965,$H965-SUM($I965:AZ965)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BB$5,$H965/$G965,$H965-SUM($I965:BA965)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BC$5,$H965/$G965,$H965-SUM($I965:BB965)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BD$5,$H965/$G965,$H965-SUM($I965:BC965)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BE$5,$H965/$G965,$H965-SUM($I965:BD965)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BF$5,$H965/$G965,$H965-SUM($I965:BE965)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BG$5,$H965/$G965,$H965-SUM($I965:BF965)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BH$5,$H965/$G965,$H965-SUM($I965:BG965)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BI$5,$H965/$G965,$H965-SUM($I965:BH965)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BJ$5,$H965/$G965,$H965-SUM($I965:BI965)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BK$5,$H965/$G965,$H965-SUM($I965:BJ965)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BL$5,$H965/$G965,$H965-SUM($I965:BK965)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BM$5,$H965/$G965,$H965-SUM($I965:BL965)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BN$5,$H965/$G965,$H965-SUM($I965:BM965)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BO$5,$H965/$G965,$H965-SUM($I965:BN965)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BP$5,$H965/$G965,$H965-SUM($I965:BO965)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BQ$5,$H965/$G965,$H965-SUM($I965:BP965)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BR$5,$H965/$G965,$H965-SUM($I965:BQ965)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BS$5,$H965/$G965,$H965-SUM($I965:BR965)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BT$5,$H965/$G965,$H965-SUM($I965:BS965)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BU$5,$H965/$G965,$H965-SUM($I965:BT965)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BV$5,$H965/$G965,$H965-SUM($I965:BU965)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BW$5,$H965/$G965,$H965-SUM($I965:BV965)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BX$5,$H965/$G965,$H965-SUM($I965:BW965)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BY$5,$H965/$G965,$H965-SUM($I965:BX965)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>BZ$5,$H965/$G965,$H965-SUM($I965:BY965)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>CA$5,$H965/$G965,$H965-SUM($I965:BZ965)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>CB$5,$H965/$G965,$H965-SUM($I965:CA965)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D965,$G965=\"n/a\"),0,IF(SUM($D965,$G965+0.5)>CC$5,$H965/$G965,$H965-SUM($I965:CB965)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>J$5,$H966/$G966,$H966-SUM($I966:I966)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>K$5,$H966/$G966,$H966-SUM($I966:J966)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>L$5,$H966/$G966,$H966-SUM($I966:K966)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>M$5,$H966/$G966,$H966-SUM($I966:L966)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>N$5,$H966/$G966,$H966-SUM($I966:M966)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>O$5,$H966/$G966,$H966-SUM($I966:N966)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>P$5,$H966/$G966,$H966-SUM($I966:O966)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>Q$5,$H966/$G966,$H966-SUM($I966:P966)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>R$5,$H966/$G966,$H966-SUM($I966:Q966)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>S$5,$H966/$G966,$H966-SUM($I966:R966)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>T$5,$H966/$G966,$H966-SUM($I966:S966)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>U$5,$H966/$G966,$H966-SUM($I966:T966)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>V$5,$H966/$G966,$H966-SUM($I966:U966)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>W$5,$H966/$G966,$H966-SUM($I966:V966)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>X$5,$H966/$G966,$H966-SUM($I966:W966)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>Y$5,$H966/$G966,$H966-SUM($I966:X966)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>Z$5,$H966/$G966,$H966-SUM($I966:Y966)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AA$5,$H966/$G966,$H966-SUM($I966:Z966)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AB$5,$H966/$G966,$H966-SUM($I966:AA966)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AC$5,$H966/$G966,$H966-SUM($I966:AB966)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AD$5,$H966/$G966,$H966-SUM($I966:AC966)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AE$5,$H966/$G966,$H966-SUM($I966:AD966)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AF$5,$H966/$G966,$H966-SUM($I966:AE966)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AG$5,$H966/$G966,$H966-SUM($I966:AF966)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AH$5,$H966/$G966,$H966-SUM($I966:AG966)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AI$5,$H966/$G966,$H966-SUM($I966:AH966)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AJ$5,$H966/$G966,$H966-SUM($I966:AI966)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AK$5,$H966/$G966,$H966-SUM($I966:AJ966)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AL$5,$H966/$G966,$H966-SUM($I966:AK966)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AM$5,$H966/$G966,$H966-SUM($I966:AL966)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AN$5,$H966/$G966,$H966-SUM($I966:AM966)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AO$5,$H966/$G966,$H966-SUM($I966:AN966)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AP$5,$H966/$G966,$H966-SUM($I966:AO966)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AQ$5,$H966/$G966,$H966-SUM($I966:AP966)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AR$5,$H966/$G966,$H966-SUM($I966:AQ966)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AS$5,$H966/$G966,$H966-SUM($I966:AR966)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AT$5,$H966/$G966,$H966-SUM($I966:AS966)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AU$5,$H966/$G966,$H966-SUM($I966:AT966)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AV$5,$H966/$G966,$H966-SUM($I966:AU966)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AW$5,$H966/$G966,$H966-SUM($I966:AV966)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AX$5,$H966/$G966,$H966-SUM($I966:AW966)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AY$5,$H966/$G966,$H966-SUM($I966:AX966)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>AZ$5,$H966/$G966,$H966-SUM($I966:AY966)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BA$5,$H966/$G966,$H966-SUM($I966:AZ966)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BB$5,$H966/$G966,$H966-SUM($I966:BA966)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BC$5,$H966/$G966,$H966-SUM($I966:BB966)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BD$5,$H966/$G966,$H966-SUM($I966:BC966)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BE$5,$H966/$G966,$H966-SUM($I966:BD966)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BF$5,$H966/$G966,$H966-SUM($I966:BE966)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BG$5,$H966/$G966,$H966-SUM($I966:BF966)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BH$5,$H966/$G966,$H966-SUM($I966:BG966)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BI$5,$H966/$G966,$H966-SUM($I966:BH966)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BJ$5,$H966/$G966,$H966-SUM($I966:BI966)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BK$5,$H966/$G966,$H966-SUM($I966:BJ966)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BL$5,$H966/$G966,$H966-SUM($I966:BK966)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BM$5,$H966/$G966,$H966-SUM($I966:BL966)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BN$5,$H966/$G966,$H966-SUM($I966:BM966)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BO$5,$H966/$G966,$H966-SUM($I966:BN966)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BP$5,$H966/$G966,$H966-SUM($I966:BO966)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BQ$5,$H966/$G966,$H966-SUM($I966:BP966)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BR$5,$H966/$G966,$H966-SUM($I966:BQ966)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BS$5,$H966/$G966,$H966-SUM($I966:BR966)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BT$5,$H966/$G966,$H966-SUM($I966:BS966)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BU$5,$H966/$G966,$H966-SUM($I966:BT966)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BV$5,$H966/$G966,$H966-SUM($I966:BU966)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BW$5,$H966/$G966,$H966-SUM($I966:BV966)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BX$5,$H966/$G966,$H966-SUM($I966:BW966)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BY$5,$H966/$G966,$H966-SUM($I966:BX966)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>BZ$5,$H966/$G966,$H966-SUM($I966:BY966)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>CA$5,$H966/$G966,$H966-SUM($I966:BZ966)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>CB$5,$H966/$G966,$H966-SUM($I966:CA966)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D966,$G966=\"n/a\"),0,IF(SUM($D966,$G966+0.5)>CC$5,$H966/$G966,$H966-SUM($I966:CB966)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>J$5,$H967/$G967,$H967-SUM($I967:I967)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>K$5,$H967/$G967,$H967-SUM($I967:J967)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>L$5,$H967/$G967,$H967-SUM($I967:K967)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>M$5,$H967/$G967,$H967-SUM($I967:L967)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>N$5,$H967/$G967,$H967-SUM($I967:M967)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>O$5,$H967/$G967,$H967-SUM($I967:N967)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>P$5,$H967/$G967,$H967-SUM($I967:O967)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>Q$5,$H967/$G967,$H967-SUM($I967:P967)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>R$5,$H967/$G967,$H967-SUM($I967:Q967)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>S$5,$H967/$G967,$H967-SUM($I967:R967)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>T$5,$H967/$G967,$H967-SUM($I967:S967)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>U$5,$H967/$G967,$H967-SUM($I967:T967)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>V$5,$H967/$G967,$H967-SUM($I967:U967)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>W$5,$H967/$G967,$H967-SUM($I967:V967)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>X$5,$H967/$G967,$H967-SUM($I967:W967)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>Y$5,$H967/$G967,$H967-SUM($I967:X967)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>Z$5,$H967/$G967,$H967-SUM($I967:Y967)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AA$5,$H967/$G967,$H967-SUM($I967:Z967)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AB$5,$H967/$G967,$H967-SUM($I967:AA967)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AC$5,$H967/$G967,$H967-SUM($I967:AB967)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AD$5,$H967/$G967,$H967-SUM($I967:AC967)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AE$5,$H967/$G967,$H967-SUM($I967:AD967)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AF$5,$H967/$G967,$H967-SUM($I967:AE967)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AG$5,$H967/$G967,$H967-SUM($I967:AF967)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AH$5,$H967/$G967,$H967-SUM($I967:AG967)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AI$5,$H967/$G967,$H967-SUM($I967:AH967)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AJ$5,$H967/$G967,$H967-SUM($I967:AI967)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AK$5,$H967/$G967,$H967-SUM($I967:AJ967)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AL$5,$H967/$G967,$H967-SUM($I967:AK967)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AM$5,$H967/$G967,$H967-SUM($I967:AL967)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AN$5,$H967/$G967,$H967-SUM($I967:AM967)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AO$5,$H967/$G967,$H967-SUM($I967:AN967)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AP$5,$H967/$G967,$H967-SUM($I967:AO967)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AQ$5,$H967/$G967,$H967-SUM($I967:AP967)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AR$5,$H967/$G967,$H967-SUM($I967:AQ967)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AS$5,$H967/$G967,$H967-SUM($I967:AR967)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AT$5,$H967/$G967,$H967-SUM($I967:AS967)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AU$5,$H967/$G967,$H967-SUM($I967:AT967)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AV$5,$H967/$G967,$H967-SUM($I967:AU967)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AW$5,$H967/$G967,$H967-SUM($I967:AV967)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AX$5,$H967/$G967,$H967-SUM($I967:AW967)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AY$5,$H967/$G967,$H967-SUM($I967:AX967)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>AZ$5,$H967/$G967,$H967-SUM($I967:AY967)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BA$5,$H967/$G967,$H967-SUM($I967:AZ967)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BB$5,$H967/$G967,$H967-SUM($I967:BA967)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BC$5,$H967/$G967,$H967-SUM($I967:BB967)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BD$5,$H967/$G967,$H967-SUM($I967:BC967)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BE$5,$H967/$G967,$H967-SUM($I967:BD967)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BF$5,$H967/$G967,$H967-SUM($I967:BE967)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BG$5,$H967/$G967,$H967-SUM($I967:BF967)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BH$5,$H967/$G967,$H967-SUM($I967:BG967)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BI$5,$H967/$G967,$H967-SUM($I967:BH967)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BJ$5,$H967/$G967,$H967-SUM($I967:BI967)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BK$5,$H967/$G967,$H967-SUM($I967:BJ967)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BL$5,$H967/$G967,$H967-SUM($I967:BK967)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BM$5,$H967/$G967,$H967-SUM($I967:BL967)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BN$5,$H967/$G967,$H967-SUM($I967:BM967)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BO$5,$H967/$G967,$H967-SUM($I967:BN967)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BP$5,$H967/$G967,$H967-SUM($I967:BO967)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BQ$5,$H967/$G967,$H967-SUM($I967:BP967)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BR$5,$H967/$G967,$H967-SUM($I967:BQ967)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BS$5,$H967/$G967,$H967-SUM($I967:BR967)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BT$5,$H967/$G967,$H967-SUM($I967:BS967)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BU$5,$H967/$G967,$H967-SUM($I967:BT967)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BV$5,$H967/$G967,$H967-SUM($I967:BU967)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BW$5,$H967/$G967,$H967-SUM($I967:BV967)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BX$5,$H967/$G967,$H967-SUM($I967:BW967)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BY$5,$H967/$G967,$H967-SUM($I967:BX967)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>BZ$5,$H967/$G967,$H967-SUM($I967:BY967)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>CA$5,$H967/$G967,$H967-SUM($I967:BZ967)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>CB$5,$H967/$G967,$H967-SUM($I967:CA967)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D967,$G967=\"n/a\"),0,IF(SUM($D967,$G967+0.5)>CC$5,$H967/$G967,$H967-SUM($I967:CB967)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>J$5,$H968/$G968,$H968-SUM($I968:I968)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>K$5,$H968/$G968,$H968-SUM($I968:J968)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>L$5,$H968/$G968,$H968-SUM($I968:K968)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>M$5,$H968/$G968,$H968-SUM($I968:L968)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>N$5,$H968/$G968,$H968-SUM($I968:M968)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>O$5,$H968/$G968,$H968-SUM($I968:N968)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>P$5,$H968/$G968,$H968-SUM($I968:O968)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>Q$5,$H968/$G968,$H968-SUM($I968:P968)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>R$5,$H968/$G968,$H968-SUM($I968:Q968)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>S$5,$H968/$G968,$H968-SUM($I968:R968)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>T$5,$H968/$G968,$H968-SUM($I968:S968)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>U$5,$H968/$G968,$H968-SUM($I968:T968)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>V$5,$H968/$G968,$H968-SUM($I968:U968)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>W$5,$H968/$G968,$H968-SUM($I968:V968)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>X$5,$H968/$G968,$H968-SUM($I968:W968)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>Y$5,$H968/$G968,$H968-SUM($I968:X968)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>Z$5,$H968/$G968,$H968-SUM($I968:Y968)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AA$5,$H968/$G968,$H968-SUM($I968:Z968)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AB$5,$H968/$G968,$H968-SUM($I968:AA968)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AC$5,$H968/$G968,$H968-SUM($I968:AB968)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AD$5,$H968/$G968,$H968-SUM($I968:AC968)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AE$5,$H968/$G968,$H968-SUM($I968:AD968)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AF$5,$H968/$G968,$H968-SUM($I968:AE968)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AG$5,$H968/$G968,$H968-SUM($I968:AF968)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AH$5,$H968/$G968,$H968-SUM($I968:AG968)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AI$5,$H968/$G968,$H968-SUM($I968:AH968)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AJ$5,$H968/$G968,$H968-SUM($I968:AI968)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AK$5,$H968/$G968,$H968-SUM($I968:AJ968)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AL$5,$H968/$G968,$H968-SUM($I968:AK968)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AM$5,$H968/$G968,$H968-SUM($I968:AL968)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AN$5,$H968/$G968,$H968-SUM($I968:AM968)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AO$5,$H968/$G968,$H968-SUM($I968:AN968)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AP$5,$H968/$G968,$H968-SUM($I968:AO968)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AQ$5,$H968/$G968,$H968-SUM($I968:AP968)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AR$5,$H968/$G968,$H968-SUM($I968:AQ968)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AS$5,$H968/$G968,$H968-SUM($I968:AR968)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AT$5,$H968/$G968,$H968-SUM($I968:AS968)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AU$5,$H968/$G968,$H968-SUM($I968:AT968)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AV$5,$H968/$G968,$H968-SUM($I968:AU968)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AW$5,$H968/$G968,$H968-SUM($I968:AV968)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AX$5,$H968/$G968,$H968-SUM($I968:AW968)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AY$5,$H968/$G968,$H968-SUM($I968:AX968)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>AZ$5,$H968/$G968,$H968-SUM($I968:AY968)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BA$5,$H968/$G968,$H968-SUM($I968:AZ968)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BB$5,$H968/$G968,$H968-SUM($I968:BA968)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BC$5,$H968/$G968,$H968-SUM($I968:BB968)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BD$5,$H968/$G968,$H968-SUM($I968:BC968)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BE$5,$H968/$G968,$H968-SUM($I968:BD968)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BF$5,$H968/$G968,$H968-SUM($I968:BE968)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BG$5,$H968/$G968,$H968-SUM($I968:BF968)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BH$5,$H968/$G968,$H968-SUM($I968:BG968)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BI$5,$H968/$G968,$H968-SUM($I968:BH968)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BJ$5,$H968/$G968,$H968-SUM($I968:BI968)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BK$5,$H968/$G968,$H968-SUM($I968:BJ968)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BL$5,$H968/$G968,$H968-SUM($I968:BK968)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BM$5,$H968/$G968,$H968-SUM($I968:BL968)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BN$5,$H968/$G968,$H968-SUM($I968:BM968)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BO$5,$H968/$G968,$H968-SUM($I968:BN968)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BP$5,$H968/$G968,$H968-SUM($I968:BO968)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BQ$5,$H968/$G968,$H968-SUM($I968:BP968)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BR$5,$H968/$G968,$H968-SUM($I968:BQ968)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BS$5,$H968/$G968,$H968-SUM($I968:BR968)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BT$5,$H968/$G968,$H968-SUM($I968:BS968)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BU$5,$H968/$G968,$H968-SUM($I968:BT968)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BV$5,$H968/$G968,$H968-SUM($I968:BU968)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BW$5,$H968/$G968,$H968-SUM($I968:BV968)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BX$5,$H968/$G968,$H968-SUM($I968:BW968)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BY$5,$H968/$G968,$H968-SUM($I968:BX968)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>BZ$5,$H968/$G968,$H968-SUM($I968:BY968)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>CA$5,$H968/$G968,$H968-SUM($I968:BZ968)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>CB$5,$H968/$G968,$H968-SUM($I968:CA968)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D968,$G968=\"n/a\"),0,IF(SUM($D968,$G968+0.5)>CC$5,$H968/$G968,$H968-SUM($I968:CB968)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>J$5,$H969/$G969,$H969-SUM($I969:I969)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>K$5,$H969/$G969,$H969-SUM($I969:J969)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>L$5,$H969/$G969,$H969-SUM($I969:K969)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>M$5,$H969/$G969,$H969-SUM($I969:L969)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>N$5,$H969/$G969,$H969-SUM($I969:M969)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>O$5,$H969/$G969,$H969-SUM($I969:N969)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>P$5,$H969/$G969,$H969-SUM($I969:O969)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>Q$5,$H969/$G969,$H969-SUM($I969:P969)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>R$5,$H969/$G969,$H969-SUM($I969:Q969)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>S$5,$H969/$G969,$H969-SUM($I969:R969)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>T$5,$H969/$G969,$H969-SUM($I969:S969)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>U$5,$H969/$G969,$H969-SUM($I969:T969)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>V$5,$H969/$G969,$H969-SUM($I969:U969)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>W$5,$H969/$G969,$H969-SUM($I969:V969)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>X$5,$H969/$G969,$H969-SUM($I969:W969)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>Y$5,$H969/$G969,$H969-SUM($I969:X969)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>Z$5,$H969/$G969,$H969-SUM($I969:Y969)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AA$5,$H969/$G969,$H969-SUM($I969:Z969)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AB$5,$H969/$G969,$H969-SUM($I969:AA969)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AC$5,$H969/$G969,$H969-SUM($I969:AB969)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AD$5,$H969/$G969,$H969-SUM($I969:AC969)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AE$5,$H969/$G969,$H969-SUM($I969:AD969)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AF$5,$H969/$G969,$H969-SUM($I969:AE969)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AG$5,$H969/$G969,$H969-SUM($I969:AF969)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AH$5,$H969/$G969,$H969-SUM($I969:AG969)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AI$5,$H969/$G969,$H969-SUM($I969:AH969)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AJ$5,$H969/$G969,$H969-SUM($I969:AI969)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AK$5,$H969/$G969,$H969-SUM($I969:AJ969)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AL$5,$H969/$G969,$H969-SUM($I969:AK969)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AM$5,$H969/$G969,$H969-SUM($I969:AL969)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AN$5,$H969/$G969,$H969-SUM($I969:AM969)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AO$5,$H969/$G969,$H969-SUM($I969:AN969)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AP$5,$H969/$G969,$H969-SUM($I969:AO969)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AQ$5,$H969/$G969,$H969-SUM($I969:AP969)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AR$5,$H969/$G969,$H969-SUM($I969:AQ969)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AS$5,$H969/$G969,$H969-SUM($I969:AR969)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AT$5,$H969/$G969,$H969-SUM($I969:AS969)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AU$5,$H969/$G969,$H969-SUM($I969:AT969)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AV$5,$H969/$G969,$H969-SUM($I969:AU969)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AW$5,$H969/$G969,$H969-SUM($I969:AV969)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AX$5,$H969/$G969,$H969-SUM($I969:AW969)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AY$5,$H969/$G969,$H969-SUM($I969:AX969)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>AZ$5,$H969/$G969,$H969-SUM($I969:AY969)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BA$5,$H969/$G969,$H969-SUM($I969:AZ969)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BB$5,$H969/$G969,$H969-SUM($I969:BA969)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BC$5,$H969/$G969,$H969-SUM($I969:BB969)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BD$5,$H969/$G969,$H969-SUM($I969:BC969)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BE$5,$H969/$G969,$H969-SUM($I969:BD969)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BF$5,$H969/$G969,$H969-SUM($I969:BE969)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BG$5,$H969/$G969,$H969-SUM($I969:BF969)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BH$5,$H969/$G969,$H969-SUM($I969:BG969)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BI$5,$H969/$G969,$H969-SUM($I969:BH969)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BJ$5,$H969/$G969,$H969-SUM($I969:BI969)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BK$5,$H969/$G969,$H969-SUM($I969:BJ969)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BL$5,$H969/$G969,$H969-SUM($I969:BK969)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BM$5,$H969/$G969,$H969-SUM($I969:BL969)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BN$5,$H969/$G969,$H969-SUM($I969:BM969)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BO$5,$H969/$G969,$H969-SUM($I969:BN969)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BP$5,$H969/$G969,$H969-SUM($I969:BO969)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BQ$5,$H969/$G969,$H969-SUM($I969:BP969)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BR$5,$H969/$G969,$H969-SUM($I969:BQ969)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BS$5,$H969/$G969,$H969-SUM($I969:BR969)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BT$5,$H969/$G969,$H969-SUM($I969:BS969)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BU$5,$H969/$G969,$H969-SUM($I969:BT969)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BV$5,$H969/$G969,$H969-SUM($I969:BU969)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BW$5,$H969/$G969,$H969-SUM($I969:BV969)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BX$5,$H969/$G969,$H969-SUM($I969:BW969)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BY$5,$H969/$G969,$H969-SUM($I969:BX969)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>BZ$5,$H969/$G969,$H969-SUM($I969:BY969)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>CA$5,$H969/$G969,$H969-SUM($I969:BZ969)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>CB$5,$H969/$G969,$H969-SUM($I969:CA969)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D969,$G969=\"n/a\"),0,IF(SUM($D969,$G969+0.5)>CC$5,$H969/$G969,$H969-SUM($I969:CB969)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>J$5,$H970/$G970,$H970-SUM($I970:I970)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>K$5,$H970/$G970,$H970-SUM($I970:J970)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>L$5,$H970/$G970,$H970-SUM($I970:K970)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>M$5,$H970/$G970,$H970-SUM($I970:L970)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>N$5,$H970/$G970,$H970-SUM($I970:M970)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>O$5,$H970/$G970,$H970-SUM($I970:N970)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>P$5,$H970/$G970,$H970-SUM($I970:O970)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>Q$5,$H970/$G970,$H970-SUM($I970:P970)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>R$5,$H970/$G970,$H970-SUM($I970:Q970)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>S$5,$H970/$G970,$H970-SUM($I970:R970)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>T$5,$H970/$G970,$H970-SUM($I970:S970)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>U$5,$H970/$G970,$H970-SUM($I970:T970)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>V$5,$H970/$G970,$H970-SUM($I970:U970)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>W$5,$H970/$G970,$H970-SUM($I970:V970)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>X$5,$H970/$G970,$H970-SUM($I970:W970)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>Y$5,$H970/$G970,$H970-SUM($I970:X970)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>Z$5,$H970/$G970,$H970-SUM($I970:Y970)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AA$5,$H970/$G970,$H970-SUM($I970:Z970)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AB$5,$H970/$G970,$H970-SUM($I970:AA970)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AC$5,$H970/$G970,$H970-SUM($I970:AB970)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AD$5,$H970/$G970,$H970-SUM($I970:AC970)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AE$5,$H970/$G970,$H970-SUM($I970:AD970)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AF$5,$H970/$G970,$H970-SUM($I970:AE970)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AG$5,$H970/$G970,$H970-SUM($I970:AF970)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AH$5,$H970/$G970,$H970-SUM($I970:AG970)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AI$5,$H970/$G970,$H970-SUM($I970:AH970)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AJ$5,$H970/$G970,$H970-SUM($I970:AI970)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AK$5,$H970/$G970,$H970-SUM($I970:AJ970)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AL$5,$H970/$G970,$H970-SUM($I970:AK970)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AM$5,$H970/$G970,$H970-SUM($I970:AL970)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AN$5,$H970/$G970,$H970-SUM($I970:AM970)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AO$5,$H970/$G970,$H970-SUM($I970:AN970)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AP$5,$H970/$G970,$H970-SUM($I970:AO970)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AQ$5,$H970/$G970,$H970-SUM($I970:AP970)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AR$5,$H970/$G970,$H970-SUM($I970:AQ970)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AS$5,$H970/$G970,$H970-SUM($I970:AR970)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AT$5,$H970/$G970,$H970-SUM($I970:AS970)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AU$5,$H970/$G970,$H970-SUM($I970:AT970)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AV$5,$H970/$G970,$H970-SUM($I970:AU970)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AW$5,$H970/$G970,$H970-SUM($I970:AV970)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AX$5,$H970/$G970,$H970-SUM($I970:AW970)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AY$5,$H970/$G970,$H970-SUM($I970:AX970)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>AZ$5,$H970/$G970,$H970-SUM($I970:AY970)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BA$5,$H970/$G970,$H970-SUM($I970:AZ970)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BB$5,$H970/$G970,$H970-SUM($I970:BA970)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BC$5,$H970/$G970,$H970-SUM($I970:BB970)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BD$5,$H970/$G970,$H970-SUM($I970:BC970)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BE$5,$H970/$G970,$H970-SUM($I970:BD970)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BF$5,$H970/$G970,$H970-SUM($I970:BE970)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BG$5,$H970/$G970,$H970-SUM($I970:BF970)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BH$5,$H970/$G970,$H970-SUM($I970:BG970)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BI$5,$H970/$G970,$H970-SUM($I970:BH970)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BJ$5,$H970/$G970,$H970-SUM($I970:BI970)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BK$5,$H970/$G970,$H970-SUM($I970:BJ970)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BL$5,$H970/$G970,$H970-SUM($I970:BK970)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BM$5,$H970/$G970,$H970-SUM($I970:BL970)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BN$5,$H970/$G970,$H970-SUM($I970:BM970)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BO$5,$H970/$G970,$H970-SUM($I970:BN970)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BP$5,$H970/$G970,$H970-SUM($I970:BO970)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BQ$5,$H970/$G970,$H970-SUM($I970:BP970)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BR$5,$H970/$G970,$H970-SUM($I970:BQ970)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BS$5,$H970/$G970,$H970-SUM($I970:BR970)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BT$5,$H970/$G970,$H970-SUM($I970:BS970)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BU$5,$H970/$G970,$H970-SUM($I970:BT970)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BV$5,$H970/$G970,$H970-SUM($I970:BU970)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BW$5,$H970/$G970,$H970-SUM($I970:BV970)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BX$5,$H970/$G970,$H970-SUM($I970:BW970)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BY$5,$H970/$G970,$H970-SUM($I970:BX970)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>BZ$5,$H970/$G970,$H970-SUM($I970:BY970)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>CA$5,$H970/$G970,$H970-SUM($I970:BZ970)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>CB$5,$H970/$G970,$H970-SUM($I970:CA970)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D970,$G970=\"n/a\"),0,IF(SUM($D970,$G970+0.5)>CC$5,$H970/$G970,$H970-SUM($I970:CB970)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>J$5,$H971/$G971,$H971-SUM($I971:I971)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>K$5,$H971/$G971,$H971-SUM($I971:J971)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>L$5,$H971/$G971,$H971-SUM($I971:K971)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>M$5,$H971/$G971,$H971-SUM($I971:L971)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>N$5,$H971/$G971,$H971-SUM($I971:M971)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>O$5,$H971/$G971,$H971-SUM($I971:N971)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>P$5,$H971/$G971,$H971-SUM($I971:O971)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>Q$5,$H971/$G971,$H971-SUM($I971:P971)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>R$5,$H971/$G971,$H971-SUM($I971:Q971)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>S$5,$H971/$G971,$H971-SUM($I971:R971)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>T$5,$H971/$G971,$H971-SUM($I971:S971)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>U$5,$H971/$G971,$H971-SUM($I971:T971)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>V$5,$H971/$G971,$H971-SUM($I971:U971)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>W$5,$H971/$G971,$H971-SUM($I971:V971)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>X$5,$H971/$G971,$H971-SUM($I971:W971)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>Y$5,$H971/$G971,$H971-SUM($I971:X971)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>Z$5,$H971/$G971,$H971-SUM($I971:Y971)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AA$5,$H971/$G971,$H971-SUM($I971:Z971)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AB$5,$H971/$G971,$H971-SUM($I971:AA971)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AC$5,$H971/$G971,$H971-SUM($I971:AB971)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AD$5,$H971/$G971,$H971-SUM($I971:AC971)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AE$5,$H971/$G971,$H971-SUM($I971:AD971)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AF$5,$H971/$G971,$H971-SUM($I971:AE971)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AG$5,$H971/$G971,$H971-SUM($I971:AF971)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AH$5,$H971/$G971,$H971-SUM($I971:AG971)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AI$5,$H971/$G971,$H971-SUM($I971:AH971)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AJ$5,$H971/$G971,$H971-SUM($I971:AI971)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AK$5,$H971/$G971,$H971-SUM($I971:AJ971)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AL$5,$H971/$G971,$H971-SUM($I971:AK971)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AM$5,$H971/$G971,$H971-SUM($I971:AL971)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AN$5,$H971/$G971,$H971-SUM($I971:AM971)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AO$5,$H971/$G971,$H971-SUM($I971:AN971)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AP$5,$H971/$G971,$H971-SUM($I971:AO971)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AQ$5,$H971/$G971,$H971-SUM($I971:AP971)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AR$5,$H971/$G971,$H971-SUM($I971:AQ971)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AS$5,$H971/$G971,$H971-SUM($I971:AR971)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AT$5,$H971/$G971,$H971-SUM($I971:AS971)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AU$5,$H971/$G971,$H971-SUM($I971:AT971)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AV$5,$H971/$G971,$H971-SUM($I971:AU971)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AW$5,$H971/$G971,$H971-SUM($I971:AV971)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AX$5,$H971/$G971,$H971-SUM($I971:AW971)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AY$5,$H971/$G971,$H971-SUM($I971:AX971)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>AZ$5,$H971/$G971,$H971-SUM($I971:AY971)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BA$5,$H971/$G971,$H971-SUM($I971:AZ971)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BB$5,$H971/$G971,$H971-SUM($I971:BA971)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BC$5,$H971/$G971,$H971-SUM($I971:BB971)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BD$5,$H971/$G971,$H971-SUM($I971:BC971)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BE$5,$H971/$G971,$H971-SUM($I971:BD971)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BF$5,$H971/$G971,$H971-SUM($I971:BE971)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BG$5,$H971/$G971,$H971-SUM($I971:BF971)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BH$5,$H971/$G971,$H971-SUM($I971:BG971)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BI$5,$H971/$G971,$H971-SUM($I971:BH971)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BJ$5,$H971/$G971,$H971-SUM($I971:BI971)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BK$5,$H971/$G971,$H971-SUM($I971:BJ971)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BL$5,$H971/$G971,$H971-SUM($I971:BK971)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BM$5,$H971/$G971,$H971-SUM($I971:BL971)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BN$5,$H971/$G971,$H971-SUM($I971:BM971)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BO$5,$H971/$G971,$H971-SUM($I971:BN971)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BP$5,$H971/$G971,$H971-SUM($I971:BO971)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BQ$5,$H971/$G971,$H971-SUM($I971:BP971)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BR$5,$H971/$G971,$H971-SUM($I971:BQ971)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BS$5,$H971/$G971,$H971-SUM($I971:BR971)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BT$5,$H971/$G971,$H971-SUM($I971:BS971)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BU$5,$H971/$G971,$H971-SUM($I971:BT971)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BV$5,$H971/$G971,$H971-SUM($I971:BU971)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BW$5,$H971/$G971,$H971-SUM($I971:BV971)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BX$5,$H971/$G971,$H971-SUM($I971:BW971)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BY$5,$H971/$G971,$H971-SUM($I971:BX971)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>BZ$5,$H971/$G971,$H971-SUM($I971:BY971)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>CA$5,$H971/$G971,$H971-SUM($I971:BZ971)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>CB$5,$H971/$G971,$H971-SUM($I971:CA971)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D971,$G971=\"n/a\"),0,IF(SUM($D971,$G971+0.5)>CC$5,$H971/$G971,$H971-SUM($I971:CB971)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>J$5,$H972/$G972,$H972-SUM($I972:I972)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>K$5,$H972/$G972,$H972-SUM($I972:J972)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>L$5,$H972/$G972,$H972-SUM($I972:K972)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>M$5,$H972/$G972,$H972-SUM($I972:L972)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>N$5,$H972/$G972,$H972-SUM($I972:M972)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>O$5,$H972/$G972,$H972-SUM($I972:N972)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>P$5,$H972/$G972,$H972-SUM($I972:O972)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>Q$5,$H972/$G972,$H972-SUM($I972:P972)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>R$5,$H972/$G972,$H972-SUM($I972:Q972)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>S$5,$H972/$G972,$H972-SUM($I972:R972)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>T$5,$H972/$G972,$H972-SUM($I972:S972)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>U$5,$H972/$G972,$H972-SUM($I972:T972)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>V$5,$H972/$G972,$H972-SUM($I972:U972)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>W$5,$H972/$G972,$H972-SUM($I972:V972)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>X$5,$H972/$G972,$H972-SUM($I972:W972)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>Y$5,$H972/$G972,$H972-SUM($I972:X972)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>Z$5,$H972/$G972,$H972-SUM($I972:Y972)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AA$5,$H972/$G972,$H972-SUM($I972:Z972)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AB$5,$H972/$G972,$H972-SUM($I972:AA972)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AC$5,$H972/$G972,$H972-SUM($I972:AB972)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AD$5,$H972/$G972,$H972-SUM($I972:AC972)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AE$5,$H972/$G972,$H972-SUM($I972:AD972)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AF$5,$H972/$G972,$H972-SUM($I972:AE972)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AG$5,$H972/$G972,$H972-SUM($I972:AF972)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AH$5,$H972/$G972,$H972-SUM($I972:AG972)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AI$5,$H972/$G972,$H972-SUM($I972:AH972)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AJ$5,$H972/$G972,$H972-SUM($I972:AI972)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AK$5,$H972/$G972,$H972-SUM($I972:AJ972)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AL$5,$H972/$G972,$H972-SUM($I972:AK972)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AM$5,$H972/$G972,$H972-SUM($I972:AL972)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AN$5,$H972/$G972,$H972-SUM($I972:AM972)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AO$5,$H972/$G972,$H972-SUM($I972:AN972)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AP$5,$H972/$G972,$H972-SUM($I972:AO972)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AQ$5,$H972/$G972,$H972-SUM($I972:AP972)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AR$5,$H972/$G972,$H972-SUM($I972:AQ972)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AS$5,$H972/$G972,$H972-SUM($I972:AR972)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AT$5,$H972/$G972,$H972-SUM($I972:AS972)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AU$5,$H972/$G972,$H972-SUM($I972:AT972)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AV$5,$H972/$G972,$H972-SUM($I972:AU972)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AW$5,$H972/$G972,$H972-SUM($I972:AV972)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AX$5,$H972/$G972,$H972-SUM($I972:AW972)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AY$5,$H972/$G972,$H972-SUM($I972:AX972)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>AZ$5,$H972/$G972,$H972-SUM($I972:AY972)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BA$5,$H972/$G972,$H972-SUM($I972:AZ972)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BB$5,$H972/$G972,$H972-SUM($I972:BA972)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BC$5,$H972/$G972,$H972-SUM($I972:BB972)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BD$5,$H972/$G972,$H972-SUM($I972:BC972)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BE$5,$H972/$G972,$H972-SUM($I972:BD972)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BF$5,$H972/$G972,$H972-SUM($I972:BE972)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BG$5,$H972/$G972,$H972-SUM($I972:BF972)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BH$5,$H972/$G972,$H972-SUM($I972:BG972)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BI$5,$H972/$G972,$H972-SUM($I972:BH972)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BJ$5,$H972/$G972,$H972-SUM($I972:BI972)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BK$5,$H972/$G972,$H972-SUM($I972:BJ972)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BL$5,$H972/$G972,$H972-SUM($I972:BK972)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BM$5,$H972/$G972,$H972-SUM($I972:BL972)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BN$5,$H972/$G972,$H972-SUM($I972:BM972)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BO$5,$H972/$G972,$H972-SUM($I972:BN972)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BP$5,$H972/$G972,$H972-SUM($I972:BO972)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BQ$5,$H972/$G972,$H972-SUM($I972:BP972)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BR$5,$H972/$G972,$H972-SUM($I972:BQ972)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BS$5,$H972/$G972,$H972-SUM($I972:BR972)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BT$5,$H972/$G972,$H972-SUM($I972:BS972)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BU$5,$H972/$G972,$H972-SUM($I972:BT972)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BV$5,$H972/$G972,$H972-SUM($I972:BU972)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BW$5,$H972/$G972,$H972-SUM($I972:BV972)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BX$5,$H972/$G972,$H972-SUM($I972:BW972)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BY$5,$H972/$G972,$H972-SUM($I972:BX972)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>BZ$5,$H972/$G972,$H972-SUM($I972:BY972)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>CA$5,$H972/$G972,$H972-SUM($I972:BZ972)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>CB$5,$H972/$G972,$H972-SUM($I972:CA972)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D972,$G972=\"n/a\"),0,IF(SUM($D972,$G972+0.5)>CC$5,$H972/$G972,$H972-SUM($I972:CB972)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>J$5,$H973/$G973,$H973-SUM($I973:I973)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>K$5,$H973/$G973,$H973-SUM($I973:J973)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>L$5,$H973/$G973,$H973-SUM($I973:K973)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>M$5,$H973/$G973,$H973-SUM($I973:L973)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>N$5,$H973/$G973,$H973-SUM($I973:M973)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>O$5,$H973/$G973,$H973-SUM($I973:N973)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>P$5,$H973/$G973,$H973-SUM($I973:O973)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>Q$5,$H973/$G973,$H973-SUM($I973:P973)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>R$5,$H973/$G973,$H973-SUM($I973:Q973)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>S$5,$H973/$G973,$H973-SUM($I973:R973)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>T$5,$H973/$G973,$H973-SUM($I973:S973)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>U$5,$H973/$G973,$H973-SUM($I973:T973)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>V$5,$H973/$G973,$H973-SUM($I973:U973)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>W$5,$H973/$G973,$H973-SUM($I973:V973)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>X$5,$H973/$G973,$H973-SUM($I973:W973)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>Y$5,$H973/$G973,$H973-SUM($I973:X973)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>Z$5,$H973/$G973,$H973-SUM($I973:Y973)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AA$5,$H973/$G973,$H973-SUM($I973:Z973)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AB$5,$H973/$G973,$H973-SUM($I973:AA973)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AC$5,$H973/$G973,$H973-SUM($I973:AB973)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AD$5,$H973/$G973,$H973-SUM($I973:AC973)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AE$5,$H973/$G973,$H973-SUM($I973:AD973)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AF$5,$H973/$G973,$H973-SUM($I973:AE973)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AG$5,$H973/$G973,$H973-SUM($I973:AF973)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AH$5,$H973/$G973,$H973-SUM($I973:AG973)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AI$5,$H973/$G973,$H973-SUM($I973:AH973)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AJ$5,$H973/$G973,$H973-SUM($I973:AI973)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AK$5,$H973/$G973,$H973-SUM($I973:AJ973)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AL$5,$H973/$G973,$H973-SUM($I973:AK973)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AM$5,$H973/$G973,$H973-SUM($I973:AL973)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AN$5,$H973/$G973,$H973-SUM($I973:AM973)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AO$5,$H973/$G973,$H973-SUM($I973:AN973)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AP$5,$H973/$G973,$H973-SUM($I973:AO973)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AQ$5,$H973/$G973,$H973-SUM($I973:AP973)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AR$5,$H973/$G973,$H973-SUM($I973:AQ973)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AS$5,$H973/$G973,$H973-SUM($I973:AR973)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AT$5,$H973/$G973,$H973-SUM($I973:AS973)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AU$5,$H973/$G973,$H973-SUM($I973:AT973)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AV$5,$H973/$G973,$H973-SUM($I973:AU973)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AW$5,$H973/$G973,$H973-SUM($I973:AV973)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AX$5,$H973/$G973,$H973-SUM($I973:AW973)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AY$5,$H973/$G973,$H973-SUM($I973:AX973)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>AZ$5,$H973/$G973,$H973-SUM($I973:AY973)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BA$5,$H973/$G973,$H973-SUM($I973:AZ973)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BB$5,$H973/$G973,$H973-SUM($I973:BA973)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BC$5,$H973/$G973,$H973-SUM($I973:BB973)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BD$5,$H973/$G973,$H973-SUM($I973:BC973)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BE$5,$H973/$G973,$H973-SUM($I973:BD973)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BF$5,$H973/$G973,$H973-SUM($I973:BE973)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BG$5,$H973/$G973,$H973-SUM($I973:BF973)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BH$5,$H973/$G973,$H973-SUM($I973:BG973)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BI$5,$H973/$G973,$H973-SUM($I973:BH973)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BJ$5,$H973/$G973,$H973-SUM($I973:BI973)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BK$5,$H973/$G973,$H973-SUM($I973:BJ973)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BL$5,$H973/$G973,$H973-SUM($I973:BK973)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BM$5,$H973/$G973,$H973-SUM($I973:BL973)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BN$5,$H973/$G973,$H973-SUM($I973:BM973)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BO$5,$H973/$G973,$H973-SUM($I973:BN973)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BP$5,$H973/$G973,$H973-SUM($I973:BO973)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BQ$5,$H973/$G973,$H973-SUM($I973:BP973)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BR$5,$H973/$G973,$H973-SUM($I973:BQ973)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BS$5,$H973/$G973,$H973-SUM($I973:BR973)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BT$5,$H973/$G973,$H973-SUM($I973:BS973)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BU$5,$H973/$G973,$H973-SUM($I973:BT973)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BV$5,$H973/$G973,$H973-SUM($I973:BU973)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BW$5,$H973/$G973,$H973-SUM($I973:BV973)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BX$5,$H973/$G973,$H973-SUM($I973:BW973)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BY$5,$H973/$G973,$H973-SUM($I973:BX973)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>BZ$5,$H973/$G973,$H973-SUM($I973:BY973)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>CA$5,$H973/$G973,$H973-SUM($I973:BZ973)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>CB$5,$H973/$G973,$H973-SUM($I973:CA973)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D973,$G973=\"n/a\"),0,IF(SUM($D973,$G973+0.5)>CC$5,$H973/$G973,$H973-SUM($I973:CB973)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>J$5,$H974/$G974,$H974-SUM($I974:I974)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>K$5,$H974/$G974,$H974-SUM($I974:J974)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>L$5,$H974/$G974,$H974-SUM($I974:K974)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>M$5,$H974/$G974,$H974-SUM($I974:L974)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>N$5,$H974/$G974,$H974-SUM($I974:M974)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>O$5,$H974/$G974,$H974-SUM($I974:N974)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>P$5,$H974/$G974,$H974-SUM($I974:O974)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>Q$5,$H974/$G974,$H974-SUM($I974:P974)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>R$5,$H974/$G974,$H974-SUM($I974:Q974)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>S$5,$H974/$G974,$H974-SUM($I974:R974)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>T$5,$H974/$G974,$H974-SUM($I974:S974)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>U$5,$H974/$G974,$H974-SUM($I974:T974)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>V$5,$H974/$G974,$H974-SUM($I974:U974)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>W$5,$H974/$G974,$H974-SUM($I974:V974)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>X$5,$H974/$G974,$H974-SUM($I974:W974)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>Y$5,$H974/$G974,$H974-SUM($I974:X974)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>Z$5,$H974/$G974,$H974-SUM($I974:Y974)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AA$5,$H974/$G974,$H974-SUM($I974:Z974)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AB$5,$H974/$G974,$H974-SUM($I974:AA974)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AC$5,$H974/$G974,$H974-SUM($I974:AB974)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AD$5,$H974/$G974,$H974-SUM($I974:AC974)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AE$5,$H974/$G974,$H974-SUM($I974:AD974)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AF$5,$H974/$G974,$H974-SUM($I974:AE974)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AG$5,$H974/$G974,$H974-SUM($I974:AF974)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AH$5,$H974/$G974,$H974-SUM($I974:AG974)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AI$5,$H974/$G974,$H974-SUM($I974:AH974)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AJ$5,$H974/$G974,$H974-SUM($I974:AI974)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AK$5,$H974/$G974,$H974-SUM($I974:AJ974)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AL$5,$H974/$G974,$H974-SUM($I974:AK974)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AM$5,$H974/$G974,$H974-SUM($I974:AL974)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AN$5,$H974/$G974,$H974-SUM($I974:AM974)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AO$5,$H974/$G974,$H974-SUM($I974:AN974)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AP$5,$H974/$G974,$H974-SUM($I974:AO974)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AQ$5,$H974/$G974,$H974-SUM($I974:AP974)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AR$5,$H974/$G974,$H974-SUM($I974:AQ974)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AS$5,$H974/$G974,$H974-SUM($I974:AR974)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AT$5,$H974/$G974,$H974-SUM($I974:AS974)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AU$5,$H974/$G974,$H974-SUM($I974:AT974)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AV$5,$H974/$G974,$H974-SUM($I974:AU974)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AW$5,$H974/$G974,$H974-SUM($I974:AV974)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AX$5,$H974/$G974,$H974-SUM($I974:AW974)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AY$5,$H974/$G974,$H974-SUM($I974:AX974)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>AZ$5,$H974/$G974,$H974-SUM($I974:AY974)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BA$5,$H974/$G974,$H974-SUM($I974:AZ974)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BB$5,$H974/$G974,$H974-SUM($I974:BA974)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BC$5,$H974/$G974,$H974-SUM($I974:BB974)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BD$5,$H974/$G974,$H974-SUM($I974:BC974)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BE$5,$H974/$G974,$H974-SUM($I974:BD974)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BF$5,$H974/$G974,$H974-SUM($I974:BE974)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BG$5,$H974/$G974,$H974-SUM($I974:BF974)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BH$5,$H974/$G974,$H974-SUM($I974:BG974)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BI$5,$H974/$G974,$H974-SUM($I974:BH974)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BJ$5,$H974/$G974,$H974-SUM($I974:BI974)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BK$5,$H974/$G974,$H974-SUM($I974:BJ974)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BL$5,$H974/$G974,$H974-SUM($I974:BK974)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BM$5,$H974/$G974,$H974-SUM($I974:BL974)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BN$5,$H974/$G974,$H974-SUM($I974:BM974)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BO$5,$H974/$G974,$H974-SUM($I974:BN974)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BP$5,$H974/$G974,$H974-SUM($I974:BO974)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BQ$5,$H974/$G974,$H974-SUM($I974:BP974)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BR$5,$H974/$G974,$H974-SUM($I974:BQ974)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BS$5,$H974/$G974,$H974-SUM($I974:BR974)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BT$5,$H974/$G974,$H974-SUM($I974:BS974)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BU$5,$H974/$G974,$H974-SUM($I974:BT974)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BV$5,$H974/$G974,$H974-SUM($I974:BU974)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BW$5,$H974/$G974,$H974-SUM($I974:BV974)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BX$5,$H974/$G974,$H974-SUM($I974:BW974)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BY$5,$H974/$G974,$H974-SUM($I974:BX974)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>BZ$5,$H974/$G974,$H974-SUM($I974:BY974)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>CA$5,$H974/$G974,$H974-SUM($I974:BZ974)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>CB$5,$H974/$G974,$H974-SUM($I974:CA974)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D974,$G974=\"n/a\"),0,IF(SUM($D974,$G974+0.5)>CC$5,$H974/$G974,$H974-SUM($I974:CB974)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>J$5,$H975/$G975,$H975-SUM($I975:I975)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>K$5,$H975/$G975,$H975-SUM($I975:J975)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>L$5,$H975/$G975,$H975-SUM($I975:K975)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>M$5,$H975/$G975,$H975-SUM($I975:L975)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>N$5,$H975/$G975,$H975-SUM($I975:M975)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>O$5,$H975/$G975,$H975-SUM($I975:N975)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>P$5,$H975/$G975,$H975-SUM($I975:O975)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>Q$5,$H975/$G975,$H975-SUM($I975:P975)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>R$5,$H975/$G975,$H975-SUM($I975:Q975)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>S$5,$H975/$G975,$H975-SUM($I975:R975)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>T$5,$H975/$G975,$H975-SUM($I975:S975)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>U$5,$H975/$G975,$H975-SUM($I975:T975)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>V$5,$H975/$G975,$H975-SUM($I975:U975)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>W$5,$H975/$G975,$H975-SUM($I975:V975)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>X$5,$H975/$G975,$H975-SUM($I975:W975)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>Y$5,$H975/$G975,$H975-SUM($I975:X975)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>Z$5,$H975/$G975,$H975-SUM($I975:Y975)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AA$5,$H975/$G975,$H975-SUM($I975:Z975)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AB$5,$H975/$G975,$H975-SUM($I975:AA975)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AC$5,$H975/$G975,$H975-SUM($I975:AB975)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AD$5,$H975/$G975,$H975-SUM($I975:AC975)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AE$5,$H975/$G975,$H975-SUM($I975:AD975)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AF$5,$H975/$G975,$H975-SUM($I975:AE975)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AG$5,$H975/$G975,$H975-SUM($I975:AF975)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AH$5,$H975/$G975,$H975-SUM($I975:AG975)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AI$5,$H975/$G975,$H975-SUM($I975:AH975)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AJ$5,$H975/$G975,$H975-SUM($I975:AI975)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AK$5,$H975/$G975,$H975-SUM($I975:AJ975)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AL$5,$H975/$G975,$H975-SUM($I975:AK975)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AM$5,$H975/$G975,$H975-SUM($I975:AL975)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AN$5,$H975/$G975,$H975-SUM($I975:AM975)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AO$5,$H975/$G975,$H975-SUM($I975:AN975)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AP$5,$H975/$G975,$H975-SUM($I975:AO975)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AQ$5,$H975/$G975,$H975-SUM($I975:AP975)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AR$5,$H975/$G975,$H975-SUM($I975:AQ975)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AS$5,$H975/$G975,$H975-SUM($I975:AR975)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AT$5,$H975/$G975,$H975-SUM($I975:AS975)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AU$5,$H975/$G975,$H975-SUM($I975:AT975)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AV$5,$H975/$G975,$H975-SUM($I975:AU975)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AW$5,$H975/$G975,$H975-SUM($I975:AV975)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AX$5,$H975/$G975,$H975-SUM($I975:AW975)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AY$5,$H975/$G975,$H975-SUM($I975:AX975)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>AZ$5,$H975/$G975,$H975-SUM($I975:AY975)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BA$5,$H975/$G975,$H975-SUM($I975:AZ975)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BB$5,$H975/$G975,$H975-SUM($I975:BA975)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BC$5,$H975/$G975,$H975-SUM($I975:BB975)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BD$5,$H975/$G975,$H975-SUM($I975:BC975)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BE$5,$H975/$G975,$H975-SUM($I975:BD975)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BF$5,$H975/$G975,$H975-SUM($I975:BE975)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BG$5,$H975/$G975,$H975-SUM($I975:BF975)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BH$5,$H975/$G975,$H975-SUM($I975:BG975)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BI$5,$H975/$G975,$H975-SUM($I975:BH975)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BJ$5,$H975/$G975,$H975-SUM($I975:BI975)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BK$5,$H975/$G975,$H975-SUM($I975:BJ975)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BL$5,$H975/$G975,$H975-SUM($I975:BK975)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BM$5,$H975/$G975,$H975-SUM($I975:BL975)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BN$5,$H975/$G975,$H975-SUM($I975:BM975)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BO$5,$H975/$G975,$H975-SUM($I975:BN975)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BP$5,$H975/$G975,$H975-SUM($I975:BO975)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BQ$5,$H975/$G975,$H975-SUM($I975:BP975)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BR$5,$H975/$G975,$H975-SUM($I975:BQ975)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BS$5,$H975/$G975,$H975-SUM($I975:BR975)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BT$5,$H975/$G975,$H975-SUM($I975:BS975)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BU$5,$H975/$G975,$H975-SUM($I975:BT975)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BV$5,$H975/$G975,$H975-SUM($I975:BU975)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BW$5,$H975/$G975,$H975-SUM($I975:BV975)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BX$5,$H975/$G975,$H975-SUM($I975:BW975)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BY$5,$H975/$G975,$H975-SUM($I975:BX975)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>BZ$5,$H975/$G975,$H975-SUM($I975:BY975)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>CA$5,$H975/$G975,$H975-SUM($I975:BZ975)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>CB$5,$H975/$G975,$H975-SUM($I975:CA975)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D975,$G975=\"n/a\"),0,IF(SUM($D975,$G975+0.5)>CC$5,$H975/$G975,$H975-SUM($I975:CB975)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>J$5,$H976/$G976,$H976-SUM($I976:I976)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>K$5,$H976/$G976,$H976-SUM($I976:J976)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>L$5,$H976/$G976,$H976-SUM($I976:K976)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>M$5,$H976/$G976,$H976-SUM($I976:L976)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>N$5,$H976/$G976,$H976-SUM($I976:M976)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>O$5,$H976/$G976,$H976-SUM($I976:N976)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>P$5,$H976/$G976,$H976-SUM($I976:O976)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>Q$5,$H976/$G976,$H976-SUM($I976:P976)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>R$5,$H976/$G976,$H976-SUM($I976:Q976)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>S$5,$H976/$G976,$H976-SUM($I976:R976)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>T$5,$H976/$G976,$H976-SUM($I976:S976)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>U$5,$H976/$G976,$H976-SUM($I976:T976)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>V$5,$H976/$G976,$H976-SUM($I976:U976)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>W$5,$H976/$G976,$H976-SUM($I976:V976)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>X$5,$H976/$G976,$H976-SUM($I976:W976)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>Y$5,$H976/$G976,$H976-SUM($I976:X976)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>Z$5,$H976/$G976,$H976-SUM($I976:Y976)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AA$5,$H976/$G976,$H976-SUM($I976:Z976)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AB$5,$H976/$G976,$H976-SUM($I976:AA976)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AC$5,$H976/$G976,$H976-SUM($I976:AB976)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AD$5,$H976/$G976,$H976-SUM($I976:AC976)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AE$5,$H976/$G976,$H976-SUM($I976:AD976)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AF$5,$H976/$G976,$H976-SUM($I976:AE976)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AG$5,$H976/$G976,$H976-SUM($I976:AF976)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AH$5,$H976/$G976,$H976-SUM($I976:AG976)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AI$5,$H976/$G976,$H976-SUM($I976:AH976)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AJ$5,$H976/$G976,$H976-SUM($I976:AI976)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AK$5,$H976/$G976,$H976-SUM($I976:AJ976)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AL$5,$H976/$G976,$H976-SUM($I976:AK976)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AM$5,$H976/$G976,$H976-SUM($I976:AL976)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AN$5,$H976/$G976,$H976-SUM($I976:AM976)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AO$5,$H976/$G976,$H976-SUM($I976:AN976)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AP$5,$H976/$G976,$H976-SUM($I976:AO976)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AQ$5,$H976/$G976,$H976-SUM($I976:AP976)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AR$5,$H976/$G976,$H976-SUM($I976:AQ976)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AS$5,$H976/$G976,$H976-SUM($I976:AR976)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AT$5,$H976/$G976,$H976-SUM($I976:AS976)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AU$5,$H976/$G976,$H976-SUM($I976:AT976)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AV$5,$H976/$G976,$H976-SUM($I976:AU976)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AW$5,$H976/$G976,$H976-SUM($I976:AV976)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AX$5,$H976/$G976,$H976-SUM($I976:AW976)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AY$5,$H976/$G976,$H976-SUM($I976:AX976)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>AZ$5,$H976/$G976,$H976-SUM($I976:AY976)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BA$5,$H976/$G976,$H976-SUM($I976:AZ976)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BB$5,$H976/$G976,$H976-SUM($I976:BA976)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BC$5,$H976/$G976,$H976-SUM($I976:BB976)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BD$5,$H976/$G976,$H976-SUM($I976:BC976)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BE$5,$H976/$G976,$H976-SUM($I976:BD976)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BF$5,$H976/$G976,$H976-SUM($I976:BE976)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BG$5,$H976/$G976,$H976-SUM($I976:BF976)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BH$5,$H976/$G976,$H976-SUM($I976:BG976)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BI$5,$H976/$G976,$H976-SUM($I976:BH976)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BJ$5,$H976/$G976,$H976-SUM($I976:BI976)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BK$5,$H976/$G976,$H976-SUM($I976:BJ976)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BL$5,$H976/$G976,$H976-SUM($I976:BK976)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BM$5,$H976/$G976,$H976-SUM($I976:BL976)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BN$5,$H976/$G976,$H976-SUM($I976:BM976)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BO$5,$H976/$G976,$H976-SUM($I976:BN976)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BP$5,$H976/$G976,$H976-SUM($I976:BO976)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BQ$5,$H976/$G976,$H976-SUM($I976:BP976)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BR$5,$H976/$G976,$H976-SUM($I976:BQ976)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BS$5,$H976/$G976,$H976-SUM($I976:BR976)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BT$5,$H976/$G976,$H976-SUM($I976:BS976)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BU$5,$H976/$G976,$H976-SUM($I976:BT976)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BV$5,$H976/$G976,$H976-SUM($I976:BU976)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BW$5,$H976/$G976,$H976-SUM($I976:BV976)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BX$5,$H976/$G976,$H976-SUM($I976:BW976)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BY$5,$H976/$G976,$H976-SUM($I976:BX976)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>BZ$5,$H976/$G976,$H976-SUM($I976:BY976)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>CA$5,$H976/$G976,$H976-SUM($I976:BZ976)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>CB$5,$H976/$G976,$H976-SUM($I976:CA976)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D976,$G976=\"n/a\"),0,IF(SUM($D976,$G976+0.5)>CC$5,$H976/$G976,$H976-SUM($I976:CB976)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>J$5,$H977/$G977,$H977-SUM($I977:I977)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>K$5,$H977/$G977,$H977-SUM($I977:J977)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>L$5,$H977/$G977,$H977-SUM($I977:K977)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>M$5,$H977/$G977,$H977-SUM($I977:L977)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>N$5,$H977/$G977,$H977-SUM($I977:M977)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>O$5,$H977/$G977,$H977-SUM($I977:N977)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>P$5,$H977/$G977,$H977-SUM($I977:O977)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>Q$5,$H977/$G977,$H977-SUM($I977:P977)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>R$5,$H977/$G977,$H977-SUM($I977:Q977)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>S$5,$H977/$G977,$H977-SUM($I977:R977)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>T$5,$H977/$G977,$H977-SUM($I977:S977)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>U$5,$H977/$G977,$H977-SUM($I977:T977)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>V$5,$H977/$G977,$H977-SUM($I977:U977)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>W$5,$H977/$G977,$H977-SUM($I977:V977)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>X$5,$H977/$G977,$H977-SUM($I977:W977)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>Y$5,$H977/$G977,$H977-SUM($I977:X977)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>Z$5,$H977/$G977,$H977-SUM($I977:Y977)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AA$5,$H977/$G977,$H977-SUM($I977:Z977)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AB$5,$H977/$G977,$H977-SUM($I977:AA977)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AC$5,$H977/$G977,$H977-SUM($I977:AB977)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AD$5,$H977/$G977,$H977-SUM($I977:AC977)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AE$5,$H977/$G977,$H977-SUM($I977:AD977)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AF$5,$H977/$G977,$H977-SUM($I977:AE977)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AG$5,$H977/$G977,$H977-SUM($I977:AF977)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AH$5,$H977/$G977,$H977-SUM($I977:AG977)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AI$5,$H977/$G977,$H977-SUM($I977:AH977)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AJ$5,$H977/$G977,$H977-SUM($I977:AI977)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AK$5,$H977/$G977,$H977-SUM($I977:AJ977)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AL$5,$H977/$G977,$H977-SUM($I977:AK977)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AM$5,$H977/$G977,$H977-SUM($I977:AL977)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AN$5,$H977/$G977,$H977-SUM($I977:AM977)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AO$5,$H977/$G977,$H977-SUM($I977:AN977)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AP$5,$H977/$G977,$H977-SUM($I977:AO977)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AQ$5,$H977/$G977,$H977-SUM($I977:AP977)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AR$5,$H977/$G977,$H977-SUM($I977:AQ977)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AS$5,$H977/$G977,$H977-SUM($I977:AR977)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AT$5,$H977/$G977,$H977-SUM($I977:AS977)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AU$5,$H977/$G977,$H977-SUM($I977:AT977)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AV$5,$H977/$G977,$H977-SUM($I977:AU977)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AW$5,$H977/$G977,$H977-SUM($I977:AV977)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AX$5,$H977/$G977,$H977-SUM($I977:AW977)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AY$5,$H977/$G977,$H977-SUM($I977:AX977)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>AZ$5,$H977/$G977,$H977-SUM($I977:AY977)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BA$5,$H977/$G977,$H977-SUM($I977:AZ977)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BB$5,$H977/$G977,$H977-SUM($I977:BA977)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BC$5,$H977/$G977,$H977-SUM($I977:BB977)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BD$5,$H977/$G977,$H977-SUM($I977:BC977)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BE$5,$H977/$G977,$H977-SUM($I977:BD977)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BF$5,$H977/$G977,$H977-SUM($I977:BE977)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BG$5,$H977/$G977,$H977-SUM($I977:BF977)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BH$5,$H977/$G977,$H977-SUM($I977:BG977)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BI$5,$H977/$G977,$H977-SUM($I977:BH977)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BJ$5,$H977/$G977,$H977-SUM($I977:BI977)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BK$5,$H977/$G977,$H977-SUM($I977:BJ977)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BL$5,$H977/$G977,$H977-SUM($I977:BK977)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BM$5,$H977/$G977,$H977-SUM($I977:BL977)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BN$5,$H977/$G977,$H977-SUM($I977:BM977)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BO$5,$H977/$G977,$H977-SUM($I977:BN977)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BP$5,$H977/$G977,$H977-SUM($I977:BO977)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BQ$5,$H977/$G977,$H977-SUM($I977:BP977)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BR$5,$H977/$G977,$H977-SUM($I977:BQ977)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BS$5,$H977/$G977,$H977-SUM($I977:BR977)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BT$5,$H977/$G977,$H977-SUM($I977:BS977)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BU$5,$H977/$G977,$H977-SUM($I977:BT977)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BV$5,$H977/$G977,$H977-SUM($I977:BU977)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BW$5,$H977/$G977,$H977-SUM($I977:BV977)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BX$5,$H977/$G977,$H977-SUM($I977:BW977)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BY$5,$H977/$G977,$H977-SUM($I977:BX977)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>BZ$5,$H977/$G977,$H977-SUM($I977:BY977)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>CA$5,$H977/$G977,$H977-SUM($I977:BZ977)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>CB$5,$H977/$G977,$H977-SUM($I977:CA977)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D977,$G977=\"n/a\"),0,IF(SUM($D977,$G977+0.5)>CC$5,$H977/$G977,$H977-SUM($I977:CB977)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>J$5,$H978/$G978,$H978-SUM($I978:I978)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>K$5,$H978/$G978,$H978-SUM($I978:J978)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>L$5,$H978/$G978,$H978-SUM($I978:K978)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>M$5,$H978/$G978,$H978-SUM($I978:L978)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>N$5,$H978/$G978,$H978-SUM($I978:M978)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>O$5,$H978/$G978,$H978-SUM($I978:N978)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>P$5,$H978/$G978,$H978-SUM($I978:O978)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>Q$5,$H978/$G978,$H978-SUM($I978:P978)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>R$5,$H978/$G978,$H978-SUM($I978:Q978)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>S$5,$H978/$G978,$H978-SUM($I978:R978)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>T$5,$H978/$G978,$H978-SUM($I978:S978)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>U$5,$H978/$G978,$H978-SUM($I978:T978)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>V$5,$H978/$G978,$H978-SUM($I978:U978)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>W$5,$H978/$G978,$H978-SUM($I978:V978)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>X$5,$H978/$G978,$H978-SUM($I978:W978)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>Y$5,$H978/$G978,$H978-SUM($I978:X978)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>Z$5,$H978/$G978,$H978-SUM($I978:Y978)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AA$5,$H978/$G978,$H978-SUM($I978:Z978)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AB$5,$H978/$G978,$H978-SUM($I978:AA978)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AC$5,$H978/$G978,$H978-SUM($I978:AB978)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AD$5,$H978/$G978,$H978-SUM($I978:AC978)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AE$5,$H978/$G978,$H978-SUM($I978:AD978)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AF$5,$H978/$G978,$H978-SUM($I978:AE978)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AG$5,$H978/$G978,$H978-SUM($I978:AF978)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AH$5,$H978/$G978,$H978-SUM($I978:AG978)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AI$5,$H978/$G978,$H978-SUM($I978:AH978)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AJ$5,$H978/$G978,$H978-SUM($I978:AI978)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AK$5,$H978/$G978,$H978-SUM($I978:AJ978)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AL$5,$H978/$G978,$H978-SUM($I978:AK978)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AM$5,$H978/$G978,$H978-SUM($I978:AL978)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AN$5,$H978/$G978,$H978-SUM($I978:AM978)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AO$5,$H978/$G978,$H978-SUM($I978:AN978)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AP$5,$H978/$G978,$H978-SUM($I978:AO978)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AQ$5,$H978/$G978,$H978-SUM($I978:AP978)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AR$5,$H978/$G978,$H978-SUM($I978:AQ978)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AS$5,$H978/$G978,$H978-SUM($I978:AR978)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AT$5,$H978/$G978,$H978-SUM($I978:AS978)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AU$5,$H978/$G978,$H978-SUM($I978:AT978)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AV$5,$H978/$G978,$H978-SUM($I978:AU978)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AW$5,$H978/$G978,$H978-SUM($I978:AV978)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AX$5,$H978/$G978,$H978-SUM($I978:AW978)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AY$5,$H978/$G978,$H978-SUM($I978:AX978)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>AZ$5,$H978/$G978,$H978-SUM($I978:AY978)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BA$5,$H978/$G978,$H978-SUM($I978:AZ978)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BB$5,$H978/$G978,$H978-SUM($I978:BA978)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BC$5,$H978/$G978,$H978-SUM($I978:BB978)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BD$5,$H978/$G978,$H978-SUM($I978:BC978)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BE$5,$H978/$G978,$H978-SUM($I978:BD978)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BF$5,$H978/$G978,$H978-SUM($I978:BE978)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BG$5,$H978/$G978,$H978-SUM($I978:BF978)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BH$5,$H978/$G978,$H978-SUM($I978:BG978)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BI$5,$H978/$G978,$H978-SUM($I978:BH978)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BJ$5,$H978/$G978,$H978-SUM($I978:BI978)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BK$5,$H978/$G978,$H978-SUM($I978:BJ978)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BL$5,$H978/$G978,$H978-SUM($I978:BK978)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BM$5,$H978/$G978,$H978-SUM($I978:BL978)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BN$5,$H978/$G978,$H978-SUM($I978:BM978)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BO$5,$H978/$G978,$H978-SUM($I978:BN978)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BP$5,$H978/$G978,$H978-SUM($I978:BO978)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BQ$5,$H978/$G978,$H978-SUM($I978:BP978)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BR$5,$H978/$G978,$H978-SUM($I978:BQ978)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BS$5,$H978/$G978,$H978-SUM($I978:BR978)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BT$5,$H978/$G978,$H978-SUM($I978:BS978)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BU$5,$H978/$G978,$H978-SUM($I978:BT978)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BV$5,$H978/$G978,$H978-SUM($I978:BU978)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BW$5,$H978/$G978,$H978-SUM($I978:BV978)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BX$5,$H978/$G978,$H978-SUM($I978:BW978)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BY$5,$H978/$G978,$H978-SUM($I978:BX978)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>BZ$5,$H978/$G978,$H978-SUM($I978:BY978)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>CA$5,$H978/$G978,$H978-SUM($I978:BZ978)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>CB$5,$H978/$G978,$H978-SUM($I978:CA978)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D978,$G978=\"n/a\"),0,IF(SUM($D978,$G978+0.5)>CC$5,$H978/$G978,$H978-SUM($I978:CB978)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>J$5,$H979/$G979,$H979-SUM($I979:I979)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>K$5,$H979/$G979,$H979-SUM($I979:J979)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>L$5,$H979/$G979,$H979-SUM($I979:K979)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>M$5,$H979/$G979,$H979-SUM($I979:L979)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>N$5,$H979/$G979,$H979-SUM($I979:M979)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>O$5,$H979/$G979,$H979-SUM($I979:N979)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>P$5,$H979/$G979,$H979-SUM($I979:O979)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>Q$5,$H979/$G979,$H979-SUM($I979:P979)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>R$5,$H979/$G979,$H979-SUM($I979:Q979)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>S$5,$H979/$G979,$H979-SUM($I979:R979)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>T$5,$H979/$G979,$H979-SUM($I979:S979)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>U$5,$H979/$G979,$H979-SUM($I979:T979)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>V$5,$H979/$G979,$H979-SUM($I979:U979)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>W$5,$H979/$G979,$H979-SUM($I979:V979)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>X$5,$H979/$G979,$H979-SUM($I979:W979)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>Y$5,$H979/$G979,$H979-SUM($I979:X979)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>Z$5,$H979/$G979,$H979-SUM($I979:Y979)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AA$5,$H979/$G979,$H979-SUM($I979:Z979)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AB$5,$H979/$G979,$H979-SUM($I979:AA979)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AC$5,$H979/$G979,$H979-SUM($I979:AB979)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AD$5,$H979/$G979,$H979-SUM($I979:AC979)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AE$5,$H979/$G979,$H979-SUM($I979:AD979)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AF$5,$H979/$G979,$H979-SUM($I979:AE979)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AG$5,$H979/$G979,$H979-SUM($I979:AF979)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AH$5,$H979/$G979,$H979-SUM($I979:AG979)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AI$5,$H979/$G979,$H979-SUM($I979:AH979)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AJ$5,$H979/$G979,$H979-SUM($I979:AI979)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AK$5,$H979/$G979,$H979-SUM($I979:AJ979)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AL$5,$H979/$G979,$H979-SUM($I979:AK979)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AM$5,$H979/$G979,$H979-SUM($I979:AL979)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AN$5,$H979/$G979,$H979-SUM($I979:AM979)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AO$5,$H979/$G979,$H979-SUM($I979:AN979)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AP$5,$H979/$G979,$H979-SUM($I979:AO979)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AQ$5,$H979/$G979,$H979-SUM($I979:AP979)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AR$5,$H979/$G979,$H979-SUM($I979:AQ979)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AS$5,$H979/$G979,$H979-SUM($I979:AR979)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AT$5,$H979/$G979,$H979-SUM($I979:AS979)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AU$5,$H979/$G979,$H979-SUM($I979:AT979)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AV$5,$H979/$G979,$H979-SUM($I979:AU979)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AW$5,$H979/$G979,$H979-SUM($I979:AV979)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AX$5,$H979/$G979,$H979-SUM($I979:AW979)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AY$5,$H979/$G979,$H979-SUM($I979:AX979)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>AZ$5,$H979/$G979,$H979-SUM($I979:AY979)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BA$5,$H979/$G979,$H979-SUM($I979:AZ979)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BB$5,$H979/$G979,$H979-SUM($I979:BA979)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BC$5,$H979/$G979,$H979-SUM($I979:BB979)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BD$5,$H979/$G979,$H979-SUM($I979:BC979)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BE$5,$H979/$G979,$H979-SUM($I979:BD979)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BF$5,$H979/$G979,$H979-SUM($I979:BE979)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BG$5,$H979/$G979,$H979-SUM($I979:BF979)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BH$5,$H979/$G979,$H979-SUM($I979:BG979)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BI$5,$H979/$G979,$H979-SUM($I979:BH979)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BJ$5,$H979/$G979,$H979-SUM($I979:BI979)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BK$5,$H979/$G979,$H979-SUM($I979:BJ979)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BL$5,$H979/$G979,$H979-SUM($I979:BK979)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BM$5,$H979/$G979,$H979-SUM($I979:BL979)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BN$5,$H979/$G979,$H979-SUM($I979:BM979)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BO$5,$H979/$G979,$H979-SUM($I979:BN979)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BP$5,$H979/$G979,$H979-SUM($I979:BO979)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BQ$5,$H979/$G979,$H979-SUM($I979:BP979)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BR$5,$H979/$G979,$H979-SUM($I979:BQ979)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BS$5,$H979/$G979,$H979-SUM($I979:BR979)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BT$5,$H979/$G979,$H979-SUM($I979:BS979)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BU$5,$H979/$G979,$H979-SUM($I979:BT979)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BV$5,$H979/$G979,$H979-SUM($I979:BU979)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BW$5,$H979/$G979,$H979-SUM($I979:BV979)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BX$5,$H979/$G979,$H979-SUM($I979:BW979)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BY$5,$H979/$G979,$H979-SUM($I979:BX979)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>BZ$5,$H979/$G979,$H979-SUM($I979:BY979)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>CA$5,$H979/$G979,$H979-SUM($I979:BZ979)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>CB$5,$H979/$G979,$H979-SUM($I979:CA979)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D979,$G979=\"n/a\"),0,IF(SUM($D979,$G979+0.5)>CC$5,$H979/$G979,$H979-SUM($I979:CB979)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>J$5,$H980/$G980,$H980-SUM($I980:I980)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>K$5,$H980/$G980,$H980-SUM($I980:J980)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>L$5,$H980/$G980,$H980-SUM($I980:K980)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>M$5,$H980/$G980,$H980-SUM($I980:L980)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>N$5,$H980/$G980,$H980-SUM($I980:M980)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>O$5,$H980/$G980,$H980-SUM($I980:N980)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>P$5,$H980/$G980,$H980-SUM($I980:O980)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>Q$5,$H980/$G980,$H980-SUM($I980:P980)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>R$5,$H980/$G980,$H980-SUM($I980:Q980)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>S$5,$H980/$G980,$H980-SUM($I980:R980)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>T$5,$H980/$G980,$H980-SUM($I980:S980)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>U$5,$H980/$G980,$H980-SUM($I980:T980)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>V$5,$H980/$G980,$H980-SUM($I980:U980)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>W$5,$H980/$G980,$H980-SUM($I980:V980)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>X$5,$H980/$G980,$H980-SUM($I980:W980)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>Y$5,$H980/$G980,$H980-SUM($I980:X980)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>Z$5,$H980/$G980,$H980-SUM($I980:Y980)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AA$5,$H980/$G980,$H980-SUM($I980:Z980)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AB$5,$H980/$G980,$H980-SUM($I980:AA980)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AC$5,$H980/$G980,$H980-SUM($I980:AB980)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AD$5,$H980/$G980,$H980-SUM($I980:AC980)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AE$5,$H980/$G980,$H980-SUM($I980:AD980)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AF$5,$H980/$G980,$H980-SUM($I980:AE980)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AG$5,$H980/$G980,$H980-SUM($I980:AF980)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AH$5,$H980/$G980,$H980-SUM($I980:AG980)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AI$5,$H980/$G980,$H980-SUM($I980:AH980)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AJ$5,$H980/$G980,$H980-SUM($I980:AI980)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AK$5,$H980/$G980,$H980-SUM($I980:AJ980)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AL$5,$H980/$G980,$H980-SUM($I980:AK980)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AM$5,$H980/$G980,$H980-SUM($I980:AL980)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AN$5,$H980/$G980,$H980-SUM($I980:AM980)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AO$5,$H980/$G980,$H980-SUM($I980:AN980)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AP$5,$H980/$G980,$H980-SUM($I980:AO980)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AQ$5,$H980/$G980,$H980-SUM($I980:AP980)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AR$5,$H980/$G980,$H980-SUM($I980:AQ980)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AS$5,$H980/$G980,$H980-SUM($I980:AR980)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AT$5,$H980/$G980,$H980-SUM($I980:AS980)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AU$5,$H980/$G980,$H980-SUM($I980:AT980)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AV$5,$H980/$G980,$H980-SUM($I980:AU980)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AW$5,$H980/$G980,$H980-SUM($I980:AV980)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AX$5,$H980/$G980,$H980-SUM($I980:AW980)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AY$5,$H980/$G980,$H980-SUM($I980:AX980)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>AZ$5,$H980/$G980,$H980-SUM($I980:AY980)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BA$5,$H980/$G980,$H980-SUM($I980:AZ980)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BB$5,$H980/$G980,$H980-SUM($I980:BA980)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BC$5,$H980/$G980,$H980-SUM($I980:BB980)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BD$5,$H980/$G980,$H980-SUM($I980:BC980)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BE$5,$H980/$G980,$H980-SUM($I980:BD980)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BF$5,$H980/$G980,$H980-SUM($I980:BE980)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BG$5,$H980/$G980,$H980-SUM($I980:BF980)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BH$5,$H980/$G980,$H980-SUM($I980:BG980)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BI$5,$H980/$G980,$H980-SUM($I980:BH980)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BJ$5,$H980/$G980,$H980-SUM($I980:BI980)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BK$5,$H980/$G980,$H980-SUM($I980:BJ980)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BL$5,$H980/$G980,$H980-SUM($I980:BK980)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BM$5,$H980/$G980,$H980-SUM($I980:BL980)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BN$5,$H980/$G980,$H980-SUM($I980:BM980)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BO$5,$H980/$G980,$H980-SUM($I980:BN980)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BP$5,$H980/$G980,$H980-SUM($I980:BO980)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BQ$5,$H980/$G980,$H980-SUM($I980:BP980)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BR$5,$H980/$G980,$H980-SUM($I980:BQ980)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BS$5,$H980/$G980,$H980-SUM($I980:BR980)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BT$5,$H980/$G980,$H980-SUM($I980:BS980)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BU$5,$H980/$G980,$H980-SUM($I980:BT980)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BV$5,$H980/$G980,$H980-SUM($I980:BU980)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BW$5,$H980/$G980,$H980-SUM($I980:BV980)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BX$5,$H980/$G980,$H980-SUM($I980:BW980)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BY$5,$H980/$G980,$H980-SUM($I980:BX980)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>BZ$5,$H980/$G980,$H980-SUM($I980:BY980)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>CA$5,$H980/$G980,$H980-SUM($I980:BZ980)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>CB$5,$H980/$G980,$H980-SUM($I980:CA980)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D980,$G980=\"n/a\"),0,IF(SUM($D980,$G980+0.5)>CC$5,$H980/$G980,$H980-SUM($I980:CB980)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>J$5,$H981/$G981,$H981-SUM($I981:I981)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>K$5,$H981/$G981,$H981-SUM($I981:J981)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>L$5,$H981/$G981,$H981-SUM($I981:K981)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>M$5,$H981/$G981,$H981-SUM($I981:L981)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>N$5,$H981/$G981,$H981-SUM($I981:M981)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>O$5,$H981/$G981,$H981-SUM($I981:N981)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>P$5,$H981/$G981,$H981-SUM($I981:O981)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>Q$5,$H981/$G981,$H981-SUM($I981:P981)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>R$5,$H981/$G981,$H981-SUM($I981:Q981)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>S$5,$H981/$G981,$H981-SUM($I981:R981)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>T$5,$H981/$G981,$H981-SUM($I981:S981)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>U$5,$H981/$G981,$H981-SUM($I981:T981)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>V$5,$H981/$G981,$H981-SUM($I981:U981)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>W$5,$H981/$G981,$H981-SUM($I981:V981)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>X$5,$H981/$G981,$H981-SUM($I981:W981)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>Y$5,$H981/$G981,$H981-SUM($I981:X981)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>Z$5,$H981/$G981,$H981-SUM($I981:Y981)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AA$5,$H981/$G981,$H981-SUM($I981:Z981)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AB$5,$H981/$G981,$H981-SUM($I981:AA981)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AC$5,$H981/$G981,$H981-SUM($I981:AB981)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AD$5,$H981/$G981,$H981-SUM($I981:AC981)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AE$5,$H981/$G981,$H981-SUM($I981:AD981)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AF$5,$H981/$G981,$H981-SUM($I981:AE981)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AG$5,$H981/$G981,$H981-SUM($I981:AF981)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AH$5,$H981/$G981,$H981-SUM($I981:AG981)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AI$5,$H981/$G981,$H981-SUM($I981:AH981)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AJ$5,$H981/$G981,$H981-SUM($I981:AI981)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AK$5,$H981/$G981,$H981-SUM($I981:AJ981)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AL$5,$H981/$G981,$H981-SUM($I981:AK981)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AM$5,$H981/$G981,$H981-SUM($I981:AL981)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AN$5,$H981/$G981,$H981-SUM($I981:AM981)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AO$5,$H981/$G981,$H981-SUM($I981:AN981)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AP$5,$H981/$G981,$H981-SUM($I981:AO981)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AQ$5,$H981/$G981,$H981-SUM($I981:AP981)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AR$5,$H981/$G981,$H981-SUM($I981:AQ981)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AS$5,$H981/$G981,$H981-SUM($I981:AR981)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AT$5,$H981/$G981,$H981-SUM($I981:AS981)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AU$5,$H981/$G981,$H981-SUM($I981:AT981)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AV$5,$H981/$G981,$H981-SUM($I981:AU981)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AW$5,$H981/$G981,$H981-SUM($I981:AV981)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AX$5,$H981/$G981,$H981-SUM($I981:AW981)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AY$5,$H981/$G981,$H981-SUM($I981:AX981)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>AZ$5,$H981/$G981,$H981-SUM($I981:AY981)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BA$5,$H981/$G981,$H981-SUM($I981:AZ981)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BB$5,$H981/$G981,$H981-SUM($I981:BA981)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BC$5,$H981/$G981,$H981-SUM($I981:BB981)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BD$5,$H981/$G981,$H981-SUM($I981:BC981)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BE$5,$H981/$G981,$H981-SUM($I981:BD981)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BF$5,$H981/$G981,$H981-SUM($I981:BE981)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BG$5,$H981/$G981,$H981-SUM($I981:BF981)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BH$5,$H981/$G981,$H981-SUM($I981:BG981)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BI$5,$H981/$G981,$H981-SUM($I981:BH981)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BJ$5,$H981/$G981,$H981-SUM($I981:BI981)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BK$5,$H981/$G981,$H981-SUM($I981:BJ981)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BL$5,$H981/$G981,$H981-SUM($I981:BK981)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BM$5,$H981/$G981,$H981-SUM($I981:BL981)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BN$5,$H981/$G981,$H981-SUM($I981:BM981)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BO$5,$H981/$G981,$H981-SUM($I981:BN981)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BP$5,$H981/$G981,$H981-SUM($I981:BO981)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BQ$5,$H981/$G981,$H981-SUM($I981:BP981)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BR$5,$H981/$G981,$H981-SUM($I981:BQ981)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BS$5,$H981/$G981,$H981-SUM($I981:BR981)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BT$5,$H981/$G981,$H981-SUM($I981:BS981)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BU$5,$H981/$G981,$H981-SUM($I981:BT981)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BV$5,$H981/$G981,$H981-SUM($I981:BU981)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BW$5,$H981/$G981,$H981-SUM($I981:BV981)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BX$5,$H981/$G981,$H981-SUM($I981:BW981)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BY$5,$H981/$G981,$H981-SUM($I981:BX981)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>BZ$5,$H981/$G981,$H981-SUM($I981:BY981)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>CA$5,$H981/$G981,$H981-SUM($I981:BZ981)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>CB$5,$H981/$G981,$H981-SUM($I981:CA981)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D981,$G981=\"n/a\"),0,IF(SUM($D981,$G981+0.5)>CC$5,$H981/$G981,$H981-SUM($I981:CB981)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>J$5,$H982/$G982,$H982-SUM($I982:I982)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>K$5,$H982/$G982,$H982-SUM($I982:J982)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>L$5,$H982/$G982,$H982-SUM($I982:K982)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>M$5,$H982/$G982,$H982-SUM($I982:L982)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>N$5,$H982/$G982,$H982-SUM($I982:M982)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>O$5,$H982/$G982,$H982-SUM($I982:N982)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>P$5,$H982/$G982,$H982-SUM($I982:O982)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>Q$5,$H982/$G982,$H982-SUM($I982:P982)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>R$5,$H982/$G982,$H982-SUM($I982:Q982)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>S$5,$H982/$G982,$H982-SUM($I982:R982)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>T$5,$H982/$G982,$H982-SUM($I982:S982)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>U$5,$H982/$G982,$H982-SUM($I982:T982)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>V$5,$H982/$G982,$H982-SUM($I982:U982)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>W$5,$H982/$G982,$H982-SUM($I982:V982)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>X$5,$H982/$G982,$H982-SUM($I982:W982)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>Y$5,$H982/$G982,$H982-SUM($I982:X982)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>Z$5,$H982/$G982,$H982-SUM($I982:Y982)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AA$5,$H982/$G982,$H982-SUM($I982:Z982)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AB$5,$H982/$G982,$H982-SUM($I982:AA982)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AC$5,$H982/$G982,$H982-SUM($I982:AB982)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AD$5,$H982/$G982,$H982-SUM($I982:AC982)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AE$5,$H982/$G982,$H982-SUM($I982:AD982)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AF$5,$H982/$G982,$H982-SUM($I982:AE982)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AG$5,$H982/$G982,$H982-SUM($I982:AF982)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AH$5,$H982/$G982,$H982-SUM($I982:AG982)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AI$5,$H982/$G982,$H982-SUM($I982:AH982)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AJ$5,$H982/$G982,$H982-SUM($I982:AI982)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AK$5,$H982/$G982,$H982-SUM($I982:AJ982)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AL$5,$H982/$G982,$H982-SUM($I982:AK982)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AM$5,$H982/$G982,$H982-SUM($I982:AL982)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AN$5,$H982/$G982,$H982-SUM($I982:AM982)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AO$5,$H982/$G982,$H982-SUM($I982:AN982)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AP$5,$H982/$G982,$H982-SUM($I982:AO982)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AQ$5,$H982/$G982,$H982-SUM($I982:AP982)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AR$5,$H982/$G982,$H982-SUM($I982:AQ982)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AS$5,$H982/$G982,$H982-SUM($I982:AR982)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AT$5,$H982/$G982,$H982-SUM($I982:AS982)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AU$5,$H982/$G982,$H982-SUM($I982:AT982)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AV$5,$H982/$G982,$H982-SUM($I982:AU982)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AW$5,$H982/$G982,$H982-SUM($I982:AV982)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AX$5,$H982/$G982,$H982-SUM($I982:AW982)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AY$5,$H982/$G982,$H982-SUM($I982:AX982)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>AZ$5,$H982/$G982,$H982-SUM($I982:AY982)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BA$5,$H982/$G982,$H982-SUM($I982:AZ982)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BB$5,$H982/$G982,$H982-SUM($I982:BA982)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BC$5,$H982/$G982,$H982-SUM($I982:BB982)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BD$5,$H982/$G982,$H982-SUM($I982:BC982)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BE$5,$H982/$G982,$H982-SUM($I982:BD982)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BF$5,$H982/$G982,$H982-SUM($I982:BE982)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BG$5,$H982/$G982,$H982-SUM($I982:BF982)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BH$5,$H982/$G982,$H982-SUM($I982:BG982)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BI$5,$H982/$G982,$H982-SUM($I982:BH982)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BJ$5,$H982/$G982,$H982-SUM($I982:BI982)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BK$5,$H982/$G982,$H982-SUM($I982:BJ982)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BL$5,$H982/$G982,$H982-SUM($I982:BK982)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BM$5,$H982/$G982,$H982-SUM($I982:BL982)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BN$5,$H982/$G982,$H982-SUM($I982:BM982)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BO$5,$H982/$G982,$H982-SUM($I982:BN982)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BP$5,$H982/$G982,$H982-SUM($I982:BO982)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BQ$5,$H982/$G982,$H982-SUM($I982:BP982)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BR$5,$H982/$G982,$H982-SUM($I982:BQ982)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BS$5,$H982/$G982,$H982-SUM($I982:BR982)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BT$5,$H982/$G982,$H982-SUM($I982:BS982)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BU$5,$H982/$G982,$H982-SUM($I982:BT982)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BV$5,$H982/$G982,$H982-SUM($I982:BU982)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BW$5,$H982/$G982,$H982-SUM($I982:BV982)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BX$5,$H982/$G982,$H982-SUM($I982:BW982)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BY$5,$H982/$G982,$H982-SUM($I982:BX982)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>BZ$5,$H982/$G982,$H982-SUM($I982:BY982)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>CA$5,$H982/$G982,$H982-SUM($I982:BZ982)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>CB$5,$H982/$G982,$H982-SUM($I982:CA982)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D982,$G982=\"n/a\"),0,IF(SUM($D982,$G982+0.5)>CC$5,$H982/$G982,$H982-SUM($I982:CB982)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>J$5,$H983/$G983,$H983-SUM($I983:I983)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>K$5,$H983/$G983,$H983-SUM($I983:J983)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>L$5,$H983/$G983,$H983-SUM($I983:K983)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>M$5,$H983/$G983,$H983-SUM($I983:L983)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>N$5,$H983/$G983,$H983-SUM($I983:M983)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>O$5,$H983/$G983,$H983-SUM($I983:N983)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>P$5,$H983/$G983,$H983-SUM($I983:O983)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>Q$5,$H983/$G983,$H983-SUM($I983:P983)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>R$5,$H983/$G983,$H983-SUM($I983:Q983)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>S$5,$H983/$G983,$H983-SUM($I983:R983)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>T$5,$H983/$G983,$H983-SUM($I983:S983)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>U$5,$H983/$G983,$H983-SUM($I983:T983)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>V$5,$H983/$G983,$H983-SUM($I983:U983)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>W$5,$H983/$G983,$H983-SUM($I983:V983)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>X$5,$H983/$G983,$H983-SUM($I983:W983)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>Y$5,$H983/$G983,$H983-SUM($I983:X983)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>Z$5,$H983/$G983,$H983-SUM($I983:Y983)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AA$5,$H983/$G983,$H983-SUM($I983:Z983)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AB$5,$H983/$G983,$H983-SUM($I983:AA983)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AC$5,$H983/$G983,$H983-SUM($I983:AB983)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AD$5,$H983/$G983,$H983-SUM($I983:AC983)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AE$5,$H983/$G983,$H983-SUM($I983:AD983)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AF$5,$H983/$G983,$H983-SUM($I983:AE983)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AG$5,$H983/$G983,$H983-SUM($I983:AF983)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AH$5,$H983/$G983,$H983-SUM($I983:AG983)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AI$5,$H983/$G983,$H983-SUM($I983:AH983)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AJ$5,$H983/$G983,$H983-SUM($I983:AI983)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AK$5,$H983/$G983,$H983-SUM($I983:AJ983)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AL$5,$H983/$G983,$H983-SUM($I983:AK983)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AM$5,$H983/$G983,$H983-SUM($I983:AL983)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AN$5,$H983/$G983,$H983-SUM($I983:AM983)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AO$5,$H983/$G983,$H983-SUM($I983:AN983)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AP$5,$H983/$G983,$H983-SUM($I983:AO983)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AQ$5,$H983/$G983,$H983-SUM($I983:AP983)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AR$5,$H983/$G983,$H983-SUM($I983:AQ983)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AS$5,$H983/$G983,$H983-SUM($I983:AR983)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AT$5,$H983/$G983,$H983-SUM($I983:AS983)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AU$5,$H983/$G983,$H983-SUM($I983:AT983)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AV$5,$H983/$G983,$H983-SUM($I983:AU983)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AW$5,$H983/$G983,$H983-SUM($I983:AV983)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AX$5,$H983/$G983,$H983-SUM($I983:AW983)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AY$5,$H983/$G983,$H983-SUM($I983:AX983)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>AZ$5,$H983/$G983,$H983-SUM($I983:AY983)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BA$5,$H983/$G983,$H983-SUM($I983:AZ983)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BB$5,$H983/$G983,$H983-SUM($I983:BA983)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BC$5,$H983/$G983,$H983-SUM($I983:BB983)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BD$5,$H983/$G983,$H983-SUM($I983:BC983)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BE$5,$H983/$G983,$H983-SUM($I983:BD983)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BF$5,$H983/$G983,$H983-SUM($I983:BE983)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BG$5,$H983/$G983,$H983-SUM($I983:BF983)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BH$5,$H983/$G983,$H983-SUM($I983:BG983)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BI$5,$H983/$G983,$H983-SUM($I983:BH983)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BJ$5,$H983/$G983,$H983-SUM($I983:BI983)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BK$5,$H983/$G983,$H983-SUM($I983:BJ983)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BL$5,$H983/$G983,$H983-SUM($I983:BK983)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BM$5,$H983/$G983,$H983-SUM($I983:BL983)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BN$5,$H983/$G983,$H983-SUM($I983:BM983)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BO$5,$H983/$G983,$H983-SUM($I983:BN983)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BP$5,$H983/$G983,$H983-SUM($I983:BO983)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BQ$5,$H983/$G983,$H983-SUM($I983:BP983)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BR$5,$H983/$G983,$H983-SUM($I983:BQ983)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BS$5,$H983/$G983,$H983-SUM($I983:BR983)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BT$5,$H983/$G983,$H983-SUM($I983:BS983)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BU$5,$H983/$G983,$H983-SUM($I983:BT983)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BV$5,$H983/$G983,$H983-SUM($I983:BU983)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BW$5,$H983/$G983,$H983-SUM($I983:BV983)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BX$5,$H983/$G983,$H983-SUM($I983:BW983)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BY$5,$H983/$G983,$H983-SUM($I983:BX983)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>BZ$5,$H983/$G983,$H983-SUM($I983:BY983)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>CA$5,$H983/$G983,$H983-SUM($I983:BZ983)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>CB$5,$H983/$G983,$H983-SUM($I983:CA983)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D983,$G983=\"n/a\"),0,IF(SUM($D983,$G983+0.5)>CC$5,$H983/$G983,$H983-SUM($I983:CB983)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>J$5,$H984/$G984,$H984-SUM($I984:I984)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>K$5,$H984/$G984,$H984-SUM($I984:J984)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>L$5,$H984/$G984,$H984-SUM($I984:K984)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>M$5,$H984/$G984,$H984-SUM($I984:L984)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>N$5,$H984/$G984,$H984-SUM($I984:M984)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>O$5,$H984/$G984,$H984-SUM($I984:N984)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>P$5,$H984/$G984,$H984-SUM($I984:O984)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>Q$5,$H984/$G984,$H984-SUM($I984:P984)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>R$5,$H984/$G984,$H984-SUM($I984:Q984)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>S$5,$H984/$G984,$H984-SUM($I984:R984)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>T$5,$H984/$G984,$H984-SUM($I984:S984)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>U$5,$H984/$G984,$H984-SUM($I984:T984)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>V$5,$H984/$G984,$H984-SUM($I984:U984)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>W$5,$H984/$G984,$H984-SUM($I984:V984)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>X$5,$H984/$G984,$H984-SUM($I984:W984)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>Y$5,$H984/$G984,$H984-SUM($I984:X984)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>Z$5,$H984/$G984,$H984-SUM($I984:Y984)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AA$5,$H984/$G984,$H984-SUM($I984:Z984)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AB$5,$H984/$G984,$H984-SUM($I984:AA984)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AC$5,$H984/$G984,$H984-SUM($I984:AB984)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AD$5,$H984/$G984,$H984-SUM($I984:AC984)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AE$5,$H984/$G984,$H984-SUM($I984:AD984)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AF$5,$H984/$G984,$H984-SUM($I984:AE984)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AG$5,$H984/$G984,$H984-SUM($I984:AF984)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AH$5,$H984/$G984,$H984-SUM($I984:AG984)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AI$5,$H984/$G984,$H984-SUM($I984:AH984)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AJ$5,$H984/$G984,$H984-SUM($I984:AI984)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AK$5,$H984/$G984,$H984-SUM($I984:AJ984)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AL$5,$H984/$G984,$H984-SUM($I984:AK984)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AM$5,$H984/$G984,$H984-SUM($I984:AL984)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AN$5,$H984/$G984,$H984-SUM($I984:AM984)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AO$5,$H984/$G984,$H984-SUM($I984:AN984)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AP$5,$H984/$G984,$H984-SUM($I984:AO984)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AQ$5,$H984/$G984,$H984-SUM($I984:AP984)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AR$5,$H984/$G984,$H984-SUM($I984:AQ984)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AS$5,$H984/$G984,$H984-SUM($I984:AR984)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AT$5,$H984/$G984,$H984-SUM($I984:AS984)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AU$5,$H984/$G984,$H984-SUM($I984:AT984)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AV$5,$H984/$G984,$H984-SUM($I984:AU984)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AW$5,$H984/$G984,$H984-SUM($I984:AV984)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AX$5,$H984/$G984,$H984-SUM($I984:AW984)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AY$5,$H984/$G984,$H984-SUM($I984:AX984)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>AZ$5,$H984/$G984,$H984-SUM($I984:AY984)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BA$5,$H984/$G984,$H984-SUM($I984:AZ984)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BB$5,$H984/$G984,$H984-SUM($I984:BA984)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BC$5,$H984/$G984,$H984-SUM($I984:BB984)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BD$5,$H984/$G984,$H984-SUM($I984:BC984)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BE$5,$H984/$G984,$H984-SUM($I984:BD984)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BF$5,$H984/$G984,$H984-SUM($I984:BE984)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BG$5,$H984/$G984,$H984-SUM($I984:BF984)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BH$5,$H984/$G984,$H984-SUM($I984:BG984)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BI$5,$H984/$G984,$H984-SUM($I984:BH984)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BJ$5,$H984/$G984,$H984-SUM($I984:BI984)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BK$5,$H984/$G984,$H984-SUM($I984:BJ984)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BL$5,$H984/$G984,$H984-SUM($I984:BK984)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BM$5,$H984/$G984,$H984-SUM($I984:BL984)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BN$5,$H984/$G984,$H984-SUM($I984:BM984)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BO$5,$H984/$G984,$H984-SUM($I984:BN984)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BP$5,$H984/$G984,$H984-SUM($I984:BO984)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BQ$5,$H984/$G984,$H984-SUM($I984:BP984)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BR$5,$H984/$G984,$H984-SUM($I984:BQ984)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BS$5,$H984/$G984,$H984-SUM($I984:BR984)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BT$5,$H984/$G984,$H984-SUM($I984:BS984)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BU$5,$H984/$G984,$H984-SUM($I984:BT984)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BV$5,$H984/$G984,$H984-SUM($I984:BU984)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BW$5,$H984/$G984,$H984-SUM($I984:BV984)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BX$5,$H984/$G984,$H984-SUM($I984:BW984)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BY$5,$H984/$G984,$H984-SUM($I984:BX984)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>BZ$5,$H984/$G984,$H984-SUM($I984:BY984)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>CA$5,$H984/$G984,$H984-SUM($I984:BZ984)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>CB$5,$H984/$G984,$H984-SUM($I984:CA984)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D984,$G984=\"n/a\"),0,IF(SUM($D984,$G984+0.5)>CC$5,$H984/$G984,$H984-SUM($I984:CB984)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>J$5,$H985/$G985,$H985-SUM($I985:I985)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>K$5,$H985/$G985,$H985-SUM($I985:J985)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>L$5,$H985/$G985,$H985-SUM($I985:K985)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>M$5,$H985/$G985,$H985-SUM($I985:L985)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>N$5,$H985/$G985,$H985-SUM($I985:M985)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>O$5,$H985/$G985,$H985-SUM($I985:N985)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>P$5,$H985/$G985,$H985-SUM($I985:O985)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>Q$5,$H985/$G985,$H985-SUM($I985:P985)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>R$5,$H985/$G985,$H985-SUM($I985:Q985)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>S$5,$H985/$G985,$H985-SUM($I985:R985)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>T$5,$H985/$G985,$H985-SUM($I985:S985)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>U$5,$H985/$G985,$H985-SUM($I985:T985)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>V$5,$H985/$G985,$H985-SUM($I985:U985)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>W$5,$H985/$G985,$H985-SUM($I985:V985)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>X$5,$H985/$G985,$H985-SUM($I985:W985)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>Y$5,$H985/$G985,$H985-SUM($I985:X985)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>Z$5,$H985/$G985,$H985-SUM($I985:Y985)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AA$5,$H985/$G985,$H985-SUM($I985:Z985)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AB$5,$H985/$G985,$H985-SUM($I985:AA985)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AC$5,$H985/$G985,$H985-SUM($I985:AB985)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AD$5,$H985/$G985,$H985-SUM($I985:AC985)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AE$5,$H985/$G985,$H985-SUM($I985:AD985)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AF$5,$H985/$G985,$H985-SUM($I985:AE985)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AG$5,$H985/$G985,$H985-SUM($I985:AF985)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AH$5,$H985/$G985,$H985-SUM($I985:AG985)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AI$5,$H985/$G985,$H985-SUM($I985:AH985)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AJ$5,$H985/$G985,$H985-SUM($I985:AI985)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AK$5,$H985/$G985,$H985-SUM($I985:AJ985)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AL$5,$H985/$G985,$H985-SUM($I985:AK985)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AM$5,$H985/$G985,$H985-SUM($I985:AL985)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AN$5,$H985/$G985,$H985-SUM($I985:AM985)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AO$5,$H985/$G985,$H985-SUM($I985:AN985)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AP$5,$H985/$G985,$H985-SUM($I985:AO985)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AQ$5,$H985/$G985,$H985-SUM($I985:AP985)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AR$5,$H985/$G985,$H985-SUM($I985:AQ985)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AS$5,$H985/$G985,$H985-SUM($I985:AR985)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AT$5,$H985/$G985,$H985-SUM($I985:AS985)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AU$5,$H985/$G985,$H985-SUM($I985:AT985)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AV$5,$H985/$G985,$H985-SUM($I985:AU985)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AW$5,$H985/$G985,$H985-SUM($I985:AV985)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AX$5,$H985/$G985,$H985-SUM($I985:AW985)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AY$5,$H985/$G985,$H985-SUM($I985:AX985)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>AZ$5,$H985/$G985,$H985-SUM($I985:AY985)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BA$5,$H985/$G985,$H985-SUM($I985:AZ985)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BB$5,$H985/$G985,$H985-SUM($I985:BA985)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BC$5,$H985/$G985,$H985-SUM($I985:BB985)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BD$5,$H985/$G985,$H985-SUM($I985:BC985)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BE$5,$H985/$G985,$H985-SUM($I985:BD985)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BF$5,$H985/$G985,$H985-SUM($I985:BE985)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BG$5,$H985/$G985,$H985-SUM($I985:BF985)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BH$5,$H985/$G985,$H985-SUM($I985:BG985)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BI$5,$H985/$G985,$H985-SUM($I985:BH985)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BJ$5,$H985/$G985,$H985-SUM($I985:BI985)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BK$5,$H985/$G985,$H985-SUM($I985:BJ985)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BL$5,$H985/$G985,$H985-SUM($I985:BK985)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BM$5,$H985/$G985,$H985-SUM($I985:BL985)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BN$5,$H985/$G985,$H985-SUM($I985:BM985)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BO$5,$H985/$G985,$H985-SUM($I985:BN985)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BP$5,$H985/$G985,$H985-SUM($I985:BO985)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BQ$5,$H985/$G985,$H985-SUM($I985:BP985)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BR$5,$H985/$G985,$H985-SUM($I985:BQ985)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BS$5,$H985/$G985,$H985-SUM($I985:BR985)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BT$5,$H985/$G985,$H985-SUM($I985:BS985)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BU$5,$H985/$G985,$H985-SUM($I985:BT985)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BV$5,$H985/$G985,$H985-SUM($I985:BU985)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BW$5,$H985/$G985,$H985-SUM($I985:BV985)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BX$5,$H985/$G985,$H985-SUM($I985:BW985)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BY$5,$H985/$G985,$H985-SUM($I985:BX985)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>BZ$5,$H985/$G985,$H985-SUM($I985:BY985)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>CA$5,$H985/$G985,$H985-SUM($I985:BZ985)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>CB$5,$H985/$G985,$H985-SUM($I985:CA985)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D985,$G985=\"n/a\"),0,IF(SUM($D985,$G985+0.5)>CC$5,$H985/$G985,$H985-SUM($I985:CB985)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>J$5,$H986/$G986,$H986-SUM($I986:I986)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>K$5,$H986/$G986,$H986-SUM($I986:J986)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>L$5,$H986/$G986,$H986-SUM($I986:K986)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>M$5,$H986/$G986,$H986-SUM($I986:L986)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>N$5,$H986/$G986,$H986-SUM($I986:M986)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>O$5,$H986/$G986,$H986-SUM($I986:N986)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>P$5,$H986/$G986,$H986-SUM($I986:O986)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>Q$5,$H986/$G986,$H986-SUM($I986:P986)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>R$5,$H986/$G986,$H986-SUM($I986:Q986)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>S$5,$H986/$G986,$H986-SUM($I986:R986)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>T$5,$H986/$G986,$H986-SUM($I986:S986)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>U$5,$H986/$G986,$H986-SUM($I986:T986)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>V$5,$H986/$G986,$H986-SUM($I986:U986)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>W$5,$H986/$G986,$H986-SUM($I986:V986)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>X$5,$H986/$G986,$H986-SUM($I986:W986)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>Y$5,$H986/$G986,$H986-SUM($I986:X986)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>Z$5,$H986/$G986,$H986-SUM($I986:Y986)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AA$5,$H986/$G986,$H986-SUM($I986:Z986)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AB$5,$H986/$G986,$H986-SUM($I986:AA986)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AC$5,$H986/$G986,$H986-SUM($I986:AB986)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AD$5,$H986/$G986,$H986-SUM($I986:AC986)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AE$5,$H986/$G986,$H986-SUM($I986:AD986)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AF$5,$H986/$G986,$H986-SUM($I986:AE986)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AG$5,$H986/$G986,$H986-SUM($I986:AF986)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AH$5,$H986/$G986,$H986-SUM($I986:AG986)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AI$5,$H986/$G986,$H986-SUM($I986:AH986)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AJ$5,$H986/$G986,$H986-SUM($I986:AI986)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AK$5,$H986/$G986,$H986-SUM($I986:AJ986)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AL$5,$H986/$G986,$H986-SUM($I986:AK986)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AM$5,$H986/$G986,$H986-SUM($I986:AL986)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AN$5,$H986/$G986,$H986-SUM($I986:AM986)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AO$5,$H986/$G986,$H986-SUM($I986:AN986)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AP$5,$H986/$G986,$H986-SUM($I986:AO986)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AQ$5,$H986/$G986,$H986-SUM($I986:AP986)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AR$5,$H986/$G986,$H986-SUM($I986:AQ986)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AS$5,$H986/$G986,$H986-SUM($I986:AR986)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AT$5,$H986/$G986,$H986-SUM($I986:AS986)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AU$5,$H986/$G986,$H986-SUM($I986:AT986)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AV$5,$H986/$G986,$H986-SUM($I986:AU986)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AW$5,$H986/$G986,$H986-SUM($I986:AV986)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AX$5,$H986/$G986,$H986-SUM($I986:AW986)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AY$5,$H986/$G986,$H986-SUM($I986:AX986)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>AZ$5,$H986/$G986,$H986-SUM($I986:AY986)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BA$5,$H986/$G986,$H986-SUM($I986:AZ986)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BB$5,$H986/$G986,$H986-SUM($I986:BA986)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BC$5,$H986/$G986,$H986-SUM($I986:BB986)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BD$5,$H986/$G986,$H986-SUM($I986:BC986)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BE$5,$H986/$G986,$H986-SUM($I986:BD986)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BF$5,$H986/$G986,$H986-SUM($I986:BE986)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BG$5,$H986/$G986,$H986-SUM($I986:BF986)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BH$5,$H986/$G986,$H986-SUM($I986:BG986)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BI$5,$H986/$G986,$H986-SUM($I986:BH986)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BJ$5,$H986/$G986,$H986-SUM($I986:BI986)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BK$5,$H986/$G986,$H986-SUM($I986:BJ986)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BL$5,$H986/$G986,$H986-SUM($I986:BK986)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BM$5,$H986/$G986,$H986-SUM($I986:BL986)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BN$5,$H986/$G986,$H986-SUM($I986:BM986)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BO$5,$H986/$G986,$H986-SUM($I986:BN986)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BP$5,$H986/$G986,$H986-SUM($I986:BO986)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BQ$5,$H986/$G986,$H986-SUM($I986:BP986)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BR$5,$H986/$G986,$H986-SUM($I986:BQ986)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BS$5,$H986/$G986,$H986-SUM($I986:BR986)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BT$5,$H986/$G986,$H986-SUM($I986:BS986)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BU$5,$H986/$G986,$H986-SUM($I986:BT986)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BV$5,$H986/$G986,$H986-SUM($I986:BU986)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BW$5,$H986/$G986,$H986-SUM($I986:BV986)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BX$5,$H986/$G986,$H986-SUM($I986:BW986)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BY$5,$H986/$G986,$H986-SUM($I986:BX986)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>BZ$5,$H986/$G986,$H986-SUM($I986:BY986)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>CA$5,$H986/$G986,$H986-SUM($I986:BZ986)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>CB$5,$H986/$G986,$H986-SUM($I986:CA986)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D986,$G986=\"n/a\"),0,IF(SUM($D986,$G986+0.5)>CC$5,$H986/$G986,$H986-SUM($I986:CB986)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B935&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J938,J944:J945,J948:J949,J957:J986)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV938,BV944:BV945,BV948:BV949,BV957:BV986)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J954-SUM(J957:J986)+I989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV954-SUM(BV957:BV986)+BU989","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B935","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J939+J942+J950+J989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV939+BV942+BV950+BV989","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B992,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$35","v":0},null,null,null,null,null," ",2010,{"$f":"I992+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU992+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A992)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A992)","v":0},null,{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:I995))),(MAX($H995/$G995,$H995-SUM($I995:I995)))))*J$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:J995))),(MAX($H995/$G995,$H995-SUM($I995:J995)))))*K$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:K995))),(MAX($H995/$G995,$H995-SUM($I995:K995)))))*L$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:L995))),(MAX($H995/$G995,$H995-SUM($I995:L995)))))*M$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:M995))),(MAX($H995/$G995,$H995-SUM($I995:M995)))))*N$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:N995))),(MAX($H995/$G995,$H995-SUM($I995:N995)))))*O$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:O995))),(MAX($H995/$G995,$H995-SUM($I995:O995)))))*P$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:P995))),(MAX($H995/$G995,$H995-SUM($I995:P995)))))*Q$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:Q995))),(MAX($H995/$G995,$H995-SUM($I995:Q995)))))*R$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:R995))),(MAX($H995/$G995,$H995-SUM($I995:R995)))))*S$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:S995))),(MAX($H995/$G995,$H995-SUM($I995:S995)))))*T$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:T995))),(MAX($H995/$G995,$H995-SUM($I995:T995)))))*U$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:U995))),(MAX($H995/$G995,$H995-SUM($I995:U995)))))*V$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:V995))),(MAX($H995/$G995,$H995-SUM($I995:V995)))))*W$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:W995))),(MAX($H995/$G995,$H995-SUM($I995:W995)))))*X$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:X995))),(MAX($H995/$G995,$H995-SUM($I995:X995)))))*Y$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:Y995))),(MAX($H995/$G995,$H995-SUM($I995:Y995)))))*Z$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:Z995))),(MAX($H995/$G995,$H995-SUM($I995:Z995)))))*AA$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AA995))),(MAX($H995/$G995,$H995-SUM($I995:AA995)))))*AB$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AB995))),(MAX($H995/$G995,$H995-SUM($I995:AB995)))))*AC$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AC995))),(MAX($H995/$G995,$H995-SUM($I995:AC995)))))*AD$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AD995))),(MAX($H995/$G995,$H995-SUM($I995:AD995)))))*AE$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AE995))),(MAX($H995/$G995,$H995-SUM($I995:AE995)))))*AF$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AF995))),(MAX($H995/$G995,$H995-SUM($I995:AF995)))))*AG$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AG995))),(MAX($H995/$G995,$H995-SUM($I995:AG995)))))*AH$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AH995))),(MAX($H995/$G995,$H995-SUM($I995:AH995)))))*AI$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AI995))),(MAX($H995/$G995,$H995-SUM($I995:AI995)))))*AJ$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AJ995))),(MAX($H995/$G995,$H995-SUM($I995:AJ995)))))*AK$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AK995))),(MAX($H995/$G995,$H995-SUM($I995:AK995)))))*AL$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AL995))),(MAX($H995/$G995,$H995-SUM($I995:AL995)))))*AM$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AM995))),(MAX($H995/$G995,$H995-SUM($I995:AM995)))))*AN$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AN995))),(MAX($H995/$G995,$H995-SUM($I995:AN995)))))*AO$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AO995))),(MAX($H995/$G995,$H995-SUM($I995:AO995)))))*AP$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AP995))),(MAX($H995/$G995,$H995-SUM($I995:AP995)))))*AQ$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AQ995))),(MAX($H995/$G995,$H995-SUM($I995:AQ995)))))*AR$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AR995))),(MAX($H995/$G995,$H995-SUM($I995:AR995)))))*AS$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AS995))),(MAX($H995/$G995,$H995-SUM($I995:AS995)))))*AT$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AT995))),(MAX($H995/$G995,$H995-SUM($I995:AT995)))))*AU$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AU995))),(MAX($H995/$G995,$H995-SUM($I995:AU995)))))*AV$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AV995))),(MAX($H995/$G995,$H995-SUM($I995:AV995)))))*AW$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AW995))),(MAX($H995/$G995,$H995-SUM($I995:AW995)))))*AX$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AX995))),(MAX($H995/$G995,$H995-SUM($I995:AX995)))))*AY$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AY995))),(MAX($H995/$G995,$H995-SUM($I995:AY995)))))*AZ$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:AZ995))),(MAX($H995/$G995,$H995-SUM($I995:AZ995)))))*BA$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BA995))),(MAX($H995/$G995,$H995-SUM($I995:BA995)))))*BB$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BB995))),(MAX($H995/$G995,$H995-SUM($I995:BB995)))))*BC$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BC995))),(MAX($H995/$G995,$H995-SUM($I995:BC995)))))*BD$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BD995))),(MAX($H995/$G995,$H995-SUM($I995:BD995)))))*BE$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BE995))),(MAX($H995/$G995,$H995-SUM($I995:BE995)))))*BF$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BF995))),(MAX($H995/$G995,$H995-SUM($I995:BF995)))))*BG$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BG995))),(MAX($H995/$G995,$H995-SUM($I995:BG995)))))*BH$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BH995))),(MAX($H995/$G995,$H995-SUM($I995:BH995)))))*BI$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BI995))),(MAX($H995/$G995,$H995-SUM($I995:BI995)))))*BJ$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BJ995))),(MAX($H995/$G995,$H995-SUM($I995:BJ995)))))*BK$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BK995))),(MAX($H995/$G995,$H995-SUM($I995:BK995)))))*BL$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BL995))),(MAX($H995/$G995,$H995-SUM($I995:BL995)))))*BM$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BM995))),(MAX($H995/$G995,$H995-SUM($I995:BM995)))))*BN$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BN995))),(MAX($H995/$G995,$H995-SUM($I995:BN995)))))*BO$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BO995))),(MAX($H995/$G995,$H995-SUM($I995:BO995)))))*BP$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BP995))),(MAX($H995/$G995,$H995-SUM($I995:BP995)))))*BQ$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BQ995))),(MAX($H995/$G995,$H995-SUM($I995:BQ995)))))*BR$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BR995))),(MAX($H995/$G995,$H995-SUM($I995:BR995)))))*BS$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BS995))),(MAX($H995/$G995,$H995-SUM($I995:BS995)))))*BT$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BT995))),(MAX($H995/$G995,$H995-SUM($I995:BT995)))))*BU$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BU995))),(MAX($H995/$G995,$H995-SUM($I995:BU995)))))*BV$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BV995))),(MAX($H995/$G995,$H995-SUM($I995:BV995)))))*BW$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BW995))),(MAX($H995/$G995,$H995-SUM($I995:BW995)))))*BX$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BX995))),(MAX($H995/$G995,$H995-SUM($I995:BX995)))))*BY$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BY995))),(MAX($H995/$G995,$H995-SUM($I995:BY995)))))*BZ$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:BZ995))),(MAX($H995/$G995,$H995-SUM($I995:BZ995)))))*CA$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:CA995))),(MAX($H995/$G995,$H995-SUM($I995:CA995)))))*CB$14","v":0},{"$f":"IF(OR($G995=0,$G995=\"n/a\"),0,IF($H995>0,(MIN($H995/$G995,$H995-SUM($I995:CB995))),(MAX($H995/$G995,$H995-SUM($I995:CB995)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H995-SUM($J995:$CC995),2)=0,G995=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H995,I996)-J995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H995,AO996)-AP995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H995,BU996)-BV995","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B992,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B992=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A992)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A992)))","v":5},{"$f":"INDEX($J999:$CC999, MATCH(VALUE(LEFT(D1001,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((J$5-$D1001)>($G1001),$H1001-SUM(I1001:$J1001),$H1001/($G1001-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((K$5-$D1001)>($G1001),$H1001-SUM(J1001:$J1001),$H1001/($G1001-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((L$5-$D1001)>($G1001),$H1001-SUM($J1001:K1001),$H1001/($G1001-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((M$5-$D1001)>($G1001),$H1001-SUM($J1001:L1001),$H1001/($G1001-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((N$5-$D1001)>($G1001),$H1001-SUM($J1001:M1001),$H1001/($G1001-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((O$5-$D1001)>($G1001),$H1001-SUM($J1001:N1001),$H1001/($G1001-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((P$5-$D1001)>($G1001),$H1001-SUM($J1001:O1001),$H1001/($G1001-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((Q$5-$D1001)>($G1001),$H1001-SUM($J1001:P1001),$H1001/($G1001-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((R$5-$D1001)>($G1001),$H1001-SUM($J1001:Q1001),$H1001/($G1001-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((S$5-$D1001)>($G1001),$H1001-SUM($J1001:R1001),$H1001/($G1001-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((T$5-$D1001)>($G1001),$H1001-SUM($J1001:S1001),$H1001/($G1001-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((U$5-$D1001)>($G1001),$H1001-SUM($J1001:T1001),$H1001/($G1001-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((V$5-$D1001)>($G1001),$H1001-SUM($J1001:U1001),$H1001/($G1001-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((W$5-$D1001)>($G1001),$H1001-SUM($J1001:V1001),$H1001/($G1001-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((X$5-$D1001)>($G1001),$H1001-SUM($J1001:W1001),$H1001/($G1001-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((Y$5-$D1001)>($G1001),$H1001-SUM($J1001:X1001),$H1001/($G1001-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((Z$5-$D1001)>($G1001),$H1001-SUM($J1001:Y1001),$H1001/($G1001-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AA$5-$D1001)>($G1001),$H1001-SUM($J1001:Z1001),$H1001/($G1001-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AB$5-$D1001)>($G1001),$H1001-SUM($J1001:AA1001),$H1001/($G1001-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AC$5-$D1001)>($G1001),$H1001-SUM($J1001:AB1001),$H1001/($G1001-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AD$5-$D1001)>($G1001),$H1001-SUM($J1001:AC1001),$H1001/($G1001-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AE$5-$D1001)>($G1001),$H1001-SUM($J1001:AD1001),$H1001/($G1001-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AF$5-$D1001)>($G1001),$H1001-SUM($J1001:AE1001),$H1001/($G1001-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AG$5-$D1001)>($G1001),$H1001-SUM($J1001:AF1001),$H1001/($G1001-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AH$5-$D1001)>($G1001),$H1001-SUM($J1001:AG1001),$H1001/($G1001-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AI$5-$D1001)>($G1001),$H1001-SUM($J1001:AH1001),$H1001/($G1001-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AJ$5-$D1001)>($G1001),$H1001-SUM($J1001:AI1001),$H1001/($G1001-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AK$5-$D1001)>($G1001),$H1001-SUM($J1001:AJ1001),$H1001/($G1001-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AL$5-$D1001)>($G1001),$H1001-SUM($J1001:AK1001),$H1001/($G1001-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AM$5-$D1001)>($G1001),$H1001-SUM($J1001:AL1001),$H1001/($G1001-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AN$5-$D1001)>($G1001),$H1001-SUM($J1001:AM1001),$H1001/($G1001-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AO$5-$D1001)>($G1001),$H1001-SUM($J1001:AN1001),$H1001/($G1001-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AP$5-$D1001)>($G1001),$H1001-SUM($J1001:AO1001),$H1001/($G1001-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AQ$5-$D1001)>($G1001),$H1001-SUM($J1001:AP1001),$H1001/($G1001-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AR$5-$D1001)>($G1001),$H1001-SUM($J1001:AQ1001),$H1001/($G1001-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AS$5-$D1001)>($G1001),$H1001-SUM($J1001:AR1001),$H1001/($G1001-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AT$5-$D1001)>($G1001),$H1001-SUM($J1001:AS1001),$H1001/($G1001-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AU$5-$D1001)>($G1001),$H1001-SUM($J1001:AT1001),$H1001/($G1001-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AV$5-$D1001)>($G1001),$H1001-SUM($J1001:AU1001),$H1001/($G1001-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AW$5-$D1001)>($G1001),$H1001-SUM($J1001:AV1001),$H1001/($G1001-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AX$5-$D1001)>($G1001),$H1001-SUM($J1001:AW1001),$H1001/($G1001-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AY$5-$D1001)>($G1001),$H1001-SUM($J1001:AX1001),$H1001/($G1001-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((AZ$5-$D1001)>($G1001),$H1001-SUM($J1001:AY1001),$H1001/($G1001-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BA$5-$D1001)>($G1001),$H1001-SUM($J1001:AZ1001),$H1001/($G1001-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BB$5-$D1001)>($G1001),$H1001-SUM($J1001:BA1001),$H1001/($G1001-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BC$5-$D1001)>($G1001),$H1001-SUM($J1001:BB1001),$H1001/($G1001-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BD$5-$D1001)>($G1001),$H1001-SUM($J1001:BC1001),$H1001/($G1001-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BE$5-$D1001)>($G1001),$H1001-SUM($J1001:BD1001),$H1001/($G1001-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BF$5-$D1001)>($G1001),$H1001-SUM($J1001:BE1001),$H1001/($G1001-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BG$5-$D1001)>($G1001),$H1001-SUM($J1001:BF1001),$H1001/($G1001-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BH$5-$D1001)>($G1001),$H1001-SUM($J1001:BG1001),$H1001/($G1001-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BI$5-$D1001)>($G1001),$H1001-SUM($J1001:BH1001),$H1001/($G1001-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BJ$5-$D1001)>($G1001),$H1001-SUM($J1001:BI1001),$H1001/($G1001-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BK$5-$D1001)>($G1001),$H1001-SUM($J1001:BJ1001),$H1001/($G1001-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BL$5-$D1001)>($G1001),$H1001-SUM($J1001:BK1001),$H1001/($G1001-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BM$5-$D1001)>($G1001),$H1001-SUM($J1001:BL1001),$H1001/($G1001-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BN$5-$D1001)>($G1001),$H1001-SUM($J1001:BM1001),$H1001/($G1001-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BO$5-$D1001)>($G1001),$H1001-SUM($J1001:BN1001),$H1001/($G1001-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BP$5-$D1001)>($G1001),$H1001-SUM($J1001:BO1001),$H1001/($G1001-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BQ$5-$D1001)>($G1001),$H1001-SUM($J1001:BP1001),$H1001/($G1001-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BR$5-$D1001)>($G1001),$H1001-SUM($J1001:BQ1001),$H1001/($G1001-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BS$5-$D1001)>($G1001),$H1001-SUM($J1001:BR1001),$H1001/($G1001-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BT$5-$D1001)>($G1001),$H1001-SUM($J1001:BS1001),$H1001/($G1001-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BU$5-$D1001)>($G1001),$H1001-SUM($J1001:BT1001),$H1001/($G1001-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BV$5-$D1001)>($G1001),$H1001-SUM($J1001:BU1001),$H1001/($G1001-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BW$5-$D1001)>($G1001),$H1001-SUM($J1001:BV1001),$H1001/($G1001-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BX$5-$D1001)>($G1001),$H1001-SUM($J1001:BW1001),$H1001/($G1001-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BY$5-$D1001)>($G1001),$H1001-SUM($J1001:BX1001),$H1001/($G1001-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((BZ$5-$D1001)>($G1001),$H1001-SUM($J1001:BY1001),$H1001/($G1001-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((CA$5-$D1001)>($G1001),$H1001-SUM($J1001:BZ1001),$H1001/($G1001-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((CB$5-$D1001)>($G1001),$H1001-SUM($J1001:CA1001),$H1001/($G1001-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1001+reg_period_length),$G1001=\"n/a\"),0,IF((CC$5-$D1001)>($G1001),$H1001-SUM($J1001:CB1001),$H1001/($G1001-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1001-SUM($J1001:$CC1001),2)=0,G1001=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G1001","v":5},{"$f":"INDEX($J999:$CC999, MATCH(VALUE(LEFT(D1002,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((J$5-$D1002)>($G1002),$H1002-SUM(I1002:$J1002),$H1002/($G1002-reg_period_length+1)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((K$5-$D1002)>($G1002),$H1002-SUM($J1002:J1002),$H1002/($G1002-reg_period_length+1)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((L$5-$D1002)>($G1002),$H1002-SUM($J1002:K1002),$H1002/($G1002-reg_period_length+1)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((M$5-$D1002)>($G1002),$H1002-SUM($J1002:L1002),$H1002/($G1002-reg_period_length+1)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((N$5-$D1002)>($G1002),$H1002-SUM($J1002:M1002),$H1002/($G1002-reg_period_length+1)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((O$5-$D1002)>($G1002),$H1002-SUM($J1002:N1002),$H1002/($G1002-reg_period_length+1)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((P$5-$D1002)>($G1002),$H1002-SUM($J1002:O1002),$H1002/($G1002-reg_period_length+1)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((Q$5-$D1002)>($G1002),$H1002-SUM($J1002:P1002),$H1002/($G1002-reg_period_length+1)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((R$5-$D1002)>($G1002),$H1002-SUM($J1002:Q1002),$H1002/($G1002-reg_period_length+1)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((S$5-$D1002)>($G1002),$H1002-SUM($J1002:R1002),$H1002/($G1002-reg_period_length+1)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((T$5-$D1002)>($G1002),$H1002-SUM($J1002:S1002),$H1002/($G1002-reg_period_length+1)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((U$5-$D1002)>($G1002),$H1002-SUM($J1002:T1002),$H1002/($G1002-reg_period_length+1)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((V$5-$D1002)>($G1002),$H1002-SUM($J1002:U1002),$H1002/($G1002-reg_period_length+1)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((W$5-$D1002)>($G1002),$H1002-SUM($J1002:V1002),$H1002/($G1002-reg_period_length+1)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((X$5-$D1002)>($G1002),$H1002-SUM($J1002:W1002),$H1002/($G1002-reg_period_length+1)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((Y$5-$D1002)>($G1002),$H1002-SUM($J1002:X1002),$H1002/($G1002-reg_period_length+1)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((Z$5-$D1002)>($G1002),$H1002-SUM($J1002:Y1002),$H1002/($G1002-reg_period_length+1)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AA$5-$D1002)>($G1002),$H1002-SUM($J1002:Z1002),$H1002/($G1002-reg_period_length+1)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AB$5-$D1002)>($G1002),$H1002-SUM($J1002:AA1002),$H1002/($G1002-reg_period_length+1)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AC$5-$D1002)>($G1002),$H1002-SUM($J1002:AB1002),$H1002/($G1002-reg_period_length+1)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AD$5-$D1002)>($G1002),$H1002-SUM($J1002:AC1002),$H1002/($G1002-reg_period_length+1)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AE$5-$D1002)>($G1002),$H1002-SUM($J1002:AD1002),$H1002/($G1002-reg_period_length+1)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AF$5-$D1002)>($G1002),$H1002-SUM($J1002:AE1002),$H1002/($G1002-reg_period_length+1)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AG$5-$D1002)>($G1002),$H1002-SUM($J1002:AF1002),$H1002/($G1002-reg_period_length+1)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AH$5-$D1002)>($G1002),$H1002-SUM($J1002:AG1002),$H1002/($G1002-reg_period_length+1)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AI$5-$D1002)>($G1002),$H1002-SUM($J1002:AH1002),$H1002/($G1002-reg_period_length+1)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AJ$5-$D1002)>($G1002),$H1002-SUM($J1002:AI1002),$H1002/($G1002-reg_period_length+1)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AK$5-$D1002)>($G1002),$H1002-SUM($J1002:AJ1002),$H1002/($G1002-reg_period_length+1)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AL$5-$D1002)>($G1002),$H1002-SUM($J1002:AK1002),$H1002/($G1002-reg_period_length+1)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AM$5-$D1002)>($G1002),$H1002-SUM($J1002:AL1002),$H1002/($G1002-reg_period_length+1)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AN$5-$D1002)>($G1002),$H1002-SUM($J1002:AM1002),$H1002/($G1002-reg_period_length+1)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AO$5-$D1002)>($G1002),$H1002-SUM($J1002:AN1002),$H1002/($G1002-reg_period_length+1)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AP$5-$D1002)>($G1002),$H1002-SUM($J1002:AO1002),$H1002/($G1002-reg_period_length+1)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AQ$5-$D1002)>($G1002),$H1002-SUM($J1002:AP1002),$H1002/($G1002-reg_period_length+1)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AR$5-$D1002)>($G1002),$H1002-SUM($J1002:AQ1002),$H1002/($G1002-reg_period_length+1)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AS$5-$D1002)>($G1002),$H1002-SUM($J1002:AR1002),$H1002/($G1002-reg_period_length+1)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AT$5-$D1002)>($G1002),$H1002-SUM($J1002:AS1002),$H1002/($G1002-reg_period_length+1)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AU$5-$D1002)>($G1002),$H1002-SUM($J1002:AT1002),$H1002/($G1002-reg_period_length+1)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AV$5-$D1002)>($G1002),$H1002-SUM($J1002:AU1002),$H1002/($G1002-reg_period_length+1)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AW$5-$D1002)>($G1002),$H1002-SUM($J1002:AV1002),$H1002/($G1002-reg_period_length+1)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AX$5-$D1002)>($G1002),$H1002-SUM($J1002:AW1002),$H1002/($G1002-reg_period_length+1)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AY$5-$D1002)>($G1002),$H1002-SUM($J1002:AX1002),$H1002/($G1002-reg_period_length+1)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((AZ$5-$D1002)>($G1002),$H1002-SUM($J1002:AY1002),$H1002/($G1002-reg_period_length+1)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BA$5-$D1002)>($G1002),$H1002-SUM($J1002:AZ1002),$H1002/($G1002-reg_period_length+1)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BB$5-$D1002)>($G1002),$H1002-SUM($J1002:BA1002),$H1002/($G1002-reg_period_length+1)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BC$5-$D1002)>($G1002),$H1002-SUM($J1002:BB1002),$H1002/($G1002-reg_period_length+1)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BD$5-$D1002)>($G1002),$H1002-SUM($J1002:BC1002),$H1002/($G1002-reg_period_length+1)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BE$5-$D1002)>($G1002),$H1002-SUM($J1002:BD1002),$H1002/($G1002-reg_period_length+1)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BF$5-$D1002)>($G1002),$H1002-SUM($J1002:BE1002),$H1002/($G1002-reg_period_length+1)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BG$5-$D1002)>($G1002),$H1002-SUM($J1002:BF1002),$H1002/($G1002-reg_period_length+1)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BH$5-$D1002)>($G1002),$H1002-SUM($J1002:BG1002),$H1002/($G1002-reg_period_length+1)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BI$5-$D1002)>($G1002),$H1002-SUM($J1002:BH1002),$H1002/($G1002-reg_period_length+1)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BJ$5-$D1002)>($G1002),$H1002-SUM($J1002:BI1002),$H1002/($G1002-reg_period_length+1)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BK$5-$D1002)>($G1002),$H1002-SUM($J1002:BJ1002),$H1002/($G1002-reg_period_length+1)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BL$5-$D1002)>($G1002),$H1002-SUM($J1002:BK1002),$H1002/($G1002-reg_period_length+1)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BM$5-$D1002)>($G1002),$H1002-SUM($J1002:BL1002),$H1002/($G1002-reg_period_length+1)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BN$5-$D1002)>($G1002),$H1002-SUM($J1002:BM1002),$H1002/($G1002-reg_period_length+1)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BO$5-$D1002)>($G1002),$H1002-SUM($J1002:BN1002),$H1002/($G1002-reg_period_length+1)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BP$5-$D1002)>($G1002),$H1002-SUM($J1002:BO1002),$H1002/($G1002-reg_period_length+1)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BQ$5-$D1002)>($G1002),$H1002-SUM($J1002:BP1002),$H1002/($G1002-reg_period_length+1)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BR$5-$D1002)>($G1002),$H1002-SUM($J1002:BQ1002),$H1002/($G1002-reg_period_length+1)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BS$5-$D1002)>($G1002),$H1002-SUM($J1002:BR1002),$H1002/($G1002-reg_period_length+1)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BT$5-$D1002)>($G1002),$H1002-SUM($J1002:BS1002),$H1002/($G1002-reg_period_length+1)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BU$5-$D1002)>($G1002),$H1002-SUM($J1002:BT1002),$H1002/($G1002-reg_period_length+1)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BV$5-$D1002)>($G1002),$H1002-SUM($J1002:BU1002),$H1002/($G1002-reg_period_length+1)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BW$5-$D1002)>($G1002),$H1002-SUM($J1002:BV1002),$H1002/($G1002-reg_period_length+1)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BX$5-$D1002)>($G1002),$H1002-SUM($J1002:BW1002),$H1002/($G1002-reg_period_length+1)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BY$5-$D1002)>($G1002),$H1002-SUM($J1002:BX1002),$H1002/($G1002-reg_period_length+1)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((BZ$5-$D1002)>($G1002),$H1002-SUM($J1002:BY1002),$H1002/($G1002-reg_period_length+1)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((CA$5-$D1002)>($G1002),$H1002-SUM($J1002:BZ1002),$H1002/($G1002-reg_period_length+1)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((CB$5-$D1002)>($G1002),$H1002-SUM($J1002:CA1002),$H1002/($G1002-reg_period_length+1)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1002+reg_period_length+1),$G1002=\"n/a\"),0,IF((CC$5-$D1002)>($G1002),$H1002-SUM($J1002:CB1002),$H1002/($G1002-reg_period_length+1)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1002-SUM($J1002:$CC1002),2)=0,G1002=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J1006:CC1006)-SUM(J1007:CC1007),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE1014:$CE1043)=COUNTIF($CE1014:$CE1043,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B992,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A992)","v":"n/a"},{"$f":"TRANSPOSE(J1011:AM1011)","v":0},null,{"$f":"IF(OR(J$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>J$5,$H1014/$G1014,$H1014-SUM($I1014:I1014)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>K$5,$H1014/$G1014,$H1014-SUM($I1014:J1014)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>L$5,$H1014/$G1014,$H1014-SUM($I1014:K1014)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>M$5,$H1014/$G1014,$H1014-SUM($I1014:L1014)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>N$5,$H1014/$G1014,$H1014-SUM($I1014:M1014)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>O$5,$H1014/$G1014,$H1014-SUM($I1014:N1014)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>P$5,$H1014/$G1014,$H1014-SUM($I1014:O1014)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>Q$5,$H1014/$G1014,$H1014-SUM($I1014:P1014)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>R$5,$H1014/$G1014,$H1014-SUM($I1014:Q1014)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>S$5,$H1014/$G1014,$H1014-SUM($I1014:R1014)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>T$5,$H1014/$G1014,$H1014-SUM($I1014:S1014)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>U$5,$H1014/$G1014,$H1014-SUM($I1014:T1014)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>V$5,$H1014/$G1014,$H1014-SUM($I1014:U1014)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>W$5,$H1014/$G1014,$H1014-SUM($I1014:V1014)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>X$5,$H1014/$G1014,$H1014-SUM($I1014:W1014)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>Y$5,$H1014/$G1014,$H1014-SUM($I1014:X1014)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>Z$5,$H1014/$G1014,$H1014-SUM($I1014:Y1014)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AA$5,$H1014/$G1014,$H1014-SUM($I1014:Z1014)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AB$5,$H1014/$G1014,$H1014-SUM($I1014:AA1014)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AC$5,$H1014/$G1014,$H1014-SUM($I1014:AB1014)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AD$5,$H1014/$G1014,$H1014-SUM($I1014:AC1014)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AE$5,$H1014/$G1014,$H1014-SUM($I1014:AD1014)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AF$5,$H1014/$G1014,$H1014-SUM($I1014:AE1014)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AG$5,$H1014/$G1014,$H1014-SUM($I1014:AF1014)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AH$5,$H1014/$G1014,$H1014-SUM($I1014:AG1014)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AI$5,$H1014/$G1014,$H1014-SUM($I1014:AH1014)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AJ$5,$H1014/$G1014,$H1014-SUM($I1014:AI1014)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AK$5,$H1014/$G1014,$H1014-SUM($I1014:AJ1014)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AL$5,$H1014/$G1014,$H1014-SUM($I1014:AK1014)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AM$5,$H1014/$G1014,$H1014-SUM($I1014:AL1014)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AN$5,$H1014/$G1014,$H1014-SUM($I1014:AM1014)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AO$5,$H1014/$G1014,$H1014-SUM($I1014:AN1014)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AP$5,$H1014/$G1014,$H1014-SUM($I1014:AO1014)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AQ$5,$H1014/$G1014,$H1014-SUM($I1014:AP1014)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AR$5,$H1014/$G1014,$H1014-SUM($I1014:AQ1014)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AS$5,$H1014/$G1014,$H1014-SUM($I1014:AR1014)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AT$5,$H1014/$G1014,$H1014-SUM($I1014:AS1014)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AU$5,$H1014/$G1014,$H1014-SUM($I1014:AT1014)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AV$5,$H1014/$G1014,$H1014-SUM($I1014:AU1014)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AW$5,$H1014/$G1014,$H1014-SUM($I1014:AV1014)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AX$5,$H1014/$G1014,$H1014-SUM($I1014:AW1014)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AY$5,$H1014/$G1014,$H1014-SUM($I1014:AX1014)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>AZ$5,$H1014/$G1014,$H1014-SUM($I1014:AY1014)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BA$5,$H1014/$G1014,$H1014-SUM($I1014:AZ1014)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BB$5,$H1014/$G1014,$H1014-SUM($I1014:BA1014)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BC$5,$H1014/$G1014,$H1014-SUM($I1014:BB1014)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BD$5,$H1014/$G1014,$H1014-SUM($I1014:BC1014)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BE$5,$H1014/$G1014,$H1014-SUM($I1014:BD1014)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BF$5,$H1014/$G1014,$H1014-SUM($I1014:BE1014)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BG$5,$H1014/$G1014,$H1014-SUM($I1014:BF1014)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BH$5,$H1014/$G1014,$H1014-SUM($I1014:BG1014)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BI$5,$H1014/$G1014,$H1014-SUM($I1014:BH1014)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BJ$5,$H1014/$G1014,$H1014-SUM($I1014:BI1014)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BK$5,$H1014/$G1014,$H1014-SUM($I1014:BJ1014)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BL$5,$H1014/$G1014,$H1014-SUM($I1014:BK1014)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BM$5,$H1014/$G1014,$H1014-SUM($I1014:BL1014)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BN$5,$H1014/$G1014,$H1014-SUM($I1014:BM1014)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BO$5,$H1014/$G1014,$H1014-SUM($I1014:BN1014)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BP$5,$H1014/$G1014,$H1014-SUM($I1014:BO1014)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BQ$5,$H1014/$G1014,$H1014-SUM($I1014:BP1014)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BR$5,$H1014/$G1014,$H1014-SUM($I1014:BQ1014)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BS$5,$H1014/$G1014,$H1014-SUM($I1014:BR1014)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BT$5,$H1014/$G1014,$H1014-SUM($I1014:BS1014)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BU$5,$H1014/$G1014,$H1014-SUM($I1014:BT1014)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BV$5,$H1014/$G1014,$H1014-SUM($I1014:BU1014)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BW$5,$H1014/$G1014,$H1014-SUM($I1014:BV1014)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BX$5,$H1014/$G1014,$H1014-SUM($I1014:BW1014)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BY$5,$H1014/$G1014,$H1014-SUM($I1014:BX1014)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>BZ$5,$H1014/$G1014,$H1014-SUM($I1014:BY1014)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>CA$5,$H1014/$G1014,$H1014-SUM($I1014:BZ1014)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>CB$5,$H1014/$G1014,$H1014-SUM($I1014:CA1014)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1014,$G1014=\"n/a\"),0,IF(SUM($D1014,$G1014+0.5)>CC$5,$H1014/$G1014,$H1014-SUM($I1014:CB1014)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1014-SUM($J1014:$CC1014),2)=0,G1014=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D1014+1","v":2012},"$m Real 2010",null,{"$f":"G1014","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>J$5,$H1015/$G1015,$H1015-SUM($I1015:I1015)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>K$5,$H1015/$G1015,$H1015-SUM($I1015:J1015)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>L$5,$H1015/$G1015,$H1015-SUM($I1015:K1015)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>M$5,$H1015/$G1015,$H1015-SUM($I1015:L1015)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>N$5,$H1015/$G1015,$H1015-SUM($I1015:M1015)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>O$5,$H1015/$G1015,$H1015-SUM($I1015:N1015)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>P$5,$H1015/$G1015,$H1015-SUM($I1015:O1015)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>Q$5,$H1015/$G1015,$H1015-SUM($I1015:P1015)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>R$5,$H1015/$G1015,$H1015-SUM($I1015:Q1015)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>S$5,$H1015/$G1015,$H1015-SUM($I1015:R1015)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>T$5,$H1015/$G1015,$H1015-SUM($I1015:S1015)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>U$5,$H1015/$G1015,$H1015-SUM($I1015:T1015)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>V$5,$H1015/$G1015,$H1015-SUM($I1015:U1015)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>W$5,$H1015/$G1015,$H1015-SUM($I1015:V1015)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>X$5,$H1015/$G1015,$H1015-SUM($I1015:W1015)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>Y$5,$H1015/$G1015,$H1015-SUM($I1015:X1015)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>Z$5,$H1015/$G1015,$H1015-SUM($I1015:Y1015)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AA$5,$H1015/$G1015,$H1015-SUM($I1015:Z1015)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AB$5,$H1015/$G1015,$H1015-SUM($I1015:AA1015)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AC$5,$H1015/$G1015,$H1015-SUM($I1015:AB1015)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AD$5,$H1015/$G1015,$H1015-SUM($I1015:AC1015)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AE$5,$H1015/$G1015,$H1015-SUM($I1015:AD1015)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AF$5,$H1015/$G1015,$H1015-SUM($I1015:AE1015)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AG$5,$H1015/$G1015,$H1015-SUM($I1015:AF1015)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AH$5,$H1015/$G1015,$H1015-SUM($I1015:AG1015)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AI$5,$H1015/$G1015,$H1015-SUM($I1015:AH1015)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AJ$5,$H1015/$G1015,$H1015-SUM($I1015:AI1015)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AK$5,$H1015/$G1015,$H1015-SUM($I1015:AJ1015)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AL$5,$H1015/$G1015,$H1015-SUM($I1015:AK1015)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AM$5,$H1015/$G1015,$H1015-SUM($I1015:AL1015)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AN$5,$H1015/$G1015,$H1015-SUM($I1015:AM1015)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AO$5,$H1015/$G1015,$H1015-SUM($I1015:AN1015)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AP$5,$H1015/$G1015,$H1015-SUM($I1015:AO1015)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AQ$5,$H1015/$G1015,$H1015-SUM($I1015:AP1015)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AR$5,$H1015/$G1015,$H1015-SUM($I1015:AQ1015)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AS$5,$H1015/$G1015,$H1015-SUM($I1015:AR1015)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AT$5,$H1015/$G1015,$H1015-SUM($I1015:AS1015)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AU$5,$H1015/$G1015,$H1015-SUM($I1015:AT1015)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AV$5,$H1015/$G1015,$H1015-SUM($I1015:AU1015)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AW$5,$H1015/$G1015,$H1015-SUM($I1015:AV1015)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AX$5,$H1015/$G1015,$H1015-SUM($I1015:AW1015)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AY$5,$H1015/$G1015,$H1015-SUM($I1015:AX1015)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>AZ$5,$H1015/$G1015,$H1015-SUM($I1015:AY1015)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BA$5,$H1015/$G1015,$H1015-SUM($I1015:AZ1015)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BB$5,$H1015/$G1015,$H1015-SUM($I1015:BA1015)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BC$5,$H1015/$G1015,$H1015-SUM($I1015:BB1015)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BD$5,$H1015/$G1015,$H1015-SUM($I1015:BC1015)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BE$5,$H1015/$G1015,$H1015-SUM($I1015:BD1015)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BF$5,$H1015/$G1015,$H1015-SUM($I1015:BE1015)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BG$5,$H1015/$G1015,$H1015-SUM($I1015:BF1015)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BH$5,$H1015/$G1015,$H1015-SUM($I1015:BG1015)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BI$5,$H1015/$G1015,$H1015-SUM($I1015:BH1015)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BJ$5,$H1015/$G1015,$H1015-SUM($I1015:BI1015)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BK$5,$H1015/$G1015,$H1015-SUM($I1015:BJ1015)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BL$5,$H1015/$G1015,$H1015-SUM($I1015:BK1015)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BM$5,$H1015/$G1015,$H1015-SUM($I1015:BL1015)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BN$5,$H1015/$G1015,$H1015-SUM($I1015:BM1015)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BO$5,$H1015/$G1015,$H1015-SUM($I1015:BN1015)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BP$5,$H1015/$G1015,$H1015-SUM($I1015:BO1015)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BQ$5,$H1015/$G1015,$H1015-SUM($I1015:BP1015)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BR$5,$H1015/$G1015,$H1015-SUM($I1015:BQ1015)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BS$5,$H1015/$G1015,$H1015-SUM($I1015:BR1015)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BT$5,$H1015/$G1015,$H1015-SUM($I1015:BS1015)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BU$5,$H1015/$G1015,$H1015-SUM($I1015:BT1015)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BV$5,$H1015/$G1015,$H1015-SUM($I1015:BU1015)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BW$5,$H1015/$G1015,$H1015-SUM($I1015:BV1015)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BX$5,$H1015/$G1015,$H1015-SUM($I1015:BW1015)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BY$5,$H1015/$G1015,$H1015-SUM($I1015:BX1015)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>BZ$5,$H1015/$G1015,$H1015-SUM($I1015:BY1015)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>CA$5,$H1015/$G1015,$H1015-SUM($I1015:BZ1015)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>CB$5,$H1015/$G1015,$H1015-SUM($I1015:CA1015)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1015,$G1015=\"n/a\"),0,IF(SUM($D1015,$G1015+0.5)>CC$5,$H1015/$G1015,$H1015-SUM($I1015:CB1015)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D1015+1","v":2013},"$m Real 2010",null,{"$f":"G1015","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>J$5,$H1016/$G1016,$H1016-SUM($I1016:I1016)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>K$5,$H1016/$G1016,$H1016-SUM($I1016:J1016)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>L$5,$H1016/$G1016,$H1016-SUM($I1016:K1016)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>M$5,$H1016/$G1016,$H1016-SUM($I1016:L1016)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>N$5,$H1016/$G1016,$H1016-SUM($I1016:M1016)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>O$5,$H1016/$G1016,$H1016-SUM($I1016:N1016)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>P$5,$H1016/$G1016,$H1016-SUM($I1016:O1016)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>Q$5,$H1016/$G1016,$H1016-SUM($I1016:P1016)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>R$5,$H1016/$G1016,$H1016-SUM($I1016:Q1016)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>S$5,$H1016/$G1016,$H1016-SUM($I1016:R1016)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>T$5,$H1016/$G1016,$H1016-SUM($I1016:S1016)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>U$5,$H1016/$G1016,$H1016-SUM($I1016:T1016)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>V$5,$H1016/$G1016,$H1016-SUM($I1016:U1016)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>W$5,$H1016/$G1016,$H1016-SUM($I1016:V1016)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>X$5,$H1016/$G1016,$H1016-SUM($I1016:W1016)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>Y$5,$H1016/$G1016,$H1016-SUM($I1016:X1016)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>Z$5,$H1016/$G1016,$H1016-SUM($I1016:Y1016)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AA$5,$H1016/$G1016,$H1016-SUM($I1016:Z1016)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AB$5,$H1016/$G1016,$H1016-SUM($I1016:AA1016)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AC$5,$H1016/$G1016,$H1016-SUM($I1016:AB1016)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AD$5,$H1016/$G1016,$H1016-SUM($I1016:AC1016)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AE$5,$H1016/$G1016,$H1016-SUM($I1016:AD1016)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AF$5,$H1016/$G1016,$H1016-SUM($I1016:AE1016)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AG$5,$H1016/$G1016,$H1016-SUM($I1016:AF1016)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AH$5,$H1016/$G1016,$H1016-SUM($I1016:AG1016)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AI$5,$H1016/$G1016,$H1016-SUM($I1016:AH1016)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AJ$5,$H1016/$G1016,$H1016-SUM($I1016:AI1016)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AK$5,$H1016/$G1016,$H1016-SUM($I1016:AJ1016)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AL$5,$H1016/$G1016,$H1016-SUM($I1016:AK1016)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AM$5,$H1016/$G1016,$H1016-SUM($I1016:AL1016)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AN$5,$H1016/$G1016,$H1016-SUM($I1016:AM1016)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AO$5,$H1016/$G1016,$H1016-SUM($I1016:AN1016)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AP$5,$H1016/$G1016,$H1016-SUM($I1016:AO1016)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AQ$5,$H1016/$G1016,$H1016-SUM($I1016:AP1016)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AR$5,$H1016/$G1016,$H1016-SUM($I1016:AQ1016)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AS$5,$H1016/$G1016,$H1016-SUM($I1016:AR1016)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AT$5,$H1016/$G1016,$H1016-SUM($I1016:AS1016)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AU$5,$H1016/$G1016,$H1016-SUM($I1016:AT1016)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AV$5,$H1016/$G1016,$H1016-SUM($I1016:AU1016)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AW$5,$H1016/$G1016,$H1016-SUM($I1016:AV1016)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AX$5,$H1016/$G1016,$H1016-SUM($I1016:AW1016)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AY$5,$H1016/$G1016,$H1016-SUM($I1016:AX1016)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>AZ$5,$H1016/$G1016,$H1016-SUM($I1016:AY1016)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BA$5,$H1016/$G1016,$H1016-SUM($I1016:AZ1016)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BB$5,$H1016/$G1016,$H1016-SUM($I1016:BA1016)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BC$5,$H1016/$G1016,$H1016-SUM($I1016:BB1016)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BD$5,$H1016/$G1016,$H1016-SUM($I1016:BC1016)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BE$5,$H1016/$G1016,$H1016-SUM($I1016:BD1016)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BF$5,$H1016/$G1016,$H1016-SUM($I1016:BE1016)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BG$5,$H1016/$G1016,$H1016-SUM($I1016:BF1016)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BH$5,$H1016/$G1016,$H1016-SUM($I1016:BG1016)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BI$5,$H1016/$G1016,$H1016-SUM($I1016:BH1016)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BJ$5,$H1016/$G1016,$H1016-SUM($I1016:BI1016)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BK$5,$H1016/$G1016,$H1016-SUM($I1016:BJ1016)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BL$5,$H1016/$G1016,$H1016-SUM($I1016:BK1016)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BM$5,$H1016/$G1016,$H1016-SUM($I1016:BL1016)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BN$5,$H1016/$G1016,$H1016-SUM($I1016:BM1016)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BO$5,$H1016/$G1016,$H1016-SUM($I1016:BN1016)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BP$5,$H1016/$G1016,$H1016-SUM($I1016:BO1016)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BQ$5,$H1016/$G1016,$H1016-SUM($I1016:BP1016)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BR$5,$H1016/$G1016,$H1016-SUM($I1016:BQ1016)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BS$5,$H1016/$G1016,$H1016-SUM($I1016:BR1016)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BT$5,$H1016/$G1016,$H1016-SUM($I1016:BS1016)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BU$5,$H1016/$G1016,$H1016-SUM($I1016:BT1016)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BV$5,$H1016/$G1016,$H1016-SUM($I1016:BU1016)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BW$5,$H1016/$G1016,$H1016-SUM($I1016:BV1016)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BX$5,$H1016/$G1016,$H1016-SUM($I1016:BW1016)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BY$5,$H1016/$G1016,$H1016-SUM($I1016:BX1016)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>BZ$5,$H1016/$G1016,$H1016-SUM($I1016:BY1016)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>CA$5,$H1016/$G1016,$H1016-SUM($I1016:BZ1016)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>CB$5,$H1016/$G1016,$H1016-SUM($I1016:CA1016)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1016,$G1016=\"n/a\"),0,IF(SUM($D1016,$G1016+0.5)>CC$5,$H1016/$G1016,$H1016-SUM($I1016:CB1016)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>J$5,$H1017/$G1017,$H1017-SUM($I1017:I1017)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>K$5,$H1017/$G1017,$H1017-SUM($I1017:J1017)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>L$5,$H1017/$G1017,$H1017-SUM($I1017:K1017)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>M$5,$H1017/$G1017,$H1017-SUM($I1017:L1017)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>N$5,$H1017/$G1017,$H1017-SUM($I1017:M1017)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>O$5,$H1017/$G1017,$H1017-SUM($I1017:N1017)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>P$5,$H1017/$G1017,$H1017-SUM($I1017:O1017)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>Q$5,$H1017/$G1017,$H1017-SUM($I1017:P1017)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>R$5,$H1017/$G1017,$H1017-SUM($I1017:Q1017)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>S$5,$H1017/$G1017,$H1017-SUM($I1017:R1017)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>T$5,$H1017/$G1017,$H1017-SUM($I1017:S1017)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>U$5,$H1017/$G1017,$H1017-SUM($I1017:T1017)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>V$5,$H1017/$G1017,$H1017-SUM($I1017:U1017)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>W$5,$H1017/$G1017,$H1017-SUM($I1017:V1017)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>X$5,$H1017/$G1017,$H1017-SUM($I1017:W1017)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>Y$5,$H1017/$G1017,$H1017-SUM($I1017:X1017)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>Z$5,$H1017/$G1017,$H1017-SUM($I1017:Y1017)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AA$5,$H1017/$G1017,$H1017-SUM($I1017:Z1017)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AB$5,$H1017/$G1017,$H1017-SUM($I1017:AA1017)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AC$5,$H1017/$G1017,$H1017-SUM($I1017:AB1017)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AD$5,$H1017/$G1017,$H1017-SUM($I1017:AC1017)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AE$5,$H1017/$G1017,$H1017-SUM($I1017:AD1017)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AF$5,$H1017/$G1017,$H1017-SUM($I1017:AE1017)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AG$5,$H1017/$G1017,$H1017-SUM($I1017:AF1017)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AH$5,$H1017/$G1017,$H1017-SUM($I1017:AG1017)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AI$5,$H1017/$G1017,$H1017-SUM($I1017:AH1017)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AJ$5,$H1017/$G1017,$H1017-SUM($I1017:AI1017)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AK$5,$H1017/$G1017,$H1017-SUM($I1017:AJ1017)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AL$5,$H1017/$G1017,$H1017-SUM($I1017:AK1017)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AM$5,$H1017/$G1017,$H1017-SUM($I1017:AL1017)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AN$5,$H1017/$G1017,$H1017-SUM($I1017:AM1017)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AO$5,$H1017/$G1017,$H1017-SUM($I1017:AN1017)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AP$5,$H1017/$G1017,$H1017-SUM($I1017:AO1017)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AQ$5,$H1017/$G1017,$H1017-SUM($I1017:AP1017)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AR$5,$H1017/$G1017,$H1017-SUM($I1017:AQ1017)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AS$5,$H1017/$G1017,$H1017-SUM($I1017:AR1017)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AT$5,$H1017/$G1017,$H1017-SUM($I1017:AS1017)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AU$5,$H1017/$G1017,$H1017-SUM($I1017:AT1017)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AV$5,$H1017/$G1017,$H1017-SUM($I1017:AU1017)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AW$5,$H1017/$G1017,$H1017-SUM($I1017:AV1017)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AX$5,$H1017/$G1017,$H1017-SUM($I1017:AW1017)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AY$5,$H1017/$G1017,$H1017-SUM($I1017:AX1017)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>AZ$5,$H1017/$G1017,$H1017-SUM($I1017:AY1017)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BA$5,$H1017/$G1017,$H1017-SUM($I1017:AZ1017)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BB$5,$H1017/$G1017,$H1017-SUM($I1017:BA1017)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BC$5,$H1017/$G1017,$H1017-SUM($I1017:BB1017)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BD$5,$H1017/$G1017,$H1017-SUM($I1017:BC1017)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BE$5,$H1017/$G1017,$H1017-SUM($I1017:BD1017)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BF$5,$H1017/$G1017,$H1017-SUM($I1017:BE1017)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BG$5,$H1017/$G1017,$H1017-SUM($I1017:BF1017)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BH$5,$H1017/$G1017,$H1017-SUM($I1017:BG1017)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BI$5,$H1017/$G1017,$H1017-SUM($I1017:BH1017)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BJ$5,$H1017/$G1017,$H1017-SUM($I1017:BI1017)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BK$5,$H1017/$G1017,$H1017-SUM($I1017:BJ1017)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BL$5,$H1017/$G1017,$H1017-SUM($I1017:BK1017)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BM$5,$H1017/$G1017,$H1017-SUM($I1017:BL1017)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BN$5,$H1017/$G1017,$H1017-SUM($I1017:BM1017)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BO$5,$H1017/$G1017,$H1017-SUM($I1017:BN1017)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BP$5,$H1017/$G1017,$H1017-SUM($I1017:BO1017)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BQ$5,$H1017/$G1017,$H1017-SUM($I1017:BP1017)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BR$5,$H1017/$G1017,$H1017-SUM($I1017:BQ1017)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BS$5,$H1017/$G1017,$H1017-SUM($I1017:BR1017)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BT$5,$H1017/$G1017,$H1017-SUM($I1017:BS1017)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BU$5,$H1017/$G1017,$H1017-SUM($I1017:BT1017)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BV$5,$H1017/$G1017,$H1017-SUM($I1017:BU1017)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BW$5,$H1017/$G1017,$H1017-SUM($I1017:BV1017)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BX$5,$H1017/$G1017,$H1017-SUM($I1017:BW1017)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BY$5,$H1017/$G1017,$H1017-SUM($I1017:BX1017)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>BZ$5,$H1017/$G1017,$H1017-SUM($I1017:BY1017)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>CA$5,$H1017/$G1017,$H1017-SUM($I1017:BZ1017)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>CB$5,$H1017/$G1017,$H1017-SUM($I1017:CA1017)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1017,$G1017=\"n/a\"),0,IF(SUM($D1017,$G1017+0.5)>CC$5,$H1017/$G1017,$H1017-SUM($I1017:CB1017)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>J$5,$H1018/$G1018,$H1018-SUM($I1018:I1018)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>K$5,$H1018/$G1018,$H1018-SUM($I1018:J1018)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>L$5,$H1018/$G1018,$H1018-SUM($I1018:K1018)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>M$5,$H1018/$G1018,$H1018-SUM($I1018:L1018)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>N$5,$H1018/$G1018,$H1018-SUM($I1018:M1018)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>O$5,$H1018/$G1018,$H1018-SUM($I1018:N1018)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>P$5,$H1018/$G1018,$H1018-SUM($I1018:O1018)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>Q$5,$H1018/$G1018,$H1018-SUM($I1018:P1018)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>R$5,$H1018/$G1018,$H1018-SUM($I1018:Q1018)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>S$5,$H1018/$G1018,$H1018-SUM($I1018:R1018)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>T$5,$H1018/$G1018,$H1018-SUM($I1018:S1018)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>U$5,$H1018/$G1018,$H1018-SUM($I1018:T1018)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>V$5,$H1018/$G1018,$H1018-SUM($I1018:U1018)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>W$5,$H1018/$G1018,$H1018-SUM($I1018:V1018)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>X$5,$H1018/$G1018,$H1018-SUM($I1018:W1018)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>Y$5,$H1018/$G1018,$H1018-SUM($I1018:X1018)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>Z$5,$H1018/$G1018,$H1018-SUM($I1018:Y1018)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AA$5,$H1018/$G1018,$H1018-SUM($I1018:Z1018)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AB$5,$H1018/$G1018,$H1018-SUM($I1018:AA1018)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AC$5,$H1018/$G1018,$H1018-SUM($I1018:AB1018)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AD$5,$H1018/$G1018,$H1018-SUM($I1018:AC1018)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AE$5,$H1018/$G1018,$H1018-SUM($I1018:AD1018)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AF$5,$H1018/$G1018,$H1018-SUM($I1018:AE1018)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AG$5,$H1018/$G1018,$H1018-SUM($I1018:AF1018)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AH$5,$H1018/$G1018,$H1018-SUM($I1018:AG1018)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AI$5,$H1018/$G1018,$H1018-SUM($I1018:AH1018)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AJ$5,$H1018/$G1018,$H1018-SUM($I1018:AI1018)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AK$5,$H1018/$G1018,$H1018-SUM($I1018:AJ1018)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AL$5,$H1018/$G1018,$H1018-SUM($I1018:AK1018)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AM$5,$H1018/$G1018,$H1018-SUM($I1018:AL1018)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AN$5,$H1018/$G1018,$H1018-SUM($I1018:AM1018)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AO$5,$H1018/$G1018,$H1018-SUM($I1018:AN1018)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AP$5,$H1018/$G1018,$H1018-SUM($I1018:AO1018)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AQ$5,$H1018/$G1018,$H1018-SUM($I1018:AP1018)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AR$5,$H1018/$G1018,$H1018-SUM($I1018:AQ1018)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AS$5,$H1018/$G1018,$H1018-SUM($I1018:AR1018)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AT$5,$H1018/$G1018,$H1018-SUM($I1018:AS1018)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AU$5,$H1018/$G1018,$H1018-SUM($I1018:AT1018)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AV$5,$H1018/$G1018,$H1018-SUM($I1018:AU1018)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AW$5,$H1018/$G1018,$H1018-SUM($I1018:AV1018)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AX$5,$H1018/$G1018,$H1018-SUM($I1018:AW1018)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AY$5,$H1018/$G1018,$H1018-SUM($I1018:AX1018)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>AZ$5,$H1018/$G1018,$H1018-SUM($I1018:AY1018)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BA$5,$H1018/$G1018,$H1018-SUM($I1018:AZ1018)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BB$5,$H1018/$G1018,$H1018-SUM($I1018:BA1018)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BC$5,$H1018/$G1018,$H1018-SUM($I1018:BB1018)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BD$5,$H1018/$G1018,$H1018-SUM($I1018:BC1018)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BE$5,$H1018/$G1018,$H1018-SUM($I1018:BD1018)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BF$5,$H1018/$G1018,$H1018-SUM($I1018:BE1018)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BG$5,$H1018/$G1018,$H1018-SUM($I1018:BF1018)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BH$5,$H1018/$G1018,$H1018-SUM($I1018:BG1018)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BI$5,$H1018/$G1018,$H1018-SUM($I1018:BH1018)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BJ$5,$H1018/$G1018,$H1018-SUM($I1018:BI1018)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BK$5,$H1018/$G1018,$H1018-SUM($I1018:BJ1018)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BL$5,$H1018/$G1018,$H1018-SUM($I1018:BK1018)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BM$5,$H1018/$G1018,$H1018-SUM($I1018:BL1018)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BN$5,$H1018/$G1018,$H1018-SUM($I1018:BM1018)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BO$5,$H1018/$G1018,$H1018-SUM($I1018:BN1018)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BP$5,$H1018/$G1018,$H1018-SUM($I1018:BO1018)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BQ$5,$H1018/$G1018,$H1018-SUM($I1018:BP1018)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BR$5,$H1018/$G1018,$H1018-SUM($I1018:BQ1018)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BS$5,$H1018/$G1018,$H1018-SUM($I1018:BR1018)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BT$5,$H1018/$G1018,$H1018-SUM($I1018:BS1018)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BU$5,$H1018/$G1018,$H1018-SUM($I1018:BT1018)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BV$5,$H1018/$G1018,$H1018-SUM($I1018:BU1018)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BW$5,$H1018/$G1018,$H1018-SUM($I1018:BV1018)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BX$5,$H1018/$G1018,$H1018-SUM($I1018:BW1018)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BY$5,$H1018/$G1018,$H1018-SUM($I1018:BX1018)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>BZ$5,$H1018/$G1018,$H1018-SUM($I1018:BY1018)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>CA$5,$H1018/$G1018,$H1018-SUM($I1018:BZ1018)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>CB$5,$H1018/$G1018,$H1018-SUM($I1018:CA1018)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1018,$G1018=\"n/a\"),0,IF(SUM($D1018,$G1018+0.5)>CC$5,$H1018/$G1018,$H1018-SUM($I1018:CB1018)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>J$5,$H1019/$G1019,$H1019-SUM($I1019:I1019)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>K$5,$H1019/$G1019,$H1019-SUM($I1019:J1019)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>L$5,$H1019/$G1019,$H1019-SUM($I1019:K1019)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>M$5,$H1019/$G1019,$H1019-SUM($I1019:L1019)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>N$5,$H1019/$G1019,$H1019-SUM($I1019:M1019)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>O$5,$H1019/$G1019,$H1019-SUM($I1019:N1019)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>P$5,$H1019/$G1019,$H1019-SUM($I1019:O1019)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>Q$5,$H1019/$G1019,$H1019-SUM($I1019:P1019)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>R$5,$H1019/$G1019,$H1019-SUM($I1019:Q1019)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>S$5,$H1019/$G1019,$H1019-SUM($I1019:R1019)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>T$5,$H1019/$G1019,$H1019-SUM($I1019:S1019)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>U$5,$H1019/$G1019,$H1019-SUM($I1019:T1019)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>V$5,$H1019/$G1019,$H1019-SUM($I1019:U1019)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>W$5,$H1019/$G1019,$H1019-SUM($I1019:V1019)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>X$5,$H1019/$G1019,$H1019-SUM($I1019:W1019)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>Y$5,$H1019/$G1019,$H1019-SUM($I1019:X1019)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>Z$5,$H1019/$G1019,$H1019-SUM($I1019:Y1019)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AA$5,$H1019/$G1019,$H1019-SUM($I1019:Z1019)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AB$5,$H1019/$G1019,$H1019-SUM($I1019:AA1019)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AC$5,$H1019/$G1019,$H1019-SUM($I1019:AB1019)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AD$5,$H1019/$G1019,$H1019-SUM($I1019:AC1019)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AE$5,$H1019/$G1019,$H1019-SUM($I1019:AD1019)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AF$5,$H1019/$G1019,$H1019-SUM($I1019:AE1019)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AG$5,$H1019/$G1019,$H1019-SUM($I1019:AF1019)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AH$5,$H1019/$G1019,$H1019-SUM($I1019:AG1019)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AI$5,$H1019/$G1019,$H1019-SUM($I1019:AH1019)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AJ$5,$H1019/$G1019,$H1019-SUM($I1019:AI1019)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AK$5,$H1019/$G1019,$H1019-SUM($I1019:AJ1019)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AL$5,$H1019/$G1019,$H1019-SUM($I1019:AK1019)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AM$5,$H1019/$G1019,$H1019-SUM($I1019:AL1019)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AN$5,$H1019/$G1019,$H1019-SUM($I1019:AM1019)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AO$5,$H1019/$G1019,$H1019-SUM($I1019:AN1019)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AP$5,$H1019/$G1019,$H1019-SUM($I1019:AO1019)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AQ$5,$H1019/$G1019,$H1019-SUM($I1019:AP1019)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AR$5,$H1019/$G1019,$H1019-SUM($I1019:AQ1019)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AS$5,$H1019/$G1019,$H1019-SUM($I1019:AR1019)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AT$5,$H1019/$G1019,$H1019-SUM($I1019:AS1019)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AU$5,$H1019/$G1019,$H1019-SUM($I1019:AT1019)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AV$5,$H1019/$G1019,$H1019-SUM($I1019:AU1019)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AW$5,$H1019/$G1019,$H1019-SUM($I1019:AV1019)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AX$5,$H1019/$G1019,$H1019-SUM($I1019:AW1019)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AY$5,$H1019/$G1019,$H1019-SUM($I1019:AX1019)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>AZ$5,$H1019/$G1019,$H1019-SUM($I1019:AY1019)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BA$5,$H1019/$G1019,$H1019-SUM($I1019:AZ1019)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BB$5,$H1019/$G1019,$H1019-SUM($I1019:BA1019)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BC$5,$H1019/$G1019,$H1019-SUM($I1019:BB1019)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BD$5,$H1019/$G1019,$H1019-SUM($I1019:BC1019)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BE$5,$H1019/$G1019,$H1019-SUM($I1019:BD1019)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BF$5,$H1019/$G1019,$H1019-SUM($I1019:BE1019)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BG$5,$H1019/$G1019,$H1019-SUM($I1019:BF1019)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BH$5,$H1019/$G1019,$H1019-SUM($I1019:BG1019)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BI$5,$H1019/$G1019,$H1019-SUM($I1019:BH1019)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BJ$5,$H1019/$G1019,$H1019-SUM($I1019:BI1019)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BK$5,$H1019/$G1019,$H1019-SUM($I1019:BJ1019)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BL$5,$H1019/$G1019,$H1019-SUM($I1019:BK1019)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BM$5,$H1019/$G1019,$H1019-SUM($I1019:BL1019)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BN$5,$H1019/$G1019,$H1019-SUM($I1019:BM1019)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BO$5,$H1019/$G1019,$H1019-SUM($I1019:BN1019)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BP$5,$H1019/$G1019,$H1019-SUM($I1019:BO1019)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BQ$5,$H1019/$G1019,$H1019-SUM($I1019:BP1019)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BR$5,$H1019/$G1019,$H1019-SUM($I1019:BQ1019)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BS$5,$H1019/$G1019,$H1019-SUM($I1019:BR1019)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BT$5,$H1019/$G1019,$H1019-SUM($I1019:BS1019)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BU$5,$H1019/$G1019,$H1019-SUM($I1019:BT1019)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BV$5,$H1019/$G1019,$H1019-SUM($I1019:BU1019)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BW$5,$H1019/$G1019,$H1019-SUM($I1019:BV1019)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BX$5,$H1019/$G1019,$H1019-SUM($I1019:BW1019)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BY$5,$H1019/$G1019,$H1019-SUM($I1019:BX1019)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>BZ$5,$H1019/$G1019,$H1019-SUM($I1019:BY1019)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>CA$5,$H1019/$G1019,$H1019-SUM($I1019:BZ1019)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>CB$5,$H1019/$G1019,$H1019-SUM($I1019:CA1019)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1019,$G1019=\"n/a\"),0,IF(SUM($D1019,$G1019+0.5)>CC$5,$H1019/$G1019,$H1019-SUM($I1019:CB1019)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>J$5,$H1020/$G1020,$H1020-SUM($I1020:I1020)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>K$5,$H1020/$G1020,$H1020-SUM($I1020:J1020)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>L$5,$H1020/$G1020,$H1020-SUM($I1020:K1020)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>M$5,$H1020/$G1020,$H1020-SUM($I1020:L1020)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>N$5,$H1020/$G1020,$H1020-SUM($I1020:M1020)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>O$5,$H1020/$G1020,$H1020-SUM($I1020:N1020)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>P$5,$H1020/$G1020,$H1020-SUM($I1020:O1020)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>Q$5,$H1020/$G1020,$H1020-SUM($I1020:P1020)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>R$5,$H1020/$G1020,$H1020-SUM($I1020:Q1020)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>S$5,$H1020/$G1020,$H1020-SUM($I1020:R1020)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>T$5,$H1020/$G1020,$H1020-SUM($I1020:S1020)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>U$5,$H1020/$G1020,$H1020-SUM($I1020:T1020)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>V$5,$H1020/$G1020,$H1020-SUM($I1020:U1020)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>W$5,$H1020/$G1020,$H1020-SUM($I1020:V1020)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>X$5,$H1020/$G1020,$H1020-SUM($I1020:W1020)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>Y$5,$H1020/$G1020,$H1020-SUM($I1020:X1020)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>Z$5,$H1020/$G1020,$H1020-SUM($I1020:Y1020)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AA$5,$H1020/$G1020,$H1020-SUM($I1020:Z1020)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AB$5,$H1020/$G1020,$H1020-SUM($I1020:AA1020)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AC$5,$H1020/$G1020,$H1020-SUM($I1020:AB1020)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AD$5,$H1020/$G1020,$H1020-SUM($I1020:AC1020)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AE$5,$H1020/$G1020,$H1020-SUM($I1020:AD1020)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AF$5,$H1020/$G1020,$H1020-SUM($I1020:AE1020)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AG$5,$H1020/$G1020,$H1020-SUM($I1020:AF1020)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AH$5,$H1020/$G1020,$H1020-SUM($I1020:AG1020)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AI$5,$H1020/$G1020,$H1020-SUM($I1020:AH1020)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AJ$5,$H1020/$G1020,$H1020-SUM($I1020:AI1020)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AK$5,$H1020/$G1020,$H1020-SUM($I1020:AJ1020)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AL$5,$H1020/$G1020,$H1020-SUM($I1020:AK1020)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AM$5,$H1020/$G1020,$H1020-SUM($I1020:AL1020)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AN$5,$H1020/$G1020,$H1020-SUM($I1020:AM1020)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AO$5,$H1020/$G1020,$H1020-SUM($I1020:AN1020)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AP$5,$H1020/$G1020,$H1020-SUM($I1020:AO1020)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AQ$5,$H1020/$G1020,$H1020-SUM($I1020:AP1020)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AR$5,$H1020/$G1020,$H1020-SUM($I1020:AQ1020)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AS$5,$H1020/$G1020,$H1020-SUM($I1020:AR1020)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AT$5,$H1020/$G1020,$H1020-SUM($I1020:AS1020)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AU$5,$H1020/$G1020,$H1020-SUM($I1020:AT1020)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AV$5,$H1020/$G1020,$H1020-SUM($I1020:AU1020)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AW$5,$H1020/$G1020,$H1020-SUM($I1020:AV1020)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AX$5,$H1020/$G1020,$H1020-SUM($I1020:AW1020)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AY$5,$H1020/$G1020,$H1020-SUM($I1020:AX1020)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>AZ$5,$H1020/$G1020,$H1020-SUM($I1020:AY1020)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BA$5,$H1020/$G1020,$H1020-SUM($I1020:AZ1020)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BB$5,$H1020/$G1020,$H1020-SUM($I1020:BA1020)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BC$5,$H1020/$G1020,$H1020-SUM($I1020:BB1020)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BD$5,$H1020/$G1020,$H1020-SUM($I1020:BC1020)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BE$5,$H1020/$G1020,$H1020-SUM($I1020:BD1020)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BF$5,$H1020/$G1020,$H1020-SUM($I1020:BE1020)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BG$5,$H1020/$G1020,$H1020-SUM($I1020:BF1020)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BH$5,$H1020/$G1020,$H1020-SUM($I1020:BG1020)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BI$5,$H1020/$G1020,$H1020-SUM($I1020:BH1020)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BJ$5,$H1020/$G1020,$H1020-SUM($I1020:BI1020)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BK$5,$H1020/$G1020,$H1020-SUM($I1020:BJ1020)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BL$5,$H1020/$G1020,$H1020-SUM($I1020:BK1020)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BM$5,$H1020/$G1020,$H1020-SUM($I1020:BL1020)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BN$5,$H1020/$G1020,$H1020-SUM($I1020:BM1020)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BO$5,$H1020/$G1020,$H1020-SUM($I1020:BN1020)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BP$5,$H1020/$G1020,$H1020-SUM($I1020:BO1020)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BQ$5,$H1020/$G1020,$H1020-SUM($I1020:BP1020)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BR$5,$H1020/$G1020,$H1020-SUM($I1020:BQ1020)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BS$5,$H1020/$G1020,$H1020-SUM($I1020:BR1020)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BT$5,$H1020/$G1020,$H1020-SUM($I1020:BS1020)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BU$5,$H1020/$G1020,$H1020-SUM($I1020:BT1020)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BV$5,$H1020/$G1020,$H1020-SUM($I1020:BU1020)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BW$5,$H1020/$G1020,$H1020-SUM($I1020:BV1020)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BX$5,$H1020/$G1020,$H1020-SUM($I1020:BW1020)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BY$5,$H1020/$G1020,$H1020-SUM($I1020:BX1020)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>BZ$5,$H1020/$G1020,$H1020-SUM($I1020:BY1020)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>CA$5,$H1020/$G1020,$H1020-SUM($I1020:BZ1020)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>CB$5,$H1020/$G1020,$H1020-SUM($I1020:CA1020)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1020,$G1020=\"n/a\"),0,IF(SUM($D1020,$G1020+0.5)>CC$5,$H1020/$G1020,$H1020-SUM($I1020:CB1020)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>J$5,$H1021/$G1021,$H1021-SUM($I1021:I1021)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>K$5,$H1021/$G1021,$H1021-SUM($I1021:J1021)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>L$5,$H1021/$G1021,$H1021-SUM($I1021:K1021)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>M$5,$H1021/$G1021,$H1021-SUM($I1021:L1021)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>N$5,$H1021/$G1021,$H1021-SUM($I1021:M1021)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>O$5,$H1021/$G1021,$H1021-SUM($I1021:N1021)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>P$5,$H1021/$G1021,$H1021-SUM($I1021:O1021)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>Q$5,$H1021/$G1021,$H1021-SUM($I1021:P1021)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>R$5,$H1021/$G1021,$H1021-SUM($I1021:Q1021)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>S$5,$H1021/$G1021,$H1021-SUM($I1021:R1021)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>T$5,$H1021/$G1021,$H1021-SUM($I1021:S1021)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>U$5,$H1021/$G1021,$H1021-SUM($I1021:T1021)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>V$5,$H1021/$G1021,$H1021-SUM($I1021:U1021)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>W$5,$H1021/$G1021,$H1021-SUM($I1021:V1021)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>X$5,$H1021/$G1021,$H1021-SUM($I1021:W1021)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>Y$5,$H1021/$G1021,$H1021-SUM($I1021:X1021)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>Z$5,$H1021/$G1021,$H1021-SUM($I1021:Y1021)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AA$5,$H1021/$G1021,$H1021-SUM($I1021:Z1021)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AB$5,$H1021/$G1021,$H1021-SUM($I1021:AA1021)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AC$5,$H1021/$G1021,$H1021-SUM($I1021:AB1021)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AD$5,$H1021/$G1021,$H1021-SUM($I1021:AC1021)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AE$5,$H1021/$G1021,$H1021-SUM($I1021:AD1021)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AF$5,$H1021/$G1021,$H1021-SUM($I1021:AE1021)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AG$5,$H1021/$G1021,$H1021-SUM($I1021:AF1021)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AH$5,$H1021/$G1021,$H1021-SUM($I1021:AG1021)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AI$5,$H1021/$G1021,$H1021-SUM($I1021:AH1021)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AJ$5,$H1021/$G1021,$H1021-SUM($I1021:AI1021)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AK$5,$H1021/$G1021,$H1021-SUM($I1021:AJ1021)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AL$5,$H1021/$G1021,$H1021-SUM($I1021:AK1021)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AM$5,$H1021/$G1021,$H1021-SUM($I1021:AL1021)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AN$5,$H1021/$G1021,$H1021-SUM($I1021:AM1021)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AO$5,$H1021/$G1021,$H1021-SUM($I1021:AN1021)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AP$5,$H1021/$G1021,$H1021-SUM($I1021:AO1021)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AQ$5,$H1021/$G1021,$H1021-SUM($I1021:AP1021)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AR$5,$H1021/$G1021,$H1021-SUM($I1021:AQ1021)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AS$5,$H1021/$G1021,$H1021-SUM($I1021:AR1021)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AT$5,$H1021/$G1021,$H1021-SUM($I1021:AS1021)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AU$5,$H1021/$G1021,$H1021-SUM($I1021:AT1021)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AV$5,$H1021/$G1021,$H1021-SUM($I1021:AU1021)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AW$5,$H1021/$G1021,$H1021-SUM($I1021:AV1021)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AX$5,$H1021/$G1021,$H1021-SUM($I1021:AW1021)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AY$5,$H1021/$G1021,$H1021-SUM($I1021:AX1021)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>AZ$5,$H1021/$G1021,$H1021-SUM($I1021:AY1021)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BA$5,$H1021/$G1021,$H1021-SUM($I1021:AZ1021)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BB$5,$H1021/$G1021,$H1021-SUM($I1021:BA1021)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BC$5,$H1021/$G1021,$H1021-SUM($I1021:BB1021)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BD$5,$H1021/$G1021,$H1021-SUM($I1021:BC1021)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BE$5,$H1021/$G1021,$H1021-SUM($I1021:BD1021)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BF$5,$H1021/$G1021,$H1021-SUM($I1021:BE1021)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BG$5,$H1021/$G1021,$H1021-SUM($I1021:BF1021)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BH$5,$H1021/$G1021,$H1021-SUM($I1021:BG1021)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BI$5,$H1021/$G1021,$H1021-SUM($I1021:BH1021)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BJ$5,$H1021/$G1021,$H1021-SUM($I1021:BI1021)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BK$5,$H1021/$G1021,$H1021-SUM($I1021:BJ1021)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BL$5,$H1021/$G1021,$H1021-SUM($I1021:BK1021)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BM$5,$H1021/$G1021,$H1021-SUM($I1021:BL1021)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BN$5,$H1021/$G1021,$H1021-SUM($I1021:BM1021)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BO$5,$H1021/$G1021,$H1021-SUM($I1021:BN1021)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BP$5,$H1021/$G1021,$H1021-SUM($I1021:BO1021)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BQ$5,$H1021/$G1021,$H1021-SUM($I1021:BP1021)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BR$5,$H1021/$G1021,$H1021-SUM($I1021:BQ1021)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BS$5,$H1021/$G1021,$H1021-SUM($I1021:BR1021)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BT$5,$H1021/$G1021,$H1021-SUM($I1021:BS1021)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BU$5,$H1021/$G1021,$H1021-SUM($I1021:BT1021)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BV$5,$H1021/$G1021,$H1021-SUM($I1021:BU1021)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BW$5,$H1021/$G1021,$H1021-SUM($I1021:BV1021)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BX$5,$H1021/$G1021,$H1021-SUM($I1021:BW1021)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BY$5,$H1021/$G1021,$H1021-SUM($I1021:BX1021)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>BZ$5,$H1021/$G1021,$H1021-SUM($I1021:BY1021)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>CA$5,$H1021/$G1021,$H1021-SUM($I1021:BZ1021)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>CB$5,$H1021/$G1021,$H1021-SUM($I1021:CA1021)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1021,$G1021=\"n/a\"),0,IF(SUM($D1021,$G1021+0.5)>CC$5,$H1021/$G1021,$H1021-SUM($I1021:CB1021)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>J$5,$H1022/$G1022,$H1022-SUM($I1022:I1022)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>K$5,$H1022/$G1022,$H1022-SUM($I1022:J1022)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>L$5,$H1022/$G1022,$H1022-SUM($I1022:K1022)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>M$5,$H1022/$G1022,$H1022-SUM($I1022:L1022)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>N$5,$H1022/$G1022,$H1022-SUM($I1022:M1022)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>O$5,$H1022/$G1022,$H1022-SUM($I1022:N1022)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>P$5,$H1022/$G1022,$H1022-SUM($I1022:O1022)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>Q$5,$H1022/$G1022,$H1022-SUM($I1022:P1022)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>R$5,$H1022/$G1022,$H1022-SUM($I1022:Q1022)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>S$5,$H1022/$G1022,$H1022-SUM($I1022:R1022)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>T$5,$H1022/$G1022,$H1022-SUM($I1022:S1022)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>U$5,$H1022/$G1022,$H1022-SUM($I1022:T1022)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>V$5,$H1022/$G1022,$H1022-SUM($I1022:U1022)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>W$5,$H1022/$G1022,$H1022-SUM($I1022:V1022)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>X$5,$H1022/$G1022,$H1022-SUM($I1022:W1022)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>Y$5,$H1022/$G1022,$H1022-SUM($I1022:X1022)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>Z$5,$H1022/$G1022,$H1022-SUM($I1022:Y1022)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AA$5,$H1022/$G1022,$H1022-SUM($I1022:Z1022)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AB$5,$H1022/$G1022,$H1022-SUM($I1022:AA1022)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AC$5,$H1022/$G1022,$H1022-SUM($I1022:AB1022)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AD$5,$H1022/$G1022,$H1022-SUM($I1022:AC1022)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AE$5,$H1022/$G1022,$H1022-SUM($I1022:AD1022)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AF$5,$H1022/$G1022,$H1022-SUM($I1022:AE1022)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AG$5,$H1022/$G1022,$H1022-SUM($I1022:AF1022)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AH$5,$H1022/$G1022,$H1022-SUM($I1022:AG1022)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AI$5,$H1022/$G1022,$H1022-SUM($I1022:AH1022)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AJ$5,$H1022/$G1022,$H1022-SUM($I1022:AI1022)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AK$5,$H1022/$G1022,$H1022-SUM($I1022:AJ1022)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AL$5,$H1022/$G1022,$H1022-SUM($I1022:AK1022)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AM$5,$H1022/$G1022,$H1022-SUM($I1022:AL1022)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AN$5,$H1022/$G1022,$H1022-SUM($I1022:AM1022)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AO$5,$H1022/$G1022,$H1022-SUM($I1022:AN1022)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AP$5,$H1022/$G1022,$H1022-SUM($I1022:AO1022)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AQ$5,$H1022/$G1022,$H1022-SUM($I1022:AP1022)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AR$5,$H1022/$G1022,$H1022-SUM($I1022:AQ1022)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AS$5,$H1022/$G1022,$H1022-SUM($I1022:AR1022)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AT$5,$H1022/$G1022,$H1022-SUM($I1022:AS1022)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AU$5,$H1022/$G1022,$H1022-SUM($I1022:AT1022)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AV$5,$H1022/$G1022,$H1022-SUM($I1022:AU1022)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AW$5,$H1022/$G1022,$H1022-SUM($I1022:AV1022)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AX$5,$H1022/$G1022,$H1022-SUM($I1022:AW1022)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AY$5,$H1022/$G1022,$H1022-SUM($I1022:AX1022)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>AZ$5,$H1022/$G1022,$H1022-SUM($I1022:AY1022)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BA$5,$H1022/$G1022,$H1022-SUM($I1022:AZ1022)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BB$5,$H1022/$G1022,$H1022-SUM($I1022:BA1022)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BC$5,$H1022/$G1022,$H1022-SUM($I1022:BB1022)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BD$5,$H1022/$G1022,$H1022-SUM($I1022:BC1022)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BE$5,$H1022/$G1022,$H1022-SUM($I1022:BD1022)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BF$5,$H1022/$G1022,$H1022-SUM($I1022:BE1022)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BG$5,$H1022/$G1022,$H1022-SUM($I1022:BF1022)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BH$5,$H1022/$G1022,$H1022-SUM($I1022:BG1022)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BI$5,$H1022/$G1022,$H1022-SUM($I1022:BH1022)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BJ$5,$H1022/$G1022,$H1022-SUM($I1022:BI1022)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BK$5,$H1022/$G1022,$H1022-SUM($I1022:BJ1022)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BL$5,$H1022/$G1022,$H1022-SUM($I1022:BK1022)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BM$5,$H1022/$G1022,$H1022-SUM($I1022:BL1022)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BN$5,$H1022/$G1022,$H1022-SUM($I1022:BM1022)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BO$5,$H1022/$G1022,$H1022-SUM($I1022:BN1022)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BP$5,$H1022/$G1022,$H1022-SUM($I1022:BO1022)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BQ$5,$H1022/$G1022,$H1022-SUM($I1022:BP1022)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BR$5,$H1022/$G1022,$H1022-SUM($I1022:BQ1022)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BS$5,$H1022/$G1022,$H1022-SUM($I1022:BR1022)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BT$5,$H1022/$G1022,$H1022-SUM($I1022:BS1022)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BU$5,$H1022/$G1022,$H1022-SUM($I1022:BT1022)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BV$5,$H1022/$G1022,$H1022-SUM($I1022:BU1022)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BW$5,$H1022/$G1022,$H1022-SUM($I1022:BV1022)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BX$5,$H1022/$G1022,$H1022-SUM($I1022:BW1022)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BY$5,$H1022/$G1022,$H1022-SUM($I1022:BX1022)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>BZ$5,$H1022/$G1022,$H1022-SUM($I1022:BY1022)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>CA$5,$H1022/$G1022,$H1022-SUM($I1022:BZ1022)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>CB$5,$H1022/$G1022,$H1022-SUM($I1022:CA1022)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1022,$G1022=\"n/a\"),0,IF(SUM($D1022,$G1022+0.5)>CC$5,$H1022/$G1022,$H1022-SUM($I1022:CB1022)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>J$5,$H1023/$G1023,$H1023-SUM($I1023:I1023)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>K$5,$H1023/$G1023,$H1023-SUM($I1023:J1023)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>L$5,$H1023/$G1023,$H1023-SUM($I1023:K1023)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>M$5,$H1023/$G1023,$H1023-SUM($I1023:L1023)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>N$5,$H1023/$G1023,$H1023-SUM($I1023:M1023)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>O$5,$H1023/$G1023,$H1023-SUM($I1023:N1023)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>P$5,$H1023/$G1023,$H1023-SUM($I1023:O1023)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>Q$5,$H1023/$G1023,$H1023-SUM($I1023:P1023)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>R$5,$H1023/$G1023,$H1023-SUM($I1023:Q1023)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>S$5,$H1023/$G1023,$H1023-SUM($I1023:R1023)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>T$5,$H1023/$G1023,$H1023-SUM($I1023:S1023)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>U$5,$H1023/$G1023,$H1023-SUM($I1023:T1023)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>V$5,$H1023/$G1023,$H1023-SUM($I1023:U1023)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>W$5,$H1023/$G1023,$H1023-SUM($I1023:V1023)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>X$5,$H1023/$G1023,$H1023-SUM($I1023:W1023)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>Y$5,$H1023/$G1023,$H1023-SUM($I1023:X1023)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>Z$5,$H1023/$G1023,$H1023-SUM($I1023:Y1023)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AA$5,$H1023/$G1023,$H1023-SUM($I1023:Z1023)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AB$5,$H1023/$G1023,$H1023-SUM($I1023:AA1023)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AC$5,$H1023/$G1023,$H1023-SUM($I1023:AB1023)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AD$5,$H1023/$G1023,$H1023-SUM($I1023:AC1023)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AE$5,$H1023/$G1023,$H1023-SUM($I1023:AD1023)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AF$5,$H1023/$G1023,$H1023-SUM($I1023:AE1023)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AG$5,$H1023/$G1023,$H1023-SUM($I1023:AF1023)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AH$5,$H1023/$G1023,$H1023-SUM($I1023:AG1023)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AI$5,$H1023/$G1023,$H1023-SUM($I1023:AH1023)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AJ$5,$H1023/$G1023,$H1023-SUM($I1023:AI1023)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AK$5,$H1023/$G1023,$H1023-SUM($I1023:AJ1023)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AL$5,$H1023/$G1023,$H1023-SUM($I1023:AK1023)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AM$5,$H1023/$G1023,$H1023-SUM($I1023:AL1023)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AN$5,$H1023/$G1023,$H1023-SUM($I1023:AM1023)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AO$5,$H1023/$G1023,$H1023-SUM($I1023:AN1023)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AP$5,$H1023/$G1023,$H1023-SUM($I1023:AO1023)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AQ$5,$H1023/$G1023,$H1023-SUM($I1023:AP1023)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AR$5,$H1023/$G1023,$H1023-SUM($I1023:AQ1023)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AS$5,$H1023/$G1023,$H1023-SUM($I1023:AR1023)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AT$5,$H1023/$G1023,$H1023-SUM($I1023:AS1023)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AU$5,$H1023/$G1023,$H1023-SUM($I1023:AT1023)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AV$5,$H1023/$G1023,$H1023-SUM($I1023:AU1023)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AW$5,$H1023/$G1023,$H1023-SUM($I1023:AV1023)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AX$5,$H1023/$G1023,$H1023-SUM($I1023:AW1023)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AY$5,$H1023/$G1023,$H1023-SUM($I1023:AX1023)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>AZ$5,$H1023/$G1023,$H1023-SUM($I1023:AY1023)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BA$5,$H1023/$G1023,$H1023-SUM($I1023:AZ1023)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BB$5,$H1023/$G1023,$H1023-SUM($I1023:BA1023)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BC$5,$H1023/$G1023,$H1023-SUM($I1023:BB1023)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BD$5,$H1023/$G1023,$H1023-SUM($I1023:BC1023)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BE$5,$H1023/$G1023,$H1023-SUM($I1023:BD1023)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BF$5,$H1023/$G1023,$H1023-SUM($I1023:BE1023)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BG$5,$H1023/$G1023,$H1023-SUM($I1023:BF1023)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BH$5,$H1023/$G1023,$H1023-SUM($I1023:BG1023)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BI$5,$H1023/$G1023,$H1023-SUM($I1023:BH1023)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BJ$5,$H1023/$G1023,$H1023-SUM($I1023:BI1023)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BK$5,$H1023/$G1023,$H1023-SUM($I1023:BJ1023)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BL$5,$H1023/$G1023,$H1023-SUM($I1023:BK1023)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BM$5,$H1023/$G1023,$H1023-SUM($I1023:BL1023)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BN$5,$H1023/$G1023,$H1023-SUM($I1023:BM1023)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BO$5,$H1023/$G1023,$H1023-SUM($I1023:BN1023)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BP$5,$H1023/$G1023,$H1023-SUM($I1023:BO1023)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BQ$5,$H1023/$G1023,$H1023-SUM($I1023:BP1023)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BR$5,$H1023/$G1023,$H1023-SUM($I1023:BQ1023)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BS$5,$H1023/$G1023,$H1023-SUM($I1023:BR1023)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BT$5,$H1023/$G1023,$H1023-SUM($I1023:BS1023)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BU$5,$H1023/$G1023,$H1023-SUM($I1023:BT1023)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BV$5,$H1023/$G1023,$H1023-SUM($I1023:BU1023)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BW$5,$H1023/$G1023,$H1023-SUM($I1023:BV1023)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BX$5,$H1023/$G1023,$H1023-SUM($I1023:BW1023)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BY$5,$H1023/$G1023,$H1023-SUM($I1023:BX1023)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>BZ$5,$H1023/$G1023,$H1023-SUM($I1023:BY1023)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>CA$5,$H1023/$G1023,$H1023-SUM($I1023:BZ1023)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>CB$5,$H1023/$G1023,$H1023-SUM($I1023:CA1023)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1023,$G1023=\"n/a\"),0,IF(SUM($D1023,$G1023+0.5)>CC$5,$H1023/$G1023,$H1023-SUM($I1023:CB1023)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>J$5,$H1024/$G1024,$H1024-SUM($I1024:I1024)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>K$5,$H1024/$G1024,$H1024-SUM($I1024:J1024)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>L$5,$H1024/$G1024,$H1024-SUM($I1024:K1024)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>M$5,$H1024/$G1024,$H1024-SUM($I1024:L1024)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>N$5,$H1024/$G1024,$H1024-SUM($I1024:M1024)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>O$5,$H1024/$G1024,$H1024-SUM($I1024:N1024)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>P$5,$H1024/$G1024,$H1024-SUM($I1024:O1024)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>Q$5,$H1024/$G1024,$H1024-SUM($I1024:P1024)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>R$5,$H1024/$G1024,$H1024-SUM($I1024:Q1024)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>S$5,$H1024/$G1024,$H1024-SUM($I1024:R1024)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>T$5,$H1024/$G1024,$H1024-SUM($I1024:S1024)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>U$5,$H1024/$G1024,$H1024-SUM($I1024:T1024)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>V$5,$H1024/$G1024,$H1024-SUM($I1024:U1024)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>W$5,$H1024/$G1024,$H1024-SUM($I1024:V1024)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>X$5,$H1024/$G1024,$H1024-SUM($I1024:W1024)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>Y$5,$H1024/$G1024,$H1024-SUM($I1024:X1024)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>Z$5,$H1024/$G1024,$H1024-SUM($I1024:Y1024)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AA$5,$H1024/$G1024,$H1024-SUM($I1024:Z1024)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AB$5,$H1024/$G1024,$H1024-SUM($I1024:AA1024)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AC$5,$H1024/$G1024,$H1024-SUM($I1024:AB1024)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AD$5,$H1024/$G1024,$H1024-SUM($I1024:AC1024)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AE$5,$H1024/$G1024,$H1024-SUM($I1024:AD1024)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AF$5,$H1024/$G1024,$H1024-SUM($I1024:AE1024)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AG$5,$H1024/$G1024,$H1024-SUM($I1024:AF1024)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AH$5,$H1024/$G1024,$H1024-SUM($I1024:AG1024)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AI$5,$H1024/$G1024,$H1024-SUM($I1024:AH1024)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AJ$5,$H1024/$G1024,$H1024-SUM($I1024:AI1024)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AK$5,$H1024/$G1024,$H1024-SUM($I1024:AJ1024)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AL$5,$H1024/$G1024,$H1024-SUM($I1024:AK1024)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AM$5,$H1024/$G1024,$H1024-SUM($I1024:AL1024)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AN$5,$H1024/$G1024,$H1024-SUM($I1024:AM1024)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AO$5,$H1024/$G1024,$H1024-SUM($I1024:AN1024)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AP$5,$H1024/$G1024,$H1024-SUM($I1024:AO1024)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AQ$5,$H1024/$G1024,$H1024-SUM($I1024:AP1024)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AR$5,$H1024/$G1024,$H1024-SUM($I1024:AQ1024)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AS$5,$H1024/$G1024,$H1024-SUM($I1024:AR1024)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AT$5,$H1024/$G1024,$H1024-SUM($I1024:AS1024)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AU$5,$H1024/$G1024,$H1024-SUM($I1024:AT1024)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AV$5,$H1024/$G1024,$H1024-SUM($I1024:AU1024)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AW$5,$H1024/$G1024,$H1024-SUM($I1024:AV1024)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AX$5,$H1024/$G1024,$H1024-SUM($I1024:AW1024)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AY$5,$H1024/$G1024,$H1024-SUM($I1024:AX1024)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>AZ$5,$H1024/$G1024,$H1024-SUM($I1024:AY1024)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BA$5,$H1024/$G1024,$H1024-SUM($I1024:AZ1024)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BB$5,$H1024/$G1024,$H1024-SUM($I1024:BA1024)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BC$5,$H1024/$G1024,$H1024-SUM($I1024:BB1024)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BD$5,$H1024/$G1024,$H1024-SUM($I1024:BC1024)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BE$5,$H1024/$G1024,$H1024-SUM($I1024:BD1024)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BF$5,$H1024/$G1024,$H1024-SUM($I1024:BE1024)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BG$5,$H1024/$G1024,$H1024-SUM($I1024:BF1024)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BH$5,$H1024/$G1024,$H1024-SUM($I1024:BG1024)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BI$5,$H1024/$G1024,$H1024-SUM($I1024:BH1024)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BJ$5,$H1024/$G1024,$H1024-SUM($I1024:BI1024)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BK$5,$H1024/$G1024,$H1024-SUM($I1024:BJ1024)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BL$5,$H1024/$G1024,$H1024-SUM($I1024:BK1024)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BM$5,$H1024/$G1024,$H1024-SUM($I1024:BL1024)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BN$5,$H1024/$G1024,$H1024-SUM($I1024:BM1024)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BO$5,$H1024/$G1024,$H1024-SUM($I1024:BN1024)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BP$5,$H1024/$G1024,$H1024-SUM($I1024:BO1024)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BQ$5,$H1024/$G1024,$H1024-SUM($I1024:BP1024)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BR$5,$H1024/$G1024,$H1024-SUM($I1024:BQ1024)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BS$5,$H1024/$G1024,$H1024-SUM($I1024:BR1024)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BT$5,$H1024/$G1024,$H1024-SUM($I1024:BS1024)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BU$5,$H1024/$G1024,$H1024-SUM($I1024:BT1024)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BV$5,$H1024/$G1024,$H1024-SUM($I1024:BU1024)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BW$5,$H1024/$G1024,$H1024-SUM($I1024:BV1024)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BX$5,$H1024/$G1024,$H1024-SUM($I1024:BW1024)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BY$5,$H1024/$G1024,$H1024-SUM($I1024:BX1024)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>BZ$5,$H1024/$G1024,$H1024-SUM($I1024:BY1024)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>CA$5,$H1024/$G1024,$H1024-SUM($I1024:BZ1024)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>CB$5,$H1024/$G1024,$H1024-SUM($I1024:CA1024)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1024,$G1024=\"n/a\"),0,IF(SUM($D1024,$G1024+0.5)>CC$5,$H1024/$G1024,$H1024-SUM($I1024:CB1024)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>J$5,$H1025/$G1025,$H1025-SUM($I1025:I1025)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>K$5,$H1025/$G1025,$H1025-SUM($I1025:J1025)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>L$5,$H1025/$G1025,$H1025-SUM($I1025:K1025)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>M$5,$H1025/$G1025,$H1025-SUM($I1025:L1025)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>N$5,$H1025/$G1025,$H1025-SUM($I1025:M1025)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>O$5,$H1025/$G1025,$H1025-SUM($I1025:N1025)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>P$5,$H1025/$G1025,$H1025-SUM($I1025:O1025)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>Q$5,$H1025/$G1025,$H1025-SUM($I1025:P1025)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>R$5,$H1025/$G1025,$H1025-SUM($I1025:Q1025)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>S$5,$H1025/$G1025,$H1025-SUM($I1025:R1025)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>T$5,$H1025/$G1025,$H1025-SUM($I1025:S1025)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>U$5,$H1025/$G1025,$H1025-SUM($I1025:T1025)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>V$5,$H1025/$G1025,$H1025-SUM($I1025:U1025)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>W$5,$H1025/$G1025,$H1025-SUM($I1025:V1025)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>X$5,$H1025/$G1025,$H1025-SUM($I1025:W1025)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>Y$5,$H1025/$G1025,$H1025-SUM($I1025:X1025)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>Z$5,$H1025/$G1025,$H1025-SUM($I1025:Y1025)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AA$5,$H1025/$G1025,$H1025-SUM($I1025:Z1025)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AB$5,$H1025/$G1025,$H1025-SUM($I1025:AA1025)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AC$5,$H1025/$G1025,$H1025-SUM($I1025:AB1025)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AD$5,$H1025/$G1025,$H1025-SUM($I1025:AC1025)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AE$5,$H1025/$G1025,$H1025-SUM($I1025:AD1025)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AF$5,$H1025/$G1025,$H1025-SUM($I1025:AE1025)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AG$5,$H1025/$G1025,$H1025-SUM($I1025:AF1025)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AH$5,$H1025/$G1025,$H1025-SUM($I1025:AG1025)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AI$5,$H1025/$G1025,$H1025-SUM($I1025:AH1025)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AJ$5,$H1025/$G1025,$H1025-SUM($I1025:AI1025)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AK$5,$H1025/$G1025,$H1025-SUM($I1025:AJ1025)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AL$5,$H1025/$G1025,$H1025-SUM($I1025:AK1025)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AM$5,$H1025/$G1025,$H1025-SUM($I1025:AL1025)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AN$5,$H1025/$G1025,$H1025-SUM($I1025:AM1025)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AO$5,$H1025/$G1025,$H1025-SUM($I1025:AN1025)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AP$5,$H1025/$G1025,$H1025-SUM($I1025:AO1025)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AQ$5,$H1025/$G1025,$H1025-SUM($I1025:AP1025)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AR$5,$H1025/$G1025,$H1025-SUM($I1025:AQ1025)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AS$5,$H1025/$G1025,$H1025-SUM($I1025:AR1025)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AT$5,$H1025/$G1025,$H1025-SUM($I1025:AS1025)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AU$5,$H1025/$G1025,$H1025-SUM($I1025:AT1025)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AV$5,$H1025/$G1025,$H1025-SUM($I1025:AU1025)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AW$5,$H1025/$G1025,$H1025-SUM($I1025:AV1025)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AX$5,$H1025/$G1025,$H1025-SUM($I1025:AW1025)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AY$5,$H1025/$G1025,$H1025-SUM($I1025:AX1025)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>AZ$5,$H1025/$G1025,$H1025-SUM($I1025:AY1025)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BA$5,$H1025/$G1025,$H1025-SUM($I1025:AZ1025)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BB$5,$H1025/$G1025,$H1025-SUM($I1025:BA1025)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BC$5,$H1025/$G1025,$H1025-SUM($I1025:BB1025)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BD$5,$H1025/$G1025,$H1025-SUM($I1025:BC1025)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BE$5,$H1025/$G1025,$H1025-SUM($I1025:BD1025)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BF$5,$H1025/$G1025,$H1025-SUM($I1025:BE1025)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BG$5,$H1025/$G1025,$H1025-SUM($I1025:BF1025)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BH$5,$H1025/$G1025,$H1025-SUM($I1025:BG1025)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BI$5,$H1025/$G1025,$H1025-SUM($I1025:BH1025)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BJ$5,$H1025/$G1025,$H1025-SUM($I1025:BI1025)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BK$5,$H1025/$G1025,$H1025-SUM($I1025:BJ1025)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BL$5,$H1025/$G1025,$H1025-SUM($I1025:BK1025)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BM$5,$H1025/$G1025,$H1025-SUM($I1025:BL1025)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BN$5,$H1025/$G1025,$H1025-SUM($I1025:BM1025)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BO$5,$H1025/$G1025,$H1025-SUM($I1025:BN1025)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BP$5,$H1025/$G1025,$H1025-SUM($I1025:BO1025)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BQ$5,$H1025/$G1025,$H1025-SUM($I1025:BP1025)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BR$5,$H1025/$G1025,$H1025-SUM($I1025:BQ1025)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BS$5,$H1025/$G1025,$H1025-SUM($I1025:BR1025)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BT$5,$H1025/$G1025,$H1025-SUM($I1025:BS1025)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BU$5,$H1025/$G1025,$H1025-SUM($I1025:BT1025)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BV$5,$H1025/$G1025,$H1025-SUM($I1025:BU1025)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BW$5,$H1025/$G1025,$H1025-SUM($I1025:BV1025)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BX$5,$H1025/$G1025,$H1025-SUM($I1025:BW1025)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BY$5,$H1025/$G1025,$H1025-SUM($I1025:BX1025)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>BZ$5,$H1025/$G1025,$H1025-SUM($I1025:BY1025)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>CA$5,$H1025/$G1025,$H1025-SUM($I1025:BZ1025)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>CB$5,$H1025/$G1025,$H1025-SUM($I1025:CA1025)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1025,$G1025=\"n/a\"),0,IF(SUM($D1025,$G1025+0.5)>CC$5,$H1025/$G1025,$H1025-SUM($I1025:CB1025)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>J$5,$H1026/$G1026,$H1026-SUM($I1026:I1026)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>K$5,$H1026/$G1026,$H1026-SUM($I1026:J1026)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>L$5,$H1026/$G1026,$H1026-SUM($I1026:K1026)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>M$5,$H1026/$G1026,$H1026-SUM($I1026:L1026)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>N$5,$H1026/$G1026,$H1026-SUM($I1026:M1026)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>O$5,$H1026/$G1026,$H1026-SUM($I1026:N1026)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>P$5,$H1026/$G1026,$H1026-SUM($I1026:O1026)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>Q$5,$H1026/$G1026,$H1026-SUM($I1026:P1026)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>R$5,$H1026/$G1026,$H1026-SUM($I1026:Q1026)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>S$5,$H1026/$G1026,$H1026-SUM($I1026:R1026)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>T$5,$H1026/$G1026,$H1026-SUM($I1026:S1026)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>U$5,$H1026/$G1026,$H1026-SUM($I1026:T1026)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>V$5,$H1026/$G1026,$H1026-SUM($I1026:U1026)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>W$5,$H1026/$G1026,$H1026-SUM($I1026:V1026)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>X$5,$H1026/$G1026,$H1026-SUM($I1026:W1026)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>Y$5,$H1026/$G1026,$H1026-SUM($I1026:X1026)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>Z$5,$H1026/$G1026,$H1026-SUM($I1026:Y1026)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AA$5,$H1026/$G1026,$H1026-SUM($I1026:Z1026)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AB$5,$H1026/$G1026,$H1026-SUM($I1026:AA1026)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AC$5,$H1026/$G1026,$H1026-SUM($I1026:AB1026)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AD$5,$H1026/$G1026,$H1026-SUM($I1026:AC1026)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AE$5,$H1026/$G1026,$H1026-SUM($I1026:AD1026)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AF$5,$H1026/$G1026,$H1026-SUM($I1026:AE1026)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AG$5,$H1026/$G1026,$H1026-SUM($I1026:AF1026)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AH$5,$H1026/$G1026,$H1026-SUM($I1026:AG1026)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AI$5,$H1026/$G1026,$H1026-SUM($I1026:AH1026)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AJ$5,$H1026/$G1026,$H1026-SUM($I1026:AI1026)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AK$5,$H1026/$G1026,$H1026-SUM($I1026:AJ1026)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AL$5,$H1026/$G1026,$H1026-SUM($I1026:AK1026)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AM$5,$H1026/$G1026,$H1026-SUM($I1026:AL1026)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AN$5,$H1026/$G1026,$H1026-SUM($I1026:AM1026)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AO$5,$H1026/$G1026,$H1026-SUM($I1026:AN1026)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AP$5,$H1026/$G1026,$H1026-SUM($I1026:AO1026)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AQ$5,$H1026/$G1026,$H1026-SUM($I1026:AP1026)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AR$5,$H1026/$G1026,$H1026-SUM($I1026:AQ1026)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AS$5,$H1026/$G1026,$H1026-SUM($I1026:AR1026)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AT$5,$H1026/$G1026,$H1026-SUM($I1026:AS1026)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AU$5,$H1026/$G1026,$H1026-SUM($I1026:AT1026)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AV$5,$H1026/$G1026,$H1026-SUM($I1026:AU1026)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AW$5,$H1026/$G1026,$H1026-SUM($I1026:AV1026)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AX$5,$H1026/$G1026,$H1026-SUM($I1026:AW1026)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AY$5,$H1026/$G1026,$H1026-SUM($I1026:AX1026)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>AZ$5,$H1026/$G1026,$H1026-SUM($I1026:AY1026)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BA$5,$H1026/$G1026,$H1026-SUM($I1026:AZ1026)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BB$5,$H1026/$G1026,$H1026-SUM($I1026:BA1026)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BC$5,$H1026/$G1026,$H1026-SUM($I1026:BB1026)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BD$5,$H1026/$G1026,$H1026-SUM($I1026:BC1026)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BE$5,$H1026/$G1026,$H1026-SUM($I1026:BD1026)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BF$5,$H1026/$G1026,$H1026-SUM($I1026:BE1026)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BG$5,$H1026/$G1026,$H1026-SUM($I1026:BF1026)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BH$5,$H1026/$G1026,$H1026-SUM($I1026:BG1026)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BI$5,$H1026/$G1026,$H1026-SUM($I1026:BH1026)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BJ$5,$H1026/$G1026,$H1026-SUM($I1026:BI1026)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BK$5,$H1026/$G1026,$H1026-SUM($I1026:BJ1026)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BL$5,$H1026/$G1026,$H1026-SUM($I1026:BK1026)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BM$5,$H1026/$G1026,$H1026-SUM($I1026:BL1026)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BN$5,$H1026/$G1026,$H1026-SUM($I1026:BM1026)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BO$5,$H1026/$G1026,$H1026-SUM($I1026:BN1026)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BP$5,$H1026/$G1026,$H1026-SUM($I1026:BO1026)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BQ$5,$H1026/$G1026,$H1026-SUM($I1026:BP1026)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BR$5,$H1026/$G1026,$H1026-SUM($I1026:BQ1026)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BS$5,$H1026/$G1026,$H1026-SUM($I1026:BR1026)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BT$5,$H1026/$G1026,$H1026-SUM($I1026:BS1026)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BU$5,$H1026/$G1026,$H1026-SUM($I1026:BT1026)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BV$5,$H1026/$G1026,$H1026-SUM($I1026:BU1026)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BW$5,$H1026/$G1026,$H1026-SUM($I1026:BV1026)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BX$5,$H1026/$G1026,$H1026-SUM($I1026:BW1026)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BY$5,$H1026/$G1026,$H1026-SUM($I1026:BX1026)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>BZ$5,$H1026/$G1026,$H1026-SUM($I1026:BY1026)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>CA$5,$H1026/$G1026,$H1026-SUM($I1026:BZ1026)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>CB$5,$H1026/$G1026,$H1026-SUM($I1026:CA1026)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1026,$G1026=\"n/a\"),0,IF(SUM($D1026,$G1026+0.5)>CC$5,$H1026/$G1026,$H1026-SUM($I1026:CB1026)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>J$5,$H1027/$G1027,$H1027-SUM($I1027:I1027)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>K$5,$H1027/$G1027,$H1027-SUM($I1027:J1027)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>L$5,$H1027/$G1027,$H1027-SUM($I1027:K1027)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>M$5,$H1027/$G1027,$H1027-SUM($I1027:L1027)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>N$5,$H1027/$G1027,$H1027-SUM($I1027:M1027)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>O$5,$H1027/$G1027,$H1027-SUM($I1027:N1027)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>P$5,$H1027/$G1027,$H1027-SUM($I1027:O1027)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>Q$5,$H1027/$G1027,$H1027-SUM($I1027:P1027)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>R$5,$H1027/$G1027,$H1027-SUM($I1027:Q1027)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>S$5,$H1027/$G1027,$H1027-SUM($I1027:R1027)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>T$5,$H1027/$G1027,$H1027-SUM($I1027:S1027)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>U$5,$H1027/$G1027,$H1027-SUM($I1027:T1027)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>V$5,$H1027/$G1027,$H1027-SUM($I1027:U1027)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>W$5,$H1027/$G1027,$H1027-SUM($I1027:V1027)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>X$5,$H1027/$G1027,$H1027-SUM($I1027:W1027)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>Y$5,$H1027/$G1027,$H1027-SUM($I1027:X1027)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>Z$5,$H1027/$G1027,$H1027-SUM($I1027:Y1027)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AA$5,$H1027/$G1027,$H1027-SUM($I1027:Z1027)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AB$5,$H1027/$G1027,$H1027-SUM($I1027:AA1027)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AC$5,$H1027/$G1027,$H1027-SUM($I1027:AB1027)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AD$5,$H1027/$G1027,$H1027-SUM($I1027:AC1027)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AE$5,$H1027/$G1027,$H1027-SUM($I1027:AD1027)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AF$5,$H1027/$G1027,$H1027-SUM($I1027:AE1027)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AG$5,$H1027/$G1027,$H1027-SUM($I1027:AF1027)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AH$5,$H1027/$G1027,$H1027-SUM($I1027:AG1027)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AI$5,$H1027/$G1027,$H1027-SUM($I1027:AH1027)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AJ$5,$H1027/$G1027,$H1027-SUM($I1027:AI1027)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AK$5,$H1027/$G1027,$H1027-SUM($I1027:AJ1027)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AL$5,$H1027/$G1027,$H1027-SUM($I1027:AK1027)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AM$5,$H1027/$G1027,$H1027-SUM($I1027:AL1027)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AN$5,$H1027/$G1027,$H1027-SUM($I1027:AM1027)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AO$5,$H1027/$G1027,$H1027-SUM($I1027:AN1027)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AP$5,$H1027/$G1027,$H1027-SUM($I1027:AO1027)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AQ$5,$H1027/$G1027,$H1027-SUM($I1027:AP1027)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AR$5,$H1027/$G1027,$H1027-SUM($I1027:AQ1027)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AS$5,$H1027/$G1027,$H1027-SUM($I1027:AR1027)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AT$5,$H1027/$G1027,$H1027-SUM($I1027:AS1027)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AU$5,$H1027/$G1027,$H1027-SUM($I1027:AT1027)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AV$5,$H1027/$G1027,$H1027-SUM($I1027:AU1027)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AW$5,$H1027/$G1027,$H1027-SUM($I1027:AV1027)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AX$5,$H1027/$G1027,$H1027-SUM($I1027:AW1027)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AY$5,$H1027/$G1027,$H1027-SUM($I1027:AX1027)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>AZ$5,$H1027/$G1027,$H1027-SUM($I1027:AY1027)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BA$5,$H1027/$G1027,$H1027-SUM($I1027:AZ1027)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BB$5,$H1027/$G1027,$H1027-SUM($I1027:BA1027)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BC$5,$H1027/$G1027,$H1027-SUM($I1027:BB1027)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BD$5,$H1027/$G1027,$H1027-SUM($I1027:BC1027)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BE$5,$H1027/$G1027,$H1027-SUM($I1027:BD1027)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BF$5,$H1027/$G1027,$H1027-SUM($I1027:BE1027)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BG$5,$H1027/$G1027,$H1027-SUM($I1027:BF1027)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BH$5,$H1027/$G1027,$H1027-SUM($I1027:BG1027)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BI$5,$H1027/$G1027,$H1027-SUM($I1027:BH1027)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BJ$5,$H1027/$G1027,$H1027-SUM($I1027:BI1027)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BK$5,$H1027/$G1027,$H1027-SUM($I1027:BJ1027)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BL$5,$H1027/$G1027,$H1027-SUM($I1027:BK1027)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BM$5,$H1027/$G1027,$H1027-SUM($I1027:BL1027)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BN$5,$H1027/$G1027,$H1027-SUM($I1027:BM1027)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BO$5,$H1027/$G1027,$H1027-SUM($I1027:BN1027)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BP$5,$H1027/$G1027,$H1027-SUM($I1027:BO1027)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BQ$5,$H1027/$G1027,$H1027-SUM($I1027:BP1027)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BR$5,$H1027/$G1027,$H1027-SUM($I1027:BQ1027)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BS$5,$H1027/$G1027,$H1027-SUM($I1027:BR1027)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BT$5,$H1027/$G1027,$H1027-SUM($I1027:BS1027)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BU$5,$H1027/$G1027,$H1027-SUM($I1027:BT1027)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BV$5,$H1027/$G1027,$H1027-SUM($I1027:BU1027)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BW$5,$H1027/$G1027,$H1027-SUM($I1027:BV1027)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BX$5,$H1027/$G1027,$H1027-SUM($I1027:BW1027)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BY$5,$H1027/$G1027,$H1027-SUM($I1027:BX1027)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>BZ$5,$H1027/$G1027,$H1027-SUM($I1027:BY1027)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>CA$5,$H1027/$G1027,$H1027-SUM($I1027:BZ1027)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>CB$5,$H1027/$G1027,$H1027-SUM($I1027:CA1027)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1027,$G1027=\"n/a\"),0,IF(SUM($D1027,$G1027+0.5)>CC$5,$H1027/$G1027,$H1027-SUM($I1027:CB1027)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>J$5,$H1028/$G1028,$H1028-SUM($I1028:I1028)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>K$5,$H1028/$G1028,$H1028-SUM($I1028:J1028)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>L$5,$H1028/$G1028,$H1028-SUM($I1028:K1028)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>M$5,$H1028/$G1028,$H1028-SUM($I1028:L1028)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>N$5,$H1028/$G1028,$H1028-SUM($I1028:M1028)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>O$5,$H1028/$G1028,$H1028-SUM($I1028:N1028)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>P$5,$H1028/$G1028,$H1028-SUM($I1028:O1028)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>Q$5,$H1028/$G1028,$H1028-SUM($I1028:P1028)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>R$5,$H1028/$G1028,$H1028-SUM($I1028:Q1028)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>S$5,$H1028/$G1028,$H1028-SUM($I1028:R1028)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>T$5,$H1028/$G1028,$H1028-SUM($I1028:S1028)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>U$5,$H1028/$G1028,$H1028-SUM($I1028:T1028)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>V$5,$H1028/$G1028,$H1028-SUM($I1028:U1028)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>W$5,$H1028/$G1028,$H1028-SUM($I1028:V1028)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>X$5,$H1028/$G1028,$H1028-SUM($I1028:W1028)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>Y$5,$H1028/$G1028,$H1028-SUM($I1028:X1028)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>Z$5,$H1028/$G1028,$H1028-SUM($I1028:Y1028)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AA$5,$H1028/$G1028,$H1028-SUM($I1028:Z1028)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AB$5,$H1028/$G1028,$H1028-SUM($I1028:AA1028)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AC$5,$H1028/$G1028,$H1028-SUM($I1028:AB1028)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AD$5,$H1028/$G1028,$H1028-SUM($I1028:AC1028)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AE$5,$H1028/$G1028,$H1028-SUM($I1028:AD1028)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AF$5,$H1028/$G1028,$H1028-SUM($I1028:AE1028)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AG$5,$H1028/$G1028,$H1028-SUM($I1028:AF1028)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AH$5,$H1028/$G1028,$H1028-SUM($I1028:AG1028)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AI$5,$H1028/$G1028,$H1028-SUM($I1028:AH1028)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AJ$5,$H1028/$G1028,$H1028-SUM($I1028:AI1028)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AK$5,$H1028/$G1028,$H1028-SUM($I1028:AJ1028)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AL$5,$H1028/$G1028,$H1028-SUM($I1028:AK1028)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AM$5,$H1028/$G1028,$H1028-SUM($I1028:AL1028)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AN$5,$H1028/$G1028,$H1028-SUM($I1028:AM1028)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AO$5,$H1028/$G1028,$H1028-SUM($I1028:AN1028)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AP$5,$H1028/$G1028,$H1028-SUM($I1028:AO1028)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AQ$5,$H1028/$G1028,$H1028-SUM($I1028:AP1028)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AR$5,$H1028/$G1028,$H1028-SUM($I1028:AQ1028)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AS$5,$H1028/$G1028,$H1028-SUM($I1028:AR1028)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AT$5,$H1028/$G1028,$H1028-SUM($I1028:AS1028)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AU$5,$H1028/$G1028,$H1028-SUM($I1028:AT1028)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AV$5,$H1028/$G1028,$H1028-SUM($I1028:AU1028)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AW$5,$H1028/$G1028,$H1028-SUM($I1028:AV1028)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AX$5,$H1028/$G1028,$H1028-SUM($I1028:AW1028)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AY$5,$H1028/$G1028,$H1028-SUM($I1028:AX1028)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>AZ$5,$H1028/$G1028,$H1028-SUM($I1028:AY1028)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BA$5,$H1028/$G1028,$H1028-SUM($I1028:AZ1028)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BB$5,$H1028/$G1028,$H1028-SUM($I1028:BA1028)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BC$5,$H1028/$G1028,$H1028-SUM($I1028:BB1028)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BD$5,$H1028/$G1028,$H1028-SUM($I1028:BC1028)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BE$5,$H1028/$G1028,$H1028-SUM($I1028:BD1028)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BF$5,$H1028/$G1028,$H1028-SUM($I1028:BE1028)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BG$5,$H1028/$G1028,$H1028-SUM($I1028:BF1028)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BH$5,$H1028/$G1028,$H1028-SUM($I1028:BG1028)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BI$5,$H1028/$G1028,$H1028-SUM($I1028:BH1028)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BJ$5,$H1028/$G1028,$H1028-SUM($I1028:BI1028)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BK$5,$H1028/$G1028,$H1028-SUM($I1028:BJ1028)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BL$5,$H1028/$G1028,$H1028-SUM($I1028:BK1028)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BM$5,$H1028/$G1028,$H1028-SUM($I1028:BL1028)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BN$5,$H1028/$G1028,$H1028-SUM($I1028:BM1028)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BO$5,$H1028/$G1028,$H1028-SUM($I1028:BN1028)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BP$5,$H1028/$G1028,$H1028-SUM($I1028:BO1028)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BQ$5,$H1028/$G1028,$H1028-SUM($I1028:BP1028)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BR$5,$H1028/$G1028,$H1028-SUM($I1028:BQ1028)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BS$5,$H1028/$G1028,$H1028-SUM($I1028:BR1028)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BT$5,$H1028/$G1028,$H1028-SUM($I1028:BS1028)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BU$5,$H1028/$G1028,$H1028-SUM($I1028:BT1028)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BV$5,$H1028/$G1028,$H1028-SUM($I1028:BU1028)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BW$5,$H1028/$G1028,$H1028-SUM($I1028:BV1028)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BX$5,$H1028/$G1028,$H1028-SUM($I1028:BW1028)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BY$5,$H1028/$G1028,$H1028-SUM($I1028:BX1028)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>BZ$5,$H1028/$G1028,$H1028-SUM($I1028:BY1028)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>CA$5,$H1028/$G1028,$H1028-SUM($I1028:BZ1028)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>CB$5,$H1028/$G1028,$H1028-SUM($I1028:CA1028)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1028,$G1028=\"n/a\"),0,IF(SUM($D1028,$G1028+0.5)>CC$5,$H1028/$G1028,$H1028-SUM($I1028:CB1028)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>J$5,$H1029/$G1029,$H1029-SUM($I1029:I1029)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>K$5,$H1029/$G1029,$H1029-SUM($I1029:J1029)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>L$5,$H1029/$G1029,$H1029-SUM($I1029:K1029)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>M$5,$H1029/$G1029,$H1029-SUM($I1029:L1029)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>N$5,$H1029/$G1029,$H1029-SUM($I1029:M1029)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>O$5,$H1029/$G1029,$H1029-SUM($I1029:N1029)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>P$5,$H1029/$G1029,$H1029-SUM($I1029:O1029)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>Q$5,$H1029/$G1029,$H1029-SUM($I1029:P1029)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>R$5,$H1029/$G1029,$H1029-SUM($I1029:Q1029)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>S$5,$H1029/$G1029,$H1029-SUM($I1029:R1029)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>T$5,$H1029/$G1029,$H1029-SUM($I1029:S1029)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>U$5,$H1029/$G1029,$H1029-SUM($I1029:T1029)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>V$5,$H1029/$G1029,$H1029-SUM($I1029:U1029)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>W$5,$H1029/$G1029,$H1029-SUM($I1029:V1029)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>X$5,$H1029/$G1029,$H1029-SUM($I1029:W1029)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>Y$5,$H1029/$G1029,$H1029-SUM($I1029:X1029)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>Z$5,$H1029/$G1029,$H1029-SUM($I1029:Y1029)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AA$5,$H1029/$G1029,$H1029-SUM($I1029:Z1029)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AB$5,$H1029/$G1029,$H1029-SUM($I1029:AA1029)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AC$5,$H1029/$G1029,$H1029-SUM($I1029:AB1029)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AD$5,$H1029/$G1029,$H1029-SUM($I1029:AC1029)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AE$5,$H1029/$G1029,$H1029-SUM($I1029:AD1029)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AF$5,$H1029/$G1029,$H1029-SUM($I1029:AE1029)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AG$5,$H1029/$G1029,$H1029-SUM($I1029:AF1029)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AH$5,$H1029/$G1029,$H1029-SUM($I1029:AG1029)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AI$5,$H1029/$G1029,$H1029-SUM($I1029:AH1029)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AJ$5,$H1029/$G1029,$H1029-SUM($I1029:AI1029)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AK$5,$H1029/$G1029,$H1029-SUM($I1029:AJ1029)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AL$5,$H1029/$G1029,$H1029-SUM($I1029:AK1029)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AM$5,$H1029/$G1029,$H1029-SUM($I1029:AL1029)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AN$5,$H1029/$G1029,$H1029-SUM($I1029:AM1029)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AO$5,$H1029/$G1029,$H1029-SUM($I1029:AN1029)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AP$5,$H1029/$G1029,$H1029-SUM($I1029:AO1029)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AQ$5,$H1029/$G1029,$H1029-SUM($I1029:AP1029)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AR$5,$H1029/$G1029,$H1029-SUM($I1029:AQ1029)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AS$5,$H1029/$G1029,$H1029-SUM($I1029:AR1029)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AT$5,$H1029/$G1029,$H1029-SUM($I1029:AS1029)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AU$5,$H1029/$G1029,$H1029-SUM($I1029:AT1029)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AV$5,$H1029/$G1029,$H1029-SUM($I1029:AU1029)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AW$5,$H1029/$G1029,$H1029-SUM($I1029:AV1029)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AX$5,$H1029/$G1029,$H1029-SUM($I1029:AW1029)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AY$5,$H1029/$G1029,$H1029-SUM($I1029:AX1029)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>AZ$5,$H1029/$G1029,$H1029-SUM($I1029:AY1029)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BA$5,$H1029/$G1029,$H1029-SUM($I1029:AZ1029)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BB$5,$H1029/$G1029,$H1029-SUM($I1029:BA1029)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BC$5,$H1029/$G1029,$H1029-SUM($I1029:BB1029)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BD$5,$H1029/$G1029,$H1029-SUM($I1029:BC1029)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BE$5,$H1029/$G1029,$H1029-SUM($I1029:BD1029)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BF$5,$H1029/$G1029,$H1029-SUM($I1029:BE1029)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BG$5,$H1029/$G1029,$H1029-SUM($I1029:BF1029)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BH$5,$H1029/$G1029,$H1029-SUM($I1029:BG1029)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BI$5,$H1029/$G1029,$H1029-SUM($I1029:BH1029)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BJ$5,$H1029/$G1029,$H1029-SUM($I1029:BI1029)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BK$5,$H1029/$G1029,$H1029-SUM($I1029:BJ1029)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BL$5,$H1029/$G1029,$H1029-SUM($I1029:BK1029)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BM$5,$H1029/$G1029,$H1029-SUM($I1029:BL1029)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BN$5,$H1029/$G1029,$H1029-SUM($I1029:BM1029)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BO$5,$H1029/$G1029,$H1029-SUM($I1029:BN1029)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BP$5,$H1029/$G1029,$H1029-SUM($I1029:BO1029)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BQ$5,$H1029/$G1029,$H1029-SUM($I1029:BP1029)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BR$5,$H1029/$G1029,$H1029-SUM($I1029:BQ1029)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BS$5,$H1029/$G1029,$H1029-SUM($I1029:BR1029)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BT$5,$H1029/$G1029,$H1029-SUM($I1029:BS1029)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BU$5,$H1029/$G1029,$H1029-SUM($I1029:BT1029)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BV$5,$H1029/$G1029,$H1029-SUM($I1029:BU1029)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BW$5,$H1029/$G1029,$H1029-SUM($I1029:BV1029)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BX$5,$H1029/$G1029,$H1029-SUM($I1029:BW1029)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BY$5,$H1029/$G1029,$H1029-SUM($I1029:BX1029)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>BZ$5,$H1029/$G1029,$H1029-SUM($I1029:BY1029)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>CA$5,$H1029/$G1029,$H1029-SUM($I1029:BZ1029)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>CB$5,$H1029/$G1029,$H1029-SUM($I1029:CA1029)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1029,$G1029=\"n/a\"),0,IF(SUM($D1029,$G1029+0.5)>CC$5,$H1029/$G1029,$H1029-SUM($I1029:CB1029)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>J$5,$H1030/$G1030,$H1030-SUM($I1030:I1030)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>K$5,$H1030/$G1030,$H1030-SUM($I1030:J1030)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>L$5,$H1030/$G1030,$H1030-SUM($I1030:K1030)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>M$5,$H1030/$G1030,$H1030-SUM($I1030:L1030)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>N$5,$H1030/$G1030,$H1030-SUM($I1030:M1030)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>O$5,$H1030/$G1030,$H1030-SUM($I1030:N1030)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>P$5,$H1030/$G1030,$H1030-SUM($I1030:O1030)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>Q$5,$H1030/$G1030,$H1030-SUM($I1030:P1030)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>R$5,$H1030/$G1030,$H1030-SUM($I1030:Q1030)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>S$5,$H1030/$G1030,$H1030-SUM($I1030:R1030)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>T$5,$H1030/$G1030,$H1030-SUM($I1030:S1030)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>U$5,$H1030/$G1030,$H1030-SUM($I1030:T1030)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>V$5,$H1030/$G1030,$H1030-SUM($I1030:U1030)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>W$5,$H1030/$G1030,$H1030-SUM($I1030:V1030)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>X$5,$H1030/$G1030,$H1030-SUM($I1030:W1030)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>Y$5,$H1030/$G1030,$H1030-SUM($I1030:X1030)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>Z$5,$H1030/$G1030,$H1030-SUM($I1030:Y1030)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AA$5,$H1030/$G1030,$H1030-SUM($I1030:Z1030)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AB$5,$H1030/$G1030,$H1030-SUM($I1030:AA1030)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AC$5,$H1030/$G1030,$H1030-SUM($I1030:AB1030)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AD$5,$H1030/$G1030,$H1030-SUM($I1030:AC1030)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AE$5,$H1030/$G1030,$H1030-SUM($I1030:AD1030)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AF$5,$H1030/$G1030,$H1030-SUM($I1030:AE1030)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AG$5,$H1030/$G1030,$H1030-SUM($I1030:AF1030)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AH$5,$H1030/$G1030,$H1030-SUM($I1030:AG1030)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AI$5,$H1030/$G1030,$H1030-SUM($I1030:AH1030)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AJ$5,$H1030/$G1030,$H1030-SUM($I1030:AI1030)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AK$5,$H1030/$G1030,$H1030-SUM($I1030:AJ1030)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AL$5,$H1030/$G1030,$H1030-SUM($I1030:AK1030)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AM$5,$H1030/$G1030,$H1030-SUM($I1030:AL1030)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AN$5,$H1030/$G1030,$H1030-SUM($I1030:AM1030)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AO$5,$H1030/$G1030,$H1030-SUM($I1030:AN1030)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AP$5,$H1030/$G1030,$H1030-SUM($I1030:AO1030)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AQ$5,$H1030/$G1030,$H1030-SUM($I1030:AP1030)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AR$5,$H1030/$G1030,$H1030-SUM($I1030:AQ1030)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AS$5,$H1030/$G1030,$H1030-SUM($I1030:AR1030)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AT$5,$H1030/$G1030,$H1030-SUM($I1030:AS1030)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AU$5,$H1030/$G1030,$H1030-SUM($I1030:AT1030)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AV$5,$H1030/$G1030,$H1030-SUM($I1030:AU1030)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AW$5,$H1030/$G1030,$H1030-SUM($I1030:AV1030)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AX$5,$H1030/$G1030,$H1030-SUM($I1030:AW1030)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AY$5,$H1030/$G1030,$H1030-SUM($I1030:AX1030)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>AZ$5,$H1030/$G1030,$H1030-SUM($I1030:AY1030)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BA$5,$H1030/$G1030,$H1030-SUM($I1030:AZ1030)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BB$5,$H1030/$G1030,$H1030-SUM($I1030:BA1030)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BC$5,$H1030/$G1030,$H1030-SUM($I1030:BB1030)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BD$5,$H1030/$G1030,$H1030-SUM($I1030:BC1030)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BE$5,$H1030/$G1030,$H1030-SUM($I1030:BD1030)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BF$5,$H1030/$G1030,$H1030-SUM($I1030:BE1030)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BG$5,$H1030/$G1030,$H1030-SUM($I1030:BF1030)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BH$5,$H1030/$G1030,$H1030-SUM($I1030:BG1030)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BI$5,$H1030/$G1030,$H1030-SUM($I1030:BH1030)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BJ$5,$H1030/$G1030,$H1030-SUM($I1030:BI1030)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BK$5,$H1030/$G1030,$H1030-SUM($I1030:BJ1030)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BL$5,$H1030/$G1030,$H1030-SUM($I1030:BK1030)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BM$5,$H1030/$G1030,$H1030-SUM($I1030:BL1030)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BN$5,$H1030/$G1030,$H1030-SUM($I1030:BM1030)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BO$5,$H1030/$G1030,$H1030-SUM($I1030:BN1030)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BP$5,$H1030/$G1030,$H1030-SUM($I1030:BO1030)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BQ$5,$H1030/$G1030,$H1030-SUM($I1030:BP1030)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BR$5,$H1030/$G1030,$H1030-SUM($I1030:BQ1030)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BS$5,$H1030/$G1030,$H1030-SUM($I1030:BR1030)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BT$5,$H1030/$G1030,$H1030-SUM($I1030:BS1030)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BU$5,$H1030/$G1030,$H1030-SUM($I1030:BT1030)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BV$5,$H1030/$G1030,$H1030-SUM($I1030:BU1030)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BW$5,$H1030/$G1030,$H1030-SUM($I1030:BV1030)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BX$5,$H1030/$G1030,$H1030-SUM($I1030:BW1030)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BY$5,$H1030/$G1030,$H1030-SUM($I1030:BX1030)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>BZ$5,$H1030/$G1030,$H1030-SUM($I1030:BY1030)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>CA$5,$H1030/$G1030,$H1030-SUM($I1030:BZ1030)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>CB$5,$H1030/$G1030,$H1030-SUM($I1030:CA1030)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1030,$G1030=\"n/a\"),0,IF(SUM($D1030,$G1030+0.5)>CC$5,$H1030/$G1030,$H1030-SUM($I1030:CB1030)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>J$5,$H1031/$G1031,$H1031-SUM($I1031:I1031)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>K$5,$H1031/$G1031,$H1031-SUM($I1031:J1031)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>L$5,$H1031/$G1031,$H1031-SUM($I1031:K1031)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>M$5,$H1031/$G1031,$H1031-SUM($I1031:L1031)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>N$5,$H1031/$G1031,$H1031-SUM($I1031:M1031)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>O$5,$H1031/$G1031,$H1031-SUM($I1031:N1031)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>P$5,$H1031/$G1031,$H1031-SUM($I1031:O1031)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>Q$5,$H1031/$G1031,$H1031-SUM($I1031:P1031)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>R$5,$H1031/$G1031,$H1031-SUM($I1031:Q1031)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>S$5,$H1031/$G1031,$H1031-SUM($I1031:R1031)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>T$5,$H1031/$G1031,$H1031-SUM($I1031:S1031)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>U$5,$H1031/$G1031,$H1031-SUM($I1031:T1031)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>V$5,$H1031/$G1031,$H1031-SUM($I1031:U1031)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>W$5,$H1031/$G1031,$H1031-SUM($I1031:V1031)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>X$5,$H1031/$G1031,$H1031-SUM($I1031:W1031)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>Y$5,$H1031/$G1031,$H1031-SUM($I1031:X1031)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>Z$5,$H1031/$G1031,$H1031-SUM($I1031:Y1031)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AA$5,$H1031/$G1031,$H1031-SUM($I1031:Z1031)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AB$5,$H1031/$G1031,$H1031-SUM($I1031:AA1031)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AC$5,$H1031/$G1031,$H1031-SUM($I1031:AB1031)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AD$5,$H1031/$G1031,$H1031-SUM($I1031:AC1031)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AE$5,$H1031/$G1031,$H1031-SUM($I1031:AD1031)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AF$5,$H1031/$G1031,$H1031-SUM($I1031:AE1031)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AG$5,$H1031/$G1031,$H1031-SUM($I1031:AF1031)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AH$5,$H1031/$G1031,$H1031-SUM($I1031:AG1031)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AI$5,$H1031/$G1031,$H1031-SUM($I1031:AH1031)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AJ$5,$H1031/$G1031,$H1031-SUM($I1031:AI1031)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AK$5,$H1031/$G1031,$H1031-SUM($I1031:AJ1031)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AL$5,$H1031/$G1031,$H1031-SUM($I1031:AK1031)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AM$5,$H1031/$G1031,$H1031-SUM($I1031:AL1031)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AN$5,$H1031/$G1031,$H1031-SUM($I1031:AM1031)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AO$5,$H1031/$G1031,$H1031-SUM($I1031:AN1031)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AP$5,$H1031/$G1031,$H1031-SUM($I1031:AO1031)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AQ$5,$H1031/$G1031,$H1031-SUM($I1031:AP1031)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AR$5,$H1031/$G1031,$H1031-SUM($I1031:AQ1031)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AS$5,$H1031/$G1031,$H1031-SUM($I1031:AR1031)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AT$5,$H1031/$G1031,$H1031-SUM($I1031:AS1031)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AU$5,$H1031/$G1031,$H1031-SUM($I1031:AT1031)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AV$5,$H1031/$G1031,$H1031-SUM($I1031:AU1031)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AW$5,$H1031/$G1031,$H1031-SUM($I1031:AV1031)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AX$5,$H1031/$G1031,$H1031-SUM($I1031:AW1031)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AY$5,$H1031/$G1031,$H1031-SUM($I1031:AX1031)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>AZ$5,$H1031/$G1031,$H1031-SUM($I1031:AY1031)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BA$5,$H1031/$G1031,$H1031-SUM($I1031:AZ1031)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BB$5,$H1031/$G1031,$H1031-SUM($I1031:BA1031)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BC$5,$H1031/$G1031,$H1031-SUM($I1031:BB1031)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BD$5,$H1031/$G1031,$H1031-SUM($I1031:BC1031)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BE$5,$H1031/$G1031,$H1031-SUM($I1031:BD1031)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BF$5,$H1031/$G1031,$H1031-SUM($I1031:BE1031)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BG$5,$H1031/$G1031,$H1031-SUM($I1031:BF1031)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BH$5,$H1031/$G1031,$H1031-SUM($I1031:BG1031)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BI$5,$H1031/$G1031,$H1031-SUM($I1031:BH1031)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BJ$5,$H1031/$G1031,$H1031-SUM($I1031:BI1031)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BK$5,$H1031/$G1031,$H1031-SUM($I1031:BJ1031)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BL$5,$H1031/$G1031,$H1031-SUM($I1031:BK1031)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BM$5,$H1031/$G1031,$H1031-SUM($I1031:BL1031)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BN$5,$H1031/$G1031,$H1031-SUM($I1031:BM1031)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BO$5,$H1031/$G1031,$H1031-SUM($I1031:BN1031)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BP$5,$H1031/$G1031,$H1031-SUM($I1031:BO1031)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BQ$5,$H1031/$G1031,$H1031-SUM($I1031:BP1031)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BR$5,$H1031/$G1031,$H1031-SUM($I1031:BQ1031)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BS$5,$H1031/$G1031,$H1031-SUM($I1031:BR1031)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BT$5,$H1031/$G1031,$H1031-SUM($I1031:BS1031)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BU$5,$H1031/$G1031,$H1031-SUM($I1031:BT1031)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BV$5,$H1031/$G1031,$H1031-SUM($I1031:BU1031)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BW$5,$H1031/$G1031,$H1031-SUM($I1031:BV1031)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BX$5,$H1031/$G1031,$H1031-SUM($I1031:BW1031)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BY$5,$H1031/$G1031,$H1031-SUM($I1031:BX1031)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>BZ$5,$H1031/$G1031,$H1031-SUM($I1031:BY1031)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>CA$5,$H1031/$G1031,$H1031-SUM($I1031:BZ1031)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>CB$5,$H1031/$G1031,$H1031-SUM($I1031:CA1031)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1031,$G1031=\"n/a\"),0,IF(SUM($D1031,$G1031+0.5)>CC$5,$H1031/$G1031,$H1031-SUM($I1031:CB1031)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>J$5,$H1032/$G1032,$H1032-SUM($I1032:I1032)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>K$5,$H1032/$G1032,$H1032-SUM($I1032:J1032)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>L$5,$H1032/$G1032,$H1032-SUM($I1032:K1032)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>M$5,$H1032/$G1032,$H1032-SUM($I1032:L1032)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>N$5,$H1032/$G1032,$H1032-SUM($I1032:M1032)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>O$5,$H1032/$G1032,$H1032-SUM($I1032:N1032)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>P$5,$H1032/$G1032,$H1032-SUM($I1032:O1032)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>Q$5,$H1032/$G1032,$H1032-SUM($I1032:P1032)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>R$5,$H1032/$G1032,$H1032-SUM($I1032:Q1032)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>S$5,$H1032/$G1032,$H1032-SUM($I1032:R1032)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>T$5,$H1032/$G1032,$H1032-SUM($I1032:S1032)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>U$5,$H1032/$G1032,$H1032-SUM($I1032:T1032)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>V$5,$H1032/$G1032,$H1032-SUM($I1032:U1032)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>W$5,$H1032/$G1032,$H1032-SUM($I1032:V1032)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>X$5,$H1032/$G1032,$H1032-SUM($I1032:W1032)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>Y$5,$H1032/$G1032,$H1032-SUM($I1032:X1032)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>Z$5,$H1032/$G1032,$H1032-SUM($I1032:Y1032)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AA$5,$H1032/$G1032,$H1032-SUM($I1032:Z1032)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AB$5,$H1032/$G1032,$H1032-SUM($I1032:AA1032)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AC$5,$H1032/$G1032,$H1032-SUM($I1032:AB1032)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AD$5,$H1032/$G1032,$H1032-SUM($I1032:AC1032)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AE$5,$H1032/$G1032,$H1032-SUM($I1032:AD1032)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AF$5,$H1032/$G1032,$H1032-SUM($I1032:AE1032)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AG$5,$H1032/$G1032,$H1032-SUM($I1032:AF1032)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AH$5,$H1032/$G1032,$H1032-SUM($I1032:AG1032)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AI$5,$H1032/$G1032,$H1032-SUM($I1032:AH1032)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AJ$5,$H1032/$G1032,$H1032-SUM($I1032:AI1032)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AK$5,$H1032/$G1032,$H1032-SUM($I1032:AJ1032)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AL$5,$H1032/$G1032,$H1032-SUM($I1032:AK1032)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AM$5,$H1032/$G1032,$H1032-SUM($I1032:AL1032)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AN$5,$H1032/$G1032,$H1032-SUM($I1032:AM1032)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AO$5,$H1032/$G1032,$H1032-SUM($I1032:AN1032)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AP$5,$H1032/$G1032,$H1032-SUM($I1032:AO1032)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AQ$5,$H1032/$G1032,$H1032-SUM($I1032:AP1032)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AR$5,$H1032/$G1032,$H1032-SUM($I1032:AQ1032)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AS$5,$H1032/$G1032,$H1032-SUM($I1032:AR1032)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AT$5,$H1032/$G1032,$H1032-SUM($I1032:AS1032)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AU$5,$H1032/$G1032,$H1032-SUM($I1032:AT1032)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AV$5,$H1032/$G1032,$H1032-SUM($I1032:AU1032)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AW$5,$H1032/$G1032,$H1032-SUM($I1032:AV1032)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AX$5,$H1032/$G1032,$H1032-SUM($I1032:AW1032)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AY$5,$H1032/$G1032,$H1032-SUM($I1032:AX1032)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>AZ$5,$H1032/$G1032,$H1032-SUM($I1032:AY1032)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BA$5,$H1032/$G1032,$H1032-SUM($I1032:AZ1032)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BB$5,$H1032/$G1032,$H1032-SUM($I1032:BA1032)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BC$5,$H1032/$G1032,$H1032-SUM($I1032:BB1032)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BD$5,$H1032/$G1032,$H1032-SUM($I1032:BC1032)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BE$5,$H1032/$G1032,$H1032-SUM($I1032:BD1032)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BF$5,$H1032/$G1032,$H1032-SUM($I1032:BE1032)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BG$5,$H1032/$G1032,$H1032-SUM($I1032:BF1032)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BH$5,$H1032/$G1032,$H1032-SUM($I1032:BG1032)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BI$5,$H1032/$G1032,$H1032-SUM($I1032:BH1032)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BJ$5,$H1032/$G1032,$H1032-SUM($I1032:BI1032)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BK$5,$H1032/$G1032,$H1032-SUM($I1032:BJ1032)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BL$5,$H1032/$G1032,$H1032-SUM($I1032:BK1032)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BM$5,$H1032/$G1032,$H1032-SUM($I1032:BL1032)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BN$5,$H1032/$G1032,$H1032-SUM($I1032:BM1032)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BO$5,$H1032/$G1032,$H1032-SUM($I1032:BN1032)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BP$5,$H1032/$G1032,$H1032-SUM($I1032:BO1032)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BQ$5,$H1032/$G1032,$H1032-SUM($I1032:BP1032)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BR$5,$H1032/$G1032,$H1032-SUM($I1032:BQ1032)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BS$5,$H1032/$G1032,$H1032-SUM($I1032:BR1032)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BT$5,$H1032/$G1032,$H1032-SUM($I1032:BS1032)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BU$5,$H1032/$G1032,$H1032-SUM($I1032:BT1032)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BV$5,$H1032/$G1032,$H1032-SUM($I1032:BU1032)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BW$5,$H1032/$G1032,$H1032-SUM($I1032:BV1032)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BX$5,$H1032/$G1032,$H1032-SUM($I1032:BW1032)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BY$5,$H1032/$G1032,$H1032-SUM($I1032:BX1032)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>BZ$5,$H1032/$G1032,$H1032-SUM($I1032:BY1032)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>CA$5,$H1032/$G1032,$H1032-SUM($I1032:BZ1032)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>CB$5,$H1032/$G1032,$H1032-SUM($I1032:CA1032)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1032,$G1032=\"n/a\"),0,IF(SUM($D1032,$G1032+0.5)>CC$5,$H1032/$G1032,$H1032-SUM($I1032:CB1032)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>J$5,$H1033/$G1033,$H1033-SUM($I1033:I1033)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>K$5,$H1033/$G1033,$H1033-SUM($I1033:J1033)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>L$5,$H1033/$G1033,$H1033-SUM($I1033:K1033)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>M$5,$H1033/$G1033,$H1033-SUM($I1033:L1033)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>N$5,$H1033/$G1033,$H1033-SUM($I1033:M1033)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>O$5,$H1033/$G1033,$H1033-SUM($I1033:N1033)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>P$5,$H1033/$G1033,$H1033-SUM($I1033:O1033)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>Q$5,$H1033/$G1033,$H1033-SUM($I1033:P1033)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>R$5,$H1033/$G1033,$H1033-SUM($I1033:Q1033)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>S$5,$H1033/$G1033,$H1033-SUM($I1033:R1033)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>T$5,$H1033/$G1033,$H1033-SUM($I1033:S1033)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>U$5,$H1033/$G1033,$H1033-SUM($I1033:T1033)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>V$5,$H1033/$G1033,$H1033-SUM($I1033:U1033)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>W$5,$H1033/$G1033,$H1033-SUM($I1033:V1033)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>X$5,$H1033/$G1033,$H1033-SUM($I1033:W1033)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>Y$5,$H1033/$G1033,$H1033-SUM($I1033:X1033)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>Z$5,$H1033/$G1033,$H1033-SUM($I1033:Y1033)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AA$5,$H1033/$G1033,$H1033-SUM($I1033:Z1033)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AB$5,$H1033/$G1033,$H1033-SUM($I1033:AA1033)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AC$5,$H1033/$G1033,$H1033-SUM($I1033:AB1033)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AD$5,$H1033/$G1033,$H1033-SUM($I1033:AC1033)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AE$5,$H1033/$G1033,$H1033-SUM($I1033:AD1033)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AF$5,$H1033/$G1033,$H1033-SUM($I1033:AE1033)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AG$5,$H1033/$G1033,$H1033-SUM($I1033:AF1033)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AH$5,$H1033/$G1033,$H1033-SUM($I1033:AG1033)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AI$5,$H1033/$G1033,$H1033-SUM($I1033:AH1033)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AJ$5,$H1033/$G1033,$H1033-SUM($I1033:AI1033)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AK$5,$H1033/$G1033,$H1033-SUM($I1033:AJ1033)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AL$5,$H1033/$G1033,$H1033-SUM($I1033:AK1033)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AM$5,$H1033/$G1033,$H1033-SUM($I1033:AL1033)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AN$5,$H1033/$G1033,$H1033-SUM($I1033:AM1033)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AO$5,$H1033/$G1033,$H1033-SUM($I1033:AN1033)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AP$5,$H1033/$G1033,$H1033-SUM($I1033:AO1033)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AQ$5,$H1033/$G1033,$H1033-SUM($I1033:AP1033)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AR$5,$H1033/$G1033,$H1033-SUM($I1033:AQ1033)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AS$5,$H1033/$G1033,$H1033-SUM($I1033:AR1033)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AT$5,$H1033/$G1033,$H1033-SUM($I1033:AS1033)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AU$5,$H1033/$G1033,$H1033-SUM($I1033:AT1033)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AV$5,$H1033/$G1033,$H1033-SUM($I1033:AU1033)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AW$5,$H1033/$G1033,$H1033-SUM($I1033:AV1033)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AX$5,$H1033/$G1033,$H1033-SUM($I1033:AW1033)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AY$5,$H1033/$G1033,$H1033-SUM($I1033:AX1033)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>AZ$5,$H1033/$G1033,$H1033-SUM($I1033:AY1033)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BA$5,$H1033/$G1033,$H1033-SUM($I1033:AZ1033)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BB$5,$H1033/$G1033,$H1033-SUM($I1033:BA1033)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BC$5,$H1033/$G1033,$H1033-SUM($I1033:BB1033)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BD$5,$H1033/$G1033,$H1033-SUM($I1033:BC1033)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BE$5,$H1033/$G1033,$H1033-SUM($I1033:BD1033)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BF$5,$H1033/$G1033,$H1033-SUM($I1033:BE1033)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BG$5,$H1033/$G1033,$H1033-SUM($I1033:BF1033)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BH$5,$H1033/$G1033,$H1033-SUM($I1033:BG1033)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BI$5,$H1033/$G1033,$H1033-SUM($I1033:BH1033)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BJ$5,$H1033/$G1033,$H1033-SUM($I1033:BI1033)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BK$5,$H1033/$G1033,$H1033-SUM($I1033:BJ1033)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BL$5,$H1033/$G1033,$H1033-SUM($I1033:BK1033)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BM$5,$H1033/$G1033,$H1033-SUM($I1033:BL1033)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BN$5,$H1033/$G1033,$H1033-SUM($I1033:BM1033)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BO$5,$H1033/$G1033,$H1033-SUM($I1033:BN1033)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BP$5,$H1033/$G1033,$H1033-SUM($I1033:BO1033)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BQ$5,$H1033/$G1033,$H1033-SUM($I1033:BP1033)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BR$5,$H1033/$G1033,$H1033-SUM($I1033:BQ1033)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BS$5,$H1033/$G1033,$H1033-SUM($I1033:BR1033)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BT$5,$H1033/$G1033,$H1033-SUM($I1033:BS1033)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BU$5,$H1033/$G1033,$H1033-SUM($I1033:BT1033)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BV$5,$H1033/$G1033,$H1033-SUM($I1033:BU1033)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BW$5,$H1033/$G1033,$H1033-SUM($I1033:BV1033)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BX$5,$H1033/$G1033,$H1033-SUM($I1033:BW1033)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BY$5,$H1033/$G1033,$H1033-SUM($I1033:BX1033)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>BZ$5,$H1033/$G1033,$H1033-SUM($I1033:BY1033)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>CA$5,$H1033/$G1033,$H1033-SUM($I1033:BZ1033)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>CB$5,$H1033/$G1033,$H1033-SUM($I1033:CA1033)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1033,$G1033=\"n/a\"),0,IF(SUM($D1033,$G1033+0.5)>CC$5,$H1033/$G1033,$H1033-SUM($I1033:CB1033)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>J$5,$H1034/$G1034,$H1034-SUM($I1034:I1034)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>K$5,$H1034/$G1034,$H1034-SUM($I1034:J1034)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>L$5,$H1034/$G1034,$H1034-SUM($I1034:K1034)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>M$5,$H1034/$G1034,$H1034-SUM($I1034:L1034)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>N$5,$H1034/$G1034,$H1034-SUM($I1034:M1034)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>O$5,$H1034/$G1034,$H1034-SUM($I1034:N1034)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>P$5,$H1034/$G1034,$H1034-SUM($I1034:O1034)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>Q$5,$H1034/$G1034,$H1034-SUM($I1034:P1034)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>R$5,$H1034/$G1034,$H1034-SUM($I1034:Q1034)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>S$5,$H1034/$G1034,$H1034-SUM($I1034:R1034)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>T$5,$H1034/$G1034,$H1034-SUM($I1034:S1034)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>U$5,$H1034/$G1034,$H1034-SUM($I1034:T1034)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>V$5,$H1034/$G1034,$H1034-SUM($I1034:U1034)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>W$5,$H1034/$G1034,$H1034-SUM($I1034:V1034)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>X$5,$H1034/$G1034,$H1034-SUM($I1034:W1034)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>Y$5,$H1034/$G1034,$H1034-SUM($I1034:X1034)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>Z$5,$H1034/$G1034,$H1034-SUM($I1034:Y1034)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AA$5,$H1034/$G1034,$H1034-SUM($I1034:Z1034)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AB$5,$H1034/$G1034,$H1034-SUM($I1034:AA1034)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AC$5,$H1034/$G1034,$H1034-SUM($I1034:AB1034)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AD$5,$H1034/$G1034,$H1034-SUM($I1034:AC1034)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AE$5,$H1034/$G1034,$H1034-SUM($I1034:AD1034)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AF$5,$H1034/$G1034,$H1034-SUM($I1034:AE1034)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AG$5,$H1034/$G1034,$H1034-SUM($I1034:AF1034)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AH$5,$H1034/$G1034,$H1034-SUM($I1034:AG1034)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AI$5,$H1034/$G1034,$H1034-SUM($I1034:AH1034)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AJ$5,$H1034/$G1034,$H1034-SUM($I1034:AI1034)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AK$5,$H1034/$G1034,$H1034-SUM($I1034:AJ1034)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AL$5,$H1034/$G1034,$H1034-SUM($I1034:AK1034)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AM$5,$H1034/$G1034,$H1034-SUM($I1034:AL1034)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AN$5,$H1034/$G1034,$H1034-SUM($I1034:AM1034)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AO$5,$H1034/$G1034,$H1034-SUM($I1034:AN1034)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AP$5,$H1034/$G1034,$H1034-SUM($I1034:AO1034)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AQ$5,$H1034/$G1034,$H1034-SUM($I1034:AP1034)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AR$5,$H1034/$G1034,$H1034-SUM($I1034:AQ1034)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AS$5,$H1034/$G1034,$H1034-SUM($I1034:AR1034)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AT$5,$H1034/$G1034,$H1034-SUM($I1034:AS1034)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AU$5,$H1034/$G1034,$H1034-SUM($I1034:AT1034)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AV$5,$H1034/$G1034,$H1034-SUM($I1034:AU1034)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AW$5,$H1034/$G1034,$H1034-SUM($I1034:AV1034)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AX$5,$H1034/$G1034,$H1034-SUM($I1034:AW1034)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AY$5,$H1034/$G1034,$H1034-SUM($I1034:AX1034)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>AZ$5,$H1034/$G1034,$H1034-SUM($I1034:AY1034)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BA$5,$H1034/$G1034,$H1034-SUM($I1034:AZ1034)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BB$5,$H1034/$G1034,$H1034-SUM($I1034:BA1034)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BC$5,$H1034/$G1034,$H1034-SUM($I1034:BB1034)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BD$5,$H1034/$G1034,$H1034-SUM($I1034:BC1034)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BE$5,$H1034/$G1034,$H1034-SUM($I1034:BD1034)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BF$5,$H1034/$G1034,$H1034-SUM($I1034:BE1034)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BG$5,$H1034/$G1034,$H1034-SUM($I1034:BF1034)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BH$5,$H1034/$G1034,$H1034-SUM($I1034:BG1034)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BI$5,$H1034/$G1034,$H1034-SUM($I1034:BH1034)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BJ$5,$H1034/$G1034,$H1034-SUM($I1034:BI1034)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BK$5,$H1034/$G1034,$H1034-SUM($I1034:BJ1034)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BL$5,$H1034/$G1034,$H1034-SUM($I1034:BK1034)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BM$5,$H1034/$G1034,$H1034-SUM($I1034:BL1034)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BN$5,$H1034/$G1034,$H1034-SUM($I1034:BM1034)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BO$5,$H1034/$G1034,$H1034-SUM($I1034:BN1034)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BP$5,$H1034/$G1034,$H1034-SUM($I1034:BO1034)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BQ$5,$H1034/$G1034,$H1034-SUM($I1034:BP1034)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BR$5,$H1034/$G1034,$H1034-SUM($I1034:BQ1034)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BS$5,$H1034/$G1034,$H1034-SUM($I1034:BR1034)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BT$5,$H1034/$G1034,$H1034-SUM($I1034:BS1034)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BU$5,$H1034/$G1034,$H1034-SUM($I1034:BT1034)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BV$5,$H1034/$G1034,$H1034-SUM($I1034:BU1034)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BW$5,$H1034/$G1034,$H1034-SUM($I1034:BV1034)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BX$5,$H1034/$G1034,$H1034-SUM($I1034:BW1034)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BY$5,$H1034/$G1034,$H1034-SUM($I1034:BX1034)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>BZ$5,$H1034/$G1034,$H1034-SUM($I1034:BY1034)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>CA$5,$H1034/$G1034,$H1034-SUM($I1034:BZ1034)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>CB$5,$H1034/$G1034,$H1034-SUM($I1034:CA1034)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1034,$G1034=\"n/a\"),0,IF(SUM($D1034,$G1034+0.5)>CC$5,$H1034/$G1034,$H1034-SUM($I1034:CB1034)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>J$5,$H1035/$G1035,$H1035-SUM($I1035:I1035)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>K$5,$H1035/$G1035,$H1035-SUM($I1035:J1035)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>L$5,$H1035/$G1035,$H1035-SUM($I1035:K1035)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>M$5,$H1035/$G1035,$H1035-SUM($I1035:L1035)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>N$5,$H1035/$G1035,$H1035-SUM($I1035:M1035)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>O$5,$H1035/$G1035,$H1035-SUM($I1035:N1035)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>P$5,$H1035/$G1035,$H1035-SUM($I1035:O1035)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>Q$5,$H1035/$G1035,$H1035-SUM($I1035:P1035)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>R$5,$H1035/$G1035,$H1035-SUM($I1035:Q1035)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>S$5,$H1035/$G1035,$H1035-SUM($I1035:R1035)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>T$5,$H1035/$G1035,$H1035-SUM($I1035:S1035)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>U$5,$H1035/$G1035,$H1035-SUM($I1035:T1035)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>V$5,$H1035/$G1035,$H1035-SUM($I1035:U1035)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>W$5,$H1035/$G1035,$H1035-SUM($I1035:V1035)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>X$5,$H1035/$G1035,$H1035-SUM($I1035:W1035)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>Y$5,$H1035/$G1035,$H1035-SUM($I1035:X1035)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>Z$5,$H1035/$G1035,$H1035-SUM($I1035:Y1035)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AA$5,$H1035/$G1035,$H1035-SUM($I1035:Z1035)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AB$5,$H1035/$G1035,$H1035-SUM($I1035:AA1035)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AC$5,$H1035/$G1035,$H1035-SUM($I1035:AB1035)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AD$5,$H1035/$G1035,$H1035-SUM($I1035:AC1035)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AE$5,$H1035/$G1035,$H1035-SUM($I1035:AD1035)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AF$5,$H1035/$G1035,$H1035-SUM($I1035:AE1035)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AG$5,$H1035/$G1035,$H1035-SUM($I1035:AF1035)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AH$5,$H1035/$G1035,$H1035-SUM($I1035:AG1035)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AI$5,$H1035/$G1035,$H1035-SUM($I1035:AH1035)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AJ$5,$H1035/$G1035,$H1035-SUM($I1035:AI1035)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AK$5,$H1035/$G1035,$H1035-SUM($I1035:AJ1035)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AL$5,$H1035/$G1035,$H1035-SUM($I1035:AK1035)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AM$5,$H1035/$G1035,$H1035-SUM($I1035:AL1035)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AN$5,$H1035/$G1035,$H1035-SUM($I1035:AM1035)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AO$5,$H1035/$G1035,$H1035-SUM($I1035:AN1035)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AP$5,$H1035/$G1035,$H1035-SUM($I1035:AO1035)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AQ$5,$H1035/$G1035,$H1035-SUM($I1035:AP1035)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AR$5,$H1035/$G1035,$H1035-SUM($I1035:AQ1035)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AS$5,$H1035/$G1035,$H1035-SUM($I1035:AR1035)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AT$5,$H1035/$G1035,$H1035-SUM($I1035:AS1035)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AU$5,$H1035/$G1035,$H1035-SUM($I1035:AT1035)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AV$5,$H1035/$G1035,$H1035-SUM($I1035:AU1035)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AW$5,$H1035/$G1035,$H1035-SUM($I1035:AV1035)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AX$5,$H1035/$G1035,$H1035-SUM($I1035:AW1035)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AY$5,$H1035/$G1035,$H1035-SUM($I1035:AX1035)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>AZ$5,$H1035/$G1035,$H1035-SUM($I1035:AY1035)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BA$5,$H1035/$G1035,$H1035-SUM($I1035:AZ1035)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BB$5,$H1035/$G1035,$H1035-SUM($I1035:BA1035)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BC$5,$H1035/$G1035,$H1035-SUM($I1035:BB1035)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BD$5,$H1035/$G1035,$H1035-SUM($I1035:BC1035)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BE$5,$H1035/$G1035,$H1035-SUM($I1035:BD1035)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BF$5,$H1035/$G1035,$H1035-SUM($I1035:BE1035)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BG$5,$H1035/$G1035,$H1035-SUM($I1035:BF1035)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BH$5,$H1035/$G1035,$H1035-SUM($I1035:BG1035)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BI$5,$H1035/$G1035,$H1035-SUM($I1035:BH1035)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BJ$5,$H1035/$G1035,$H1035-SUM($I1035:BI1035)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BK$5,$H1035/$G1035,$H1035-SUM($I1035:BJ1035)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BL$5,$H1035/$G1035,$H1035-SUM($I1035:BK1035)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BM$5,$H1035/$G1035,$H1035-SUM($I1035:BL1035)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BN$5,$H1035/$G1035,$H1035-SUM($I1035:BM1035)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BO$5,$H1035/$G1035,$H1035-SUM($I1035:BN1035)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BP$5,$H1035/$G1035,$H1035-SUM($I1035:BO1035)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BQ$5,$H1035/$G1035,$H1035-SUM($I1035:BP1035)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BR$5,$H1035/$G1035,$H1035-SUM($I1035:BQ1035)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BS$5,$H1035/$G1035,$H1035-SUM($I1035:BR1035)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BT$5,$H1035/$G1035,$H1035-SUM($I1035:BS1035)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BU$5,$H1035/$G1035,$H1035-SUM($I1035:BT1035)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BV$5,$H1035/$G1035,$H1035-SUM($I1035:BU1035)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BW$5,$H1035/$G1035,$H1035-SUM($I1035:BV1035)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BX$5,$H1035/$G1035,$H1035-SUM($I1035:BW1035)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BY$5,$H1035/$G1035,$H1035-SUM($I1035:BX1035)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>BZ$5,$H1035/$G1035,$H1035-SUM($I1035:BY1035)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>CA$5,$H1035/$G1035,$H1035-SUM($I1035:BZ1035)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>CB$5,$H1035/$G1035,$H1035-SUM($I1035:CA1035)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1035,$G1035=\"n/a\"),0,IF(SUM($D1035,$G1035+0.5)>CC$5,$H1035/$G1035,$H1035-SUM($I1035:CB1035)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>J$5,$H1036/$G1036,$H1036-SUM($I1036:I1036)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>K$5,$H1036/$G1036,$H1036-SUM($I1036:J1036)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>L$5,$H1036/$G1036,$H1036-SUM($I1036:K1036)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>M$5,$H1036/$G1036,$H1036-SUM($I1036:L1036)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>N$5,$H1036/$G1036,$H1036-SUM($I1036:M1036)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>O$5,$H1036/$G1036,$H1036-SUM($I1036:N1036)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>P$5,$H1036/$G1036,$H1036-SUM($I1036:O1036)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>Q$5,$H1036/$G1036,$H1036-SUM($I1036:P1036)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>R$5,$H1036/$G1036,$H1036-SUM($I1036:Q1036)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>S$5,$H1036/$G1036,$H1036-SUM($I1036:R1036)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>T$5,$H1036/$G1036,$H1036-SUM($I1036:S1036)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>U$5,$H1036/$G1036,$H1036-SUM($I1036:T1036)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>V$5,$H1036/$G1036,$H1036-SUM($I1036:U1036)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>W$5,$H1036/$G1036,$H1036-SUM($I1036:V1036)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>X$5,$H1036/$G1036,$H1036-SUM($I1036:W1036)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>Y$5,$H1036/$G1036,$H1036-SUM($I1036:X1036)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>Z$5,$H1036/$G1036,$H1036-SUM($I1036:Y1036)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AA$5,$H1036/$G1036,$H1036-SUM($I1036:Z1036)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AB$5,$H1036/$G1036,$H1036-SUM($I1036:AA1036)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AC$5,$H1036/$G1036,$H1036-SUM($I1036:AB1036)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AD$5,$H1036/$G1036,$H1036-SUM($I1036:AC1036)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AE$5,$H1036/$G1036,$H1036-SUM($I1036:AD1036)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AF$5,$H1036/$G1036,$H1036-SUM($I1036:AE1036)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AG$5,$H1036/$G1036,$H1036-SUM($I1036:AF1036)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AH$5,$H1036/$G1036,$H1036-SUM($I1036:AG1036)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AI$5,$H1036/$G1036,$H1036-SUM($I1036:AH1036)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AJ$5,$H1036/$G1036,$H1036-SUM($I1036:AI1036)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AK$5,$H1036/$G1036,$H1036-SUM($I1036:AJ1036)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AL$5,$H1036/$G1036,$H1036-SUM($I1036:AK1036)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AM$5,$H1036/$G1036,$H1036-SUM($I1036:AL1036)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AN$5,$H1036/$G1036,$H1036-SUM($I1036:AM1036)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AO$5,$H1036/$G1036,$H1036-SUM($I1036:AN1036)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AP$5,$H1036/$G1036,$H1036-SUM($I1036:AO1036)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AQ$5,$H1036/$G1036,$H1036-SUM($I1036:AP1036)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AR$5,$H1036/$G1036,$H1036-SUM($I1036:AQ1036)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AS$5,$H1036/$G1036,$H1036-SUM($I1036:AR1036)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AT$5,$H1036/$G1036,$H1036-SUM($I1036:AS1036)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AU$5,$H1036/$G1036,$H1036-SUM($I1036:AT1036)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AV$5,$H1036/$G1036,$H1036-SUM($I1036:AU1036)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AW$5,$H1036/$G1036,$H1036-SUM($I1036:AV1036)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AX$5,$H1036/$G1036,$H1036-SUM($I1036:AW1036)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AY$5,$H1036/$G1036,$H1036-SUM($I1036:AX1036)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>AZ$5,$H1036/$G1036,$H1036-SUM($I1036:AY1036)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BA$5,$H1036/$G1036,$H1036-SUM($I1036:AZ1036)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BB$5,$H1036/$G1036,$H1036-SUM($I1036:BA1036)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BC$5,$H1036/$G1036,$H1036-SUM($I1036:BB1036)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BD$5,$H1036/$G1036,$H1036-SUM($I1036:BC1036)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BE$5,$H1036/$G1036,$H1036-SUM($I1036:BD1036)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BF$5,$H1036/$G1036,$H1036-SUM($I1036:BE1036)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BG$5,$H1036/$G1036,$H1036-SUM($I1036:BF1036)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BH$5,$H1036/$G1036,$H1036-SUM($I1036:BG1036)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BI$5,$H1036/$G1036,$H1036-SUM($I1036:BH1036)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BJ$5,$H1036/$G1036,$H1036-SUM($I1036:BI1036)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BK$5,$H1036/$G1036,$H1036-SUM($I1036:BJ1036)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BL$5,$H1036/$G1036,$H1036-SUM($I1036:BK1036)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BM$5,$H1036/$G1036,$H1036-SUM($I1036:BL1036)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BN$5,$H1036/$G1036,$H1036-SUM($I1036:BM1036)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BO$5,$H1036/$G1036,$H1036-SUM($I1036:BN1036)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BP$5,$H1036/$G1036,$H1036-SUM($I1036:BO1036)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BQ$5,$H1036/$G1036,$H1036-SUM($I1036:BP1036)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BR$5,$H1036/$G1036,$H1036-SUM($I1036:BQ1036)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BS$5,$H1036/$G1036,$H1036-SUM($I1036:BR1036)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BT$5,$H1036/$G1036,$H1036-SUM($I1036:BS1036)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BU$5,$H1036/$G1036,$H1036-SUM($I1036:BT1036)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BV$5,$H1036/$G1036,$H1036-SUM($I1036:BU1036)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BW$5,$H1036/$G1036,$H1036-SUM($I1036:BV1036)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BX$5,$H1036/$G1036,$H1036-SUM($I1036:BW1036)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BY$5,$H1036/$G1036,$H1036-SUM($I1036:BX1036)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>BZ$5,$H1036/$G1036,$H1036-SUM($I1036:BY1036)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>CA$5,$H1036/$G1036,$H1036-SUM($I1036:BZ1036)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>CB$5,$H1036/$G1036,$H1036-SUM($I1036:CA1036)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1036,$G1036=\"n/a\"),0,IF(SUM($D1036,$G1036+0.5)>CC$5,$H1036/$G1036,$H1036-SUM($I1036:CB1036)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>J$5,$H1037/$G1037,$H1037-SUM($I1037:I1037)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>K$5,$H1037/$G1037,$H1037-SUM($I1037:J1037)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>L$5,$H1037/$G1037,$H1037-SUM($I1037:K1037)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>M$5,$H1037/$G1037,$H1037-SUM($I1037:L1037)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>N$5,$H1037/$G1037,$H1037-SUM($I1037:M1037)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>O$5,$H1037/$G1037,$H1037-SUM($I1037:N1037)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>P$5,$H1037/$G1037,$H1037-SUM($I1037:O1037)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>Q$5,$H1037/$G1037,$H1037-SUM($I1037:P1037)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>R$5,$H1037/$G1037,$H1037-SUM($I1037:Q1037)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>S$5,$H1037/$G1037,$H1037-SUM($I1037:R1037)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>T$5,$H1037/$G1037,$H1037-SUM($I1037:S1037)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>U$5,$H1037/$G1037,$H1037-SUM($I1037:T1037)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>V$5,$H1037/$G1037,$H1037-SUM($I1037:U1037)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>W$5,$H1037/$G1037,$H1037-SUM($I1037:V1037)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>X$5,$H1037/$G1037,$H1037-SUM($I1037:W1037)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>Y$5,$H1037/$G1037,$H1037-SUM($I1037:X1037)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>Z$5,$H1037/$G1037,$H1037-SUM($I1037:Y1037)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AA$5,$H1037/$G1037,$H1037-SUM($I1037:Z1037)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AB$5,$H1037/$G1037,$H1037-SUM($I1037:AA1037)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AC$5,$H1037/$G1037,$H1037-SUM($I1037:AB1037)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AD$5,$H1037/$G1037,$H1037-SUM($I1037:AC1037)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AE$5,$H1037/$G1037,$H1037-SUM($I1037:AD1037)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AF$5,$H1037/$G1037,$H1037-SUM($I1037:AE1037)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AG$5,$H1037/$G1037,$H1037-SUM($I1037:AF1037)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AH$5,$H1037/$G1037,$H1037-SUM($I1037:AG1037)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AI$5,$H1037/$G1037,$H1037-SUM($I1037:AH1037)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AJ$5,$H1037/$G1037,$H1037-SUM($I1037:AI1037)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AK$5,$H1037/$G1037,$H1037-SUM($I1037:AJ1037)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AL$5,$H1037/$G1037,$H1037-SUM($I1037:AK1037)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AM$5,$H1037/$G1037,$H1037-SUM($I1037:AL1037)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AN$5,$H1037/$G1037,$H1037-SUM($I1037:AM1037)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AO$5,$H1037/$G1037,$H1037-SUM($I1037:AN1037)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AP$5,$H1037/$G1037,$H1037-SUM($I1037:AO1037)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AQ$5,$H1037/$G1037,$H1037-SUM($I1037:AP1037)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AR$5,$H1037/$G1037,$H1037-SUM($I1037:AQ1037)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AS$5,$H1037/$G1037,$H1037-SUM($I1037:AR1037)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AT$5,$H1037/$G1037,$H1037-SUM($I1037:AS1037)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AU$5,$H1037/$G1037,$H1037-SUM($I1037:AT1037)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AV$5,$H1037/$G1037,$H1037-SUM($I1037:AU1037)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AW$5,$H1037/$G1037,$H1037-SUM($I1037:AV1037)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AX$5,$H1037/$G1037,$H1037-SUM($I1037:AW1037)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AY$5,$H1037/$G1037,$H1037-SUM($I1037:AX1037)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>AZ$5,$H1037/$G1037,$H1037-SUM($I1037:AY1037)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BA$5,$H1037/$G1037,$H1037-SUM($I1037:AZ1037)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BB$5,$H1037/$G1037,$H1037-SUM($I1037:BA1037)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BC$5,$H1037/$G1037,$H1037-SUM($I1037:BB1037)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BD$5,$H1037/$G1037,$H1037-SUM($I1037:BC1037)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BE$5,$H1037/$G1037,$H1037-SUM($I1037:BD1037)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BF$5,$H1037/$G1037,$H1037-SUM($I1037:BE1037)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BG$5,$H1037/$G1037,$H1037-SUM($I1037:BF1037)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BH$5,$H1037/$G1037,$H1037-SUM($I1037:BG1037)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BI$5,$H1037/$G1037,$H1037-SUM($I1037:BH1037)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BJ$5,$H1037/$G1037,$H1037-SUM($I1037:BI1037)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BK$5,$H1037/$G1037,$H1037-SUM($I1037:BJ1037)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BL$5,$H1037/$G1037,$H1037-SUM($I1037:BK1037)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BM$5,$H1037/$G1037,$H1037-SUM($I1037:BL1037)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BN$5,$H1037/$G1037,$H1037-SUM($I1037:BM1037)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BO$5,$H1037/$G1037,$H1037-SUM($I1037:BN1037)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BP$5,$H1037/$G1037,$H1037-SUM($I1037:BO1037)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BQ$5,$H1037/$G1037,$H1037-SUM($I1037:BP1037)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BR$5,$H1037/$G1037,$H1037-SUM($I1037:BQ1037)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BS$5,$H1037/$G1037,$H1037-SUM($I1037:BR1037)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BT$5,$H1037/$G1037,$H1037-SUM($I1037:BS1037)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BU$5,$H1037/$G1037,$H1037-SUM($I1037:BT1037)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BV$5,$H1037/$G1037,$H1037-SUM($I1037:BU1037)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BW$5,$H1037/$G1037,$H1037-SUM($I1037:BV1037)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BX$5,$H1037/$G1037,$H1037-SUM($I1037:BW1037)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BY$5,$H1037/$G1037,$H1037-SUM($I1037:BX1037)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>BZ$5,$H1037/$G1037,$H1037-SUM($I1037:BY1037)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>CA$5,$H1037/$G1037,$H1037-SUM($I1037:BZ1037)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>CB$5,$H1037/$G1037,$H1037-SUM($I1037:CA1037)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1037,$G1037=\"n/a\"),0,IF(SUM($D1037,$G1037+0.5)>CC$5,$H1037/$G1037,$H1037-SUM($I1037:CB1037)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>J$5,$H1038/$G1038,$H1038-SUM($I1038:I1038)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>K$5,$H1038/$G1038,$H1038-SUM($I1038:J1038)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>L$5,$H1038/$G1038,$H1038-SUM($I1038:K1038)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>M$5,$H1038/$G1038,$H1038-SUM($I1038:L1038)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>N$5,$H1038/$G1038,$H1038-SUM($I1038:M1038)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>O$5,$H1038/$G1038,$H1038-SUM($I1038:N1038)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>P$5,$H1038/$G1038,$H1038-SUM($I1038:O1038)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>Q$5,$H1038/$G1038,$H1038-SUM($I1038:P1038)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>R$5,$H1038/$G1038,$H1038-SUM($I1038:Q1038)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>S$5,$H1038/$G1038,$H1038-SUM($I1038:R1038)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>T$5,$H1038/$G1038,$H1038-SUM($I1038:S1038)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>U$5,$H1038/$G1038,$H1038-SUM($I1038:T1038)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>V$5,$H1038/$G1038,$H1038-SUM($I1038:U1038)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>W$5,$H1038/$G1038,$H1038-SUM($I1038:V1038)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>X$5,$H1038/$G1038,$H1038-SUM($I1038:W1038)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>Y$5,$H1038/$G1038,$H1038-SUM($I1038:X1038)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>Z$5,$H1038/$G1038,$H1038-SUM($I1038:Y1038)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AA$5,$H1038/$G1038,$H1038-SUM($I1038:Z1038)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AB$5,$H1038/$G1038,$H1038-SUM($I1038:AA1038)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AC$5,$H1038/$G1038,$H1038-SUM($I1038:AB1038)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AD$5,$H1038/$G1038,$H1038-SUM($I1038:AC1038)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AE$5,$H1038/$G1038,$H1038-SUM($I1038:AD1038)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AF$5,$H1038/$G1038,$H1038-SUM($I1038:AE1038)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AG$5,$H1038/$G1038,$H1038-SUM($I1038:AF1038)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AH$5,$H1038/$G1038,$H1038-SUM($I1038:AG1038)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AI$5,$H1038/$G1038,$H1038-SUM($I1038:AH1038)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AJ$5,$H1038/$G1038,$H1038-SUM($I1038:AI1038)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AK$5,$H1038/$G1038,$H1038-SUM($I1038:AJ1038)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AL$5,$H1038/$G1038,$H1038-SUM($I1038:AK1038)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AM$5,$H1038/$G1038,$H1038-SUM($I1038:AL1038)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AN$5,$H1038/$G1038,$H1038-SUM($I1038:AM1038)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AO$5,$H1038/$G1038,$H1038-SUM($I1038:AN1038)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AP$5,$H1038/$G1038,$H1038-SUM($I1038:AO1038)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AQ$5,$H1038/$G1038,$H1038-SUM($I1038:AP1038)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AR$5,$H1038/$G1038,$H1038-SUM($I1038:AQ1038)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AS$5,$H1038/$G1038,$H1038-SUM($I1038:AR1038)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AT$5,$H1038/$G1038,$H1038-SUM($I1038:AS1038)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AU$5,$H1038/$G1038,$H1038-SUM($I1038:AT1038)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AV$5,$H1038/$G1038,$H1038-SUM($I1038:AU1038)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AW$5,$H1038/$G1038,$H1038-SUM($I1038:AV1038)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AX$5,$H1038/$G1038,$H1038-SUM($I1038:AW1038)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AY$5,$H1038/$G1038,$H1038-SUM($I1038:AX1038)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>AZ$5,$H1038/$G1038,$H1038-SUM($I1038:AY1038)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BA$5,$H1038/$G1038,$H1038-SUM($I1038:AZ1038)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BB$5,$H1038/$G1038,$H1038-SUM($I1038:BA1038)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BC$5,$H1038/$G1038,$H1038-SUM($I1038:BB1038)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BD$5,$H1038/$G1038,$H1038-SUM($I1038:BC1038)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BE$5,$H1038/$G1038,$H1038-SUM($I1038:BD1038)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BF$5,$H1038/$G1038,$H1038-SUM($I1038:BE1038)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BG$5,$H1038/$G1038,$H1038-SUM($I1038:BF1038)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BH$5,$H1038/$G1038,$H1038-SUM($I1038:BG1038)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BI$5,$H1038/$G1038,$H1038-SUM($I1038:BH1038)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BJ$5,$H1038/$G1038,$H1038-SUM($I1038:BI1038)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BK$5,$H1038/$G1038,$H1038-SUM($I1038:BJ1038)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BL$5,$H1038/$G1038,$H1038-SUM($I1038:BK1038)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BM$5,$H1038/$G1038,$H1038-SUM($I1038:BL1038)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BN$5,$H1038/$G1038,$H1038-SUM($I1038:BM1038)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BO$5,$H1038/$G1038,$H1038-SUM($I1038:BN1038)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BP$5,$H1038/$G1038,$H1038-SUM($I1038:BO1038)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BQ$5,$H1038/$G1038,$H1038-SUM($I1038:BP1038)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BR$5,$H1038/$G1038,$H1038-SUM($I1038:BQ1038)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BS$5,$H1038/$G1038,$H1038-SUM($I1038:BR1038)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BT$5,$H1038/$G1038,$H1038-SUM($I1038:BS1038)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BU$5,$H1038/$G1038,$H1038-SUM($I1038:BT1038)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BV$5,$H1038/$G1038,$H1038-SUM($I1038:BU1038)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BW$5,$H1038/$G1038,$H1038-SUM($I1038:BV1038)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BX$5,$H1038/$G1038,$H1038-SUM($I1038:BW1038)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BY$5,$H1038/$G1038,$H1038-SUM($I1038:BX1038)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>BZ$5,$H1038/$G1038,$H1038-SUM($I1038:BY1038)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>CA$5,$H1038/$G1038,$H1038-SUM($I1038:BZ1038)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>CB$5,$H1038/$G1038,$H1038-SUM($I1038:CA1038)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1038,$G1038=\"n/a\"),0,IF(SUM($D1038,$G1038+0.5)>CC$5,$H1038/$G1038,$H1038-SUM($I1038:CB1038)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>J$5,$H1039/$G1039,$H1039-SUM($I1039:I1039)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>K$5,$H1039/$G1039,$H1039-SUM($I1039:J1039)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>L$5,$H1039/$G1039,$H1039-SUM($I1039:K1039)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>M$5,$H1039/$G1039,$H1039-SUM($I1039:L1039)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>N$5,$H1039/$G1039,$H1039-SUM($I1039:M1039)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>O$5,$H1039/$G1039,$H1039-SUM($I1039:N1039)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>P$5,$H1039/$G1039,$H1039-SUM($I1039:O1039)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>Q$5,$H1039/$G1039,$H1039-SUM($I1039:P1039)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>R$5,$H1039/$G1039,$H1039-SUM($I1039:Q1039)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>S$5,$H1039/$G1039,$H1039-SUM($I1039:R1039)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>T$5,$H1039/$G1039,$H1039-SUM($I1039:S1039)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>U$5,$H1039/$G1039,$H1039-SUM($I1039:T1039)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>V$5,$H1039/$G1039,$H1039-SUM($I1039:U1039)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>W$5,$H1039/$G1039,$H1039-SUM($I1039:V1039)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>X$5,$H1039/$G1039,$H1039-SUM($I1039:W1039)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>Y$5,$H1039/$G1039,$H1039-SUM($I1039:X1039)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>Z$5,$H1039/$G1039,$H1039-SUM($I1039:Y1039)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AA$5,$H1039/$G1039,$H1039-SUM($I1039:Z1039)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AB$5,$H1039/$G1039,$H1039-SUM($I1039:AA1039)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AC$5,$H1039/$G1039,$H1039-SUM($I1039:AB1039)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AD$5,$H1039/$G1039,$H1039-SUM($I1039:AC1039)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AE$5,$H1039/$G1039,$H1039-SUM($I1039:AD1039)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AF$5,$H1039/$G1039,$H1039-SUM($I1039:AE1039)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AG$5,$H1039/$G1039,$H1039-SUM($I1039:AF1039)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AH$5,$H1039/$G1039,$H1039-SUM($I1039:AG1039)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AI$5,$H1039/$G1039,$H1039-SUM($I1039:AH1039)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AJ$5,$H1039/$G1039,$H1039-SUM($I1039:AI1039)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AK$5,$H1039/$G1039,$H1039-SUM($I1039:AJ1039)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AL$5,$H1039/$G1039,$H1039-SUM($I1039:AK1039)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AM$5,$H1039/$G1039,$H1039-SUM($I1039:AL1039)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AN$5,$H1039/$G1039,$H1039-SUM($I1039:AM1039)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AO$5,$H1039/$G1039,$H1039-SUM($I1039:AN1039)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AP$5,$H1039/$G1039,$H1039-SUM($I1039:AO1039)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AQ$5,$H1039/$G1039,$H1039-SUM($I1039:AP1039)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AR$5,$H1039/$G1039,$H1039-SUM($I1039:AQ1039)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AS$5,$H1039/$G1039,$H1039-SUM($I1039:AR1039)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AT$5,$H1039/$G1039,$H1039-SUM($I1039:AS1039)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AU$5,$H1039/$G1039,$H1039-SUM($I1039:AT1039)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AV$5,$H1039/$G1039,$H1039-SUM($I1039:AU1039)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AW$5,$H1039/$G1039,$H1039-SUM($I1039:AV1039)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AX$5,$H1039/$G1039,$H1039-SUM($I1039:AW1039)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AY$5,$H1039/$G1039,$H1039-SUM($I1039:AX1039)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>AZ$5,$H1039/$G1039,$H1039-SUM($I1039:AY1039)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BA$5,$H1039/$G1039,$H1039-SUM($I1039:AZ1039)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BB$5,$H1039/$G1039,$H1039-SUM($I1039:BA1039)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BC$5,$H1039/$G1039,$H1039-SUM($I1039:BB1039)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BD$5,$H1039/$G1039,$H1039-SUM($I1039:BC1039)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BE$5,$H1039/$G1039,$H1039-SUM($I1039:BD1039)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BF$5,$H1039/$G1039,$H1039-SUM($I1039:BE1039)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BG$5,$H1039/$G1039,$H1039-SUM($I1039:BF1039)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BH$5,$H1039/$G1039,$H1039-SUM($I1039:BG1039)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BI$5,$H1039/$G1039,$H1039-SUM($I1039:BH1039)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BJ$5,$H1039/$G1039,$H1039-SUM($I1039:BI1039)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BK$5,$H1039/$G1039,$H1039-SUM($I1039:BJ1039)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BL$5,$H1039/$G1039,$H1039-SUM($I1039:BK1039)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BM$5,$H1039/$G1039,$H1039-SUM($I1039:BL1039)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BN$5,$H1039/$G1039,$H1039-SUM($I1039:BM1039)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BO$5,$H1039/$G1039,$H1039-SUM($I1039:BN1039)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BP$5,$H1039/$G1039,$H1039-SUM($I1039:BO1039)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BQ$5,$H1039/$G1039,$H1039-SUM($I1039:BP1039)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BR$5,$H1039/$G1039,$H1039-SUM($I1039:BQ1039)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BS$5,$H1039/$G1039,$H1039-SUM($I1039:BR1039)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BT$5,$H1039/$G1039,$H1039-SUM($I1039:BS1039)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BU$5,$H1039/$G1039,$H1039-SUM($I1039:BT1039)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BV$5,$H1039/$G1039,$H1039-SUM($I1039:BU1039)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BW$5,$H1039/$G1039,$H1039-SUM($I1039:BV1039)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BX$5,$H1039/$G1039,$H1039-SUM($I1039:BW1039)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BY$5,$H1039/$G1039,$H1039-SUM($I1039:BX1039)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>BZ$5,$H1039/$G1039,$H1039-SUM($I1039:BY1039)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>CA$5,$H1039/$G1039,$H1039-SUM($I1039:BZ1039)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>CB$5,$H1039/$G1039,$H1039-SUM($I1039:CA1039)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1039,$G1039=\"n/a\"),0,IF(SUM($D1039,$G1039+0.5)>CC$5,$H1039/$G1039,$H1039-SUM($I1039:CB1039)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>J$5,$H1040/$G1040,$H1040-SUM($I1040:I1040)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>K$5,$H1040/$G1040,$H1040-SUM($I1040:J1040)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>L$5,$H1040/$G1040,$H1040-SUM($I1040:K1040)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>M$5,$H1040/$G1040,$H1040-SUM($I1040:L1040)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>N$5,$H1040/$G1040,$H1040-SUM($I1040:M1040)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>O$5,$H1040/$G1040,$H1040-SUM($I1040:N1040)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>P$5,$H1040/$G1040,$H1040-SUM($I1040:O1040)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>Q$5,$H1040/$G1040,$H1040-SUM($I1040:P1040)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>R$5,$H1040/$G1040,$H1040-SUM($I1040:Q1040)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>S$5,$H1040/$G1040,$H1040-SUM($I1040:R1040)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>T$5,$H1040/$G1040,$H1040-SUM($I1040:S1040)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>U$5,$H1040/$G1040,$H1040-SUM($I1040:T1040)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>V$5,$H1040/$G1040,$H1040-SUM($I1040:U1040)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>W$5,$H1040/$G1040,$H1040-SUM($I1040:V1040)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>X$5,$H1040/$G1040,$H1040-SUM($I1040:W1040)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>Y$5,$H1040/$G1040,$H1040-SUM($I1040:X1040)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>Z$5,$H1040/$G1040,$H1040-SUM($I1040:Y1040)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AA$5,$H1040/$G1040,$H1040-SUM($I1040:Z1040)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AB$5,$H1040/$G1040,$H1040-SUM($I1040:AA1040)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AC$5,$H1040/$G1040,$H1040-SUM($I1040:AB1040)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AD$5,$H1040/$G1040,$H1040-SUM($I1040:AC1040)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AE$5,$H1040/$G1040,$H1040-SUM($I1040:AD1040)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AF$5,$H1040/$G1040,$H1040-SUM($I1040:AE1040)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AG$5,$H1040/$G1040,$H1040-SUM($I1040:AF1040)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AH$5,$H1040/$G1040,$H1040-SUM($I1040:AG1040)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AI$5,$H1040/$G1040,$H1040-SUM($I1040:AH1040)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AJ$5,$H1040/$G1040,$H1040-SUM($I1040:AI1040)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AK$5,$H1040/$G1040,$H1040-SUM($I1040:AJ1040)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AL$5,$H1040/$G1040,$H1040-SUM($I1040:AK1040)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AM$5,$H1040/$G1040,$H1040-SUM($I1040:AL1040)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AN$5,$H1040/$G1040,$H1040-SUM($I1040:AM1040)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AO$5,$H1040/$G1040,$H1040-SUM($I1040:AN1040)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AP$5,$H1040/$G1040,$H1040-SUM($I1040:AO1040)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AQ$5,$H1040/$G1040,$H1040-SUM($I1040:AP1040)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AR$5,$H1040/$G1040,$H1040-SUM($I1040:AQ1040)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AS$5,$H1040/$G1040,$H1040-SUM($I1040:AR1040)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AT$5,$H1040/$G1040,$H1040-SUM($I1040:AS1040)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AU$5,$H1040/$G1040,$H1040-SUM($I1040:AT1040)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AV$5,$H1040/$G1040,$H1040-SUM($I1040:AU1040)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AW$5,$H1040/$G1040,$H1040-SUM($I1040:AV1040)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AX$5,$H1040/$G1040,$H1040-SUM($I1040:AW1040)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AY$5,$H1040/$G1040,$H1040-SUM($I1040:AX1040)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>AZ$5,$H1040/$G1040,$H1040-SUM($I1040:AY1040)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BA$5,$H1040/$G1040,$H1040-SUM($I1040:AZ1040)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BB$5,$H1040/$G1040,$H1040-SUM($I1040:BA1040)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BC$5,$H1040/$G1040,$H1040-SUM($I1040:BB1040)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BD$5,$H1040/$G1040,$H1040-SUM($I1040:BC1040)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BE$5,$H1040/$G1040,$H1040-SUM($I1040:BD1040)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BF$5,$H1040/$G1040,$H1040-SUM($I1040:BE1040)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BG$5,$H1040/$G1040,$H1040-SUM($I1040:BF1040)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BH$5,$H1040/$G1040,$H1040-SUM($I1040:BG1040)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BI$5,$H1040/$G1040,$H1040-SUM($I1040:BH1040)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BJ$5,$H1040/$G1040,$H1040-SUM($I1040:BI1040)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BK$5,$H1040/$G1040,$H1040-SUM($I1040:BJ1040)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BL$5,$H1040/$G1040,$H1040-SUM($I1040:BK1040)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BM$5,$H1040/$G1040,$H1040-SUM($I1040:BL1040)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BN$5,$H1040/$G1040,$H1040-SUM($I1040:BM1040)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BO$5,$H1040/$G1040,$H1040-SUM($I1040:BN1040)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BP$5,$H1040/$G1040,$H1040-SUM($I1040:BO1040)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BQ$5,$H1040/$G1040,$H1040-SUM($I1040:BP1040)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BR$5,$H1040/$G1040,$H1040-SUM($I1040:BQ1040)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BS$5,$H1040/$G1040,$H1040-SUM($I1040:BR1040)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BT$5,$H1040/$G1040,$H1040-SUM($I1040:BS1040)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BU$5,$H1040/$G1040,$H1040-SUM($I1040:BT1040)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BV$5,$H1040/$G1040,$H1040-SUM($I1040:BU1040)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BW$5,$H1040/$G1040,$H1040-SUM($I1040:BV1040)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BX$5,$H1040/$G1040,$H1040-SUM($I1040:BW1040)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BY$5,$H1040/$G1040,$H1040-SUM($I1040:BX1040)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>BZ$5,$H1040/$G1040,$H1040-SUM($I1040:BY1040)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>CA$5,$H1040/$G1040,$H1040-SUM($I1040:BZ1040)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>CB$5,$H1040/$G1040,$H1040-SUM($I1040:CA1040)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1040,$G1040=\"n/a\"),0,IF(SUM($D1040,$G1040+0.5)>CC$5,$H1040/$G1040,$H1040-SUM($I1040:CB1040)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>J$5,$H1041/$G1041,$H1041-SUM($I1041:I1041)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>K$5,$H1041/$G1041,$H1041-SUM($I1041:J1041)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>L$5,$H1041/$G1041,$H1041-SUM($I1041:K1041)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>M$5,$H1041/$G1041,$H1041-SUM($I1041:L1041)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>N$5,$H1041/$G1041,$H1041-SUM($I1041:M1041)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>O$5,$H1041/$G1041,$H1041-SUM($I1041:N1041)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>P$5,$H1041/$G1041,$H1041-SUM($I1041:O1041)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>Q$5,$H1041/$G1041,$H1041-SUM($I1041:P1041)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>R$5,$H1041/$G1041,$H1041-SUM($I1041:Q1041)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>S$5,$H1041/$G1041,$H1041-SUM($I1041:R1041)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>T$5,$H1041/$G1041,$H1041-SUM($I1041:S1041)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>U$5,$H1041/$G1041,$H1041-SUM($I1041:T1041)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>V$5,$H1041/$G1041,$H1041-SUM($I1041:U1041)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>W$5,$H1041/$G1041,$H1041-SUM($I1041:V1041)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>X$5,$H1041/$G1041,$H1041-SUM($I1041:W1041)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>Y$5,$H1041/$G1041,$H1041-SUM($I1041:X1041)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>Z$5,$H1041/$G1041,$H1041-SUM($I1041:Y1041)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AA$5,$H1041/$G1041,$H1041-SUM($I1041:Z1041)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AB$5,$H1041/$G1041,$H1041-SUM($I1041:AA1041)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AC$5,$H1041/$G1041,$H1041-SUM($I1041:AB1041)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AD$5,$H1041/$G1041,$H1041-SUM($I1041:AC1041)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AE$5,$H1041/$G1041,$H1041-SUM($I1041:AD1041)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AF$5,$H1041/$G1041,$H1041-SUM($I1041:AE1041)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AG$5,$H1041/$G1041,$H1041-SUM($I1041:AF1041)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AH$5,$H1041/$G1041,$H1041-SUM($I1041:AG1041)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AI$5,$H1041/$G1041,$H1041-SUM($I1041:AH1041)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AJ$5,$H1041/$G1041,$H1041-SUM($I1041:AI1041)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AK$5,$H1041/$G1041,$H1041-SUM($I1041:AJ1041)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AL$5,$H1041/$G1041,$H1041-SUM($I1041:AK1041)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AM$5,$H1041/$G1041,$H1041-SUM($I1041:AL1041)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AN$5,$H1041/$G1041,$H1041-SUM($I1041:AM1041)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AO$5,$H1041/$G1041,$H1041-SUM($I1041:AN1041)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AP$5,$H1041/$G1041,$H1041-SUM($I1041:AO1041)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AQ$5,$H1041/$G1041,$H1041-SUM($I1041:AP1041)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AR$5,$H1041/$G1041,$H1041-SUM($I1041:AQ1041)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AS$5,$H1041/$G1041,$H1041-SUM($I1041:AR1041)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AT$5,$H1041/$G1041,$H1041-SUM($I1041:AS1041)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AU$5,$H1041/$G1041,$H1041-SUM($I1041:AT1041)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AV$5,$H1041/$G1041,$H1041-SUM($I1041:AU1041)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AW$5,$H1041/$G1041,$H1041-SUM($I1041:AV1041)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AX$5,$H1041/$G1041,$H1041-SUM($I1041:AW1041)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AY$5,$H1041/$G1041,$H1041-SUM($I1041:AX1041)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>AZ$5,$H1041/$G1041,$H1041-SUM($I1041:AY1041)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BA$5,$H1041/$G1041,$H1041-SUM($I1041:AZ1041)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BB$5,$H1041/$G1041,$H1041-SUM($I1041:BA1041)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BC$5,$H1041/$G1041,$H1041-SUM($I1041:BB1041)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BD$5,$H1041/$G1041,$H1041-SUM($I1041:BC1041)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BE$5,$H1041/$G1041,$H1041-SUM($I1041:BD1041)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BF$5,$H1041/$G1041,$H1041-SUM($I1041:BE1041)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BG$5,$H1041/$G1041,$H1041-SUM($I1041:BF1041)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BH$5,$H1041/$G1041,$H1041-SUM($I1041:BG1041)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BI$5,$H1041/$G1041,$H1041-SUM($I1041:BH1041)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BJ$5,$H1041/$G1041,$H1041-SUM($I1041:BI1041)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BK$5,$H1041/$G1041,$H1041-SUM($I1041:BJ1041)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BL$5,$H1041/$G1041,$H1041-SUM($I1041:BK1041)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BM$5,$H1041/$G1041,$H1041-SUM($I1041:BL1041)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BN$5,$H1041/$G1041,$H1041-SUM($I1041:BM1041)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BO$5,$H1041/$G1041,$H1041-SUM($I1041:BN1041)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BP$5,$H1041/$G1041,$H1041-SUM($I1041:BO1041)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BQ$5,$H1041/$G1041,$H1041-SUM($I1041:BP1041)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BR$5,$H1041/$G1041,$H1041-SUM($I1041:BQ1041)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BS$5,$H1041/$G1041,$H1041-SUM($I1041:BR1041)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BT$5,$H1041/$G1041,$H1041-SUM($I1041:BS1041)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BU$5,$H1041/$G1041,$H1041-SUM($I1041:BT1041)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BV$5,$H1041/$G1041,$H1041-SUM($I1041:BU1041)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BW$5,$H1041/$G1041,$H1041-SUM($I1041:BV1041)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BX$5,$H1041/$G1041,$H1041-SUM($I1041:BW1041)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BY$5,$H1041/$G1041,$H1041-SUM($I1041:BX1041)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>BZ$5,$H1041/$G1041,$H1041-SUM($I1041:BY1041)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>CA$5,$H1041/$G1041,$H1041-SUM($I1041:BZ1041)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>CB$5,$H1041/$G1041,$H1041-SUM($I1041:CA1041)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1041,$G1041=\"n/a\"),0,IF(SUM($D1041,$G1041+0.5)>CC$5,$H1041/$G1041,$H1041-SUM($I1041:CB1041)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>J$5,$H1042/$G1042,$H1042-SUM($I1042:I1042)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>K$5,$H1042/$G1042,$H1042-SUM($I1042:J1042)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>L$5,$H1042/$G1042,$H1042-SUM($I1042:K1042)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>M$5,$H1042/$G1042,$H1042-SUM($I1042:L1042)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>N$5,$H1042/$G1042,$H1042-SUM($I1042:M1042)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>O$5,$H1042/$G1042,$H1042-SUM($I1042:N1042)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>P$5,$H1042/$G1042,$H1042-SUM($I1042:O1042)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>Q$5,$H1042/$G1042,$H1042-SUM($I1042:P1042)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>R$5,$H1042/$G1042,$H1042-SUM($I1042:Q1042)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>S$5,$H1042/$G1042,$H1042-SUM($I1042:R1042)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>T$5,$H1042/$G1042,$H1042-SUM($I1042:S1042)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>U$5,$H1042/$G1042,$H1042-SUM($I1042:T1042)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>V$5,$H1042/$G1042,$H1042-SUM($I1042:U1042)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>W$5,$H1042/$G1042,$H1042-SUM($I1042:V1042)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>X$5,$H1042/$G1042,$H1042-SUM($I1042:W1042)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>Y$5,$H1042/$G1042,$H1042-SUM($I1042:X1042)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>Z$5,$H1042/$G1042,$H1042-SUM($I1042:Y1042)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AA$5,$H1042/$G1042,$H1042-SUM($I1042:Z1042)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AB$5,$H1042/$G1042,$H1042-SUM($I1042:AA1042)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AC$5,$H1042/$G1042,$H1042-SUM($I1042:AB1042)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AD$5,$H1042/$G1042,$H1042-SUM($I1042:AC1042)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AE$5,$H1042/$G1042,$H1042-SUM($I1042:AD1042)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AF$5,$H1042/$G1042,$H1042-SUM($I1042:AE1042)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AG$5,$H1042/$G1042,$H1042-SUM($I1042:AF1042)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AH$5,$H1042/$G1042,$H1042-SUM($I1042:AG1042)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AI$5,$H1042/$G1042,$H1042-SUM($I1042:AH1042)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AJ$5,$H1042/$G1042,$H1042-SUM($I1042:AI1042)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AK$5,$H1042/$G1042,$H1042-SUM($I1042:AJ1042)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AL$5,$H1042/$G1042,$H1042-SUM($I1042:AK1042)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AM$5,$H1042/$G1042,$H1042-SUM($I1042:AL1042)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AN$5,$H1042/$G1042,$H1042-SUM($I1042:AM1042)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AO$5,$H1042/$G1042,$H1042-SUM($I1042:AN1042)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AP$5,$H1042/$G1042,$H1042-SUM($I1042:AO1042)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AQ$5,$H1042/$G1042,$H1042-SUM($I1042:AP1042)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AR$5,$H1042/$G1042,$H1042-SUM($I1042:AQ1042)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AS$5,$H1042/$G1042,$H1042-SUM($I1042:AR1042)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AT$5,$H1042/$G1042,$H1042-SUM($I1042:AS1042)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AU$5,$H1042/$G1042,$H1042-SUM($I1042:AT1042)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AV$5,$H1042/$G1042,$H1042-SUM($I1042:AU1042)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AW$5,$H1042/$G1042,$H1042-SUM($I1042:AV1042)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AX$5,$H1042/$G1042,$H1042-SUM($I1042:AW1042)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AY$5,$H1042/$G1042,$H1042-SUM($I1042:AX1042)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>AZ$5,$H1042/$G1042,$H1042-SUM($I1042:AY1042)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BA$5,$H1042/$G1042,$H1042-SUM($I1042:AZ1042)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BB$5,$H1042/$G1042,$H1042-SUM($I1042:BA1042)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BC$5,$H1042/$G1042,$H1042-SUM($I1042:BB1042)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BD$5,$H1042/$G1042,$H1042-SUM($I1042:BC1042)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BE$5,$H1042/$G1042,$H1042-SUM($I1042:BD1042)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BF$5,$H1042/$G1042,$H1042-SUM($I1042:BE1042)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BG$5,$H1042/$G1042,$H1042-SUM($I1042:BF1042)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BH$5,$H1042/$G1042,$H1042-SUM($I1042:BG1042)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BI$5,$H1042/$G1042,$H1042-SUM($I1042:BH1042)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BJ$5,$H1042/$G1042,$H1042-SUM($I1042:BI1042)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BK$5,$H1042/$G1042,$H1042-SUM($I1042:BJ1042)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BL$5,$H1042/$G1042,$H1042-SUM($I1042:BK1042)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BM$5,$H1042/$G1042,$H1042-SUM($I1042:BL1042)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BN$5,$H1042/$G1042,$H1042-SUM($I1042:BM1042)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BO$5,$H1042/$G1042,$H1042-SUM($I1042:BN1042)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BP$5,$H1042/$G1042,$H1042-SUM($I1042:BO1042)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BQ$5,$H1042/$G1042,$H1042-SUM($I1042:BP1042)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BR$5,$H1042/$G1042,$H1042-SUM($I1042:BQ1042)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BS$5,$H1042/$G1042,$H1042-SUM($I1042:BR1042)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BT$5,$H1042/$G1042,$H1042-SUM($I1042:BS1042)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BU$5,$H1042/$G1042,$H1042-SUM($I1042:BT1042)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BV$5,$H1042/$G1042,$H1042-SUM($I1042:BU1042)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BW$5,$H1042/$G1042,$H1042-SUM($I1042:BV1042)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BX$5,$H1042/$G1042,$H1042-SUM($I1042:BW1042)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BY$5,$H1042/$G1042,$H1042-SUM($I1042:BX1042)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>BZ$5,$H1042/$G1042,$H1042-SUM($I1042:BY1042)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>CA$5,$H1042/$G1042,$H1042-SUM($I1042:BZ1042)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>CB$5,$H1042/$G1042,$H1042-SUM($I1042:CA1042)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1042,$G1042=\"n/a\"),0,IF(SUM($D1042,$G1042+0.5)>CC$5,$H1042/$G1042,$H1042-SUM($I1042:CB1042)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>J$5,$H1043/$G1043,$H1043-SUM($I1043:I1043)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>K$5,$H1043/$G1043,$H1043-SUM($I1043:J1043)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>L$5,$H1043/$G1043,$H1043-SUM($I1043:K1043)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>M$5,$H1043/$G1043,$H1043-SUM($I1043:L1043)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>N$5,$H1043/$G1043,$H1043-SUM($I1043:M1043)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>O$5,$H1043/$G1043,$H1043-SUM($I1043:N1043)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>P$5,$H1043/$G1043,$H1043-SUM($I1043:O1043)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>Q$5,$H1043/$G1043,$H1043-SUM($I1043:P1043)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>R$5,$H1043/$G1043,$H1043-SUM($I1043:Q1043)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>S$5,$H1043/$G1043,$H1043-SUM($I1043:R1043)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>T$5,$H1043/$G1043,$H1043-SUM($I1043:S1043)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>U$5,$H1043/$G1043,$H1043-SUM($I1043:T1043)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>V$5,$H1043/$G1043,$H1043-SUM($I1043:U1043)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>W$5,$H1043/$G1043,$H1043-SUM($I1043:V1043)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>X$5,$H1043/$G1043,$H1043-SUM($I1043:W1043)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>Y$5,$H1043/$G1043,$H1043-SUM($I1043:X1043)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>Z$5,$H1043/$G1043,$H1043-SUM($I1043:Y1043)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AA$5,$H1043/$G1043,$H1043-SUM($I1043:Z1043)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AB$5,$H1043/$G1043,$H1043-SUM($I1043:AA1043)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AC$5,$H1043/$G1043,$H1043-SUM($I1043:AB1043)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AD$5,$H1043/$G1043,$H1043-SUM($I1043:AC1043)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AE$5,$H1043/$G1043,$H1043-SUM($I1043:AD1043)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AF$5,$H1043/$G1043,$H1043-SUM($I1043:AE1043)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AG$5,$H1043/$G1043,$H1043-SUM($I1043:AF1043)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AH$5,$H1043/$G1043,$H1043-SUM($I1043:AG1043)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AI$5,$H1043/$G1043,$H1043-SUM($I1043:AH1043)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AJ$5,$H1043/$G1043,$H1043-SUM($I1043:AI1043)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AK$5,$H1043/$G1043,$H1043-SUM($I1043:AJ1043)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AL$5,$H1043/$G1043,$H1043-SUM($I1043:AK1043)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AM$5,$H1043/$G1043,$H1043-SUM($I1043:AL1043)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AN$5,$H1043/$G1043,$H1043-SUM($I1043:AM1043)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AO$5,$H1043/$G1043,$H1043-SUM($I1043:AN1043)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AP$5,$H1043/$G1043,$H1043-SUM($I1043:AO1043)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AQ$5,$H1043/$G1043,$H1043-SUM($I1043:AP1043)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AR$5,$H1043/$G1043,$H1043-SUM($I1043:AQ1043)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AS$5,$H1043/$G1043,$H1043-SUM($I1043:AR1043)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AT$5,$H1043/$G1043,$H1043-SUM($I1043:AS1043)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AU$5,$H1043/$G1043,$H1043-SUM($I1043:AT1043)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AV$5,$H1043/$G1043,$H1043-SUM($I1043:AU1043)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AW$5,$H1043/$G1043,$H1043-SUM($I1043:AV1043)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AX$5,$H1043/$G1043,$H1043-SUM($I1043:AW1043)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AY$5,$H1043/$G1043,$H1043-SUM($I1043:AX1043)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>AZ$5,$H1043/$G1043,$H1043-SUM($I1043:AY1043)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BA$5,$H1043/$G1043,$H1043-SUM($I1043:AZ1043)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BB$5,$H1043/$G1043,$H1043-SUM($I1043:BA1043)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BC$5,$H1043/$G1043,$H1043-SUM($I1043:BB1043)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BD$5,$H1043/$G1043,$H1043-SUM($I1043:BC1043)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BE$5,$H1043/$G1043,$H1043-SUM($I1043:BD1043)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BF$5,$H1043/$G1043,$H1043-SUM($I1043:BE1043)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BG$5,$H1043/$G1043,$H1043-SUM($I1043:BF1043)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BH$5,$H1043/$G1043,$H1043-SUM($I1043:BG1043)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BI$5,$H1043/$G1043,$H1043-SUM($I1043:BH1043)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BJ$5,$H1043/$G1043,$H1043-SUM($I1043:BI1043)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BK$5,$H1043/$G1043,$H1043-SUM($I1043:BJ1043)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BL$5,$H1043/$G1043,$H1043-SUM($I1043:BK1043)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BM$5,$H1043/$G1043,$H1043-SUM($I1043:BL1043)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BN$5,$H1043/$G1043,$H1043-SUM($I1043:BM1043)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BO$5,$H1043/$G1043,$H1043-SUM($I1043:BN1043)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BP$5,$H1043/$G1043,$H1043-SUM($I1043:BO1043)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BQ$5,$H1043/$G1043,$H1043-SUM($I1043:BP1043)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BR$5,$H1043/$G1043,$H1043-SUM($I1043:BQ1043)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BS$5,$H1043/$G1043,$H1043-SUM($I1043:BR1043)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BT$5,$H1043/$G1043,$H1043-SUM($I1043:BS1043)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BU$5,$H1043/$G1043,$H1043-SUM($I1043:BT1043)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BV$5,$H1043/$G1043,$H1043-SUM($I1043:BU1043)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BW$5,$H1043/$G1043,$H1043-SUM($I1043:BV1043)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BX$5,$H1043/$G1043,$H1043-SUM($I1043:BW1043)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BY$5,$H1043/$G1043,$H1043-SUM($I1043:BX1043)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>BZ$5,$H1043/$G1043,$H1043-SUM($I1043:BY1043)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>CA$5,$H1043/$G1043,$H1043-SUM($I1043:BZ1043)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>CB$5,$H1043/$G1043,$H1043-SUM($I1043:CA1043)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1043,$G1043=\"n/a\"),0,IF(SUM($D1043,$G1043+0.5)>CC$5,$H1043/$G1043,$H1043-SUM($I1043:CB1043)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B992&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J995,J1001:J1002,J1005:J1006,J1014:J1043)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV995,BV1001:BV1002,BV1005:BV1006,BV1014:BV1043)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J1011-SUM(J1014:J1043)+I1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1011-SUM(BV1014:BV1043)+BU1046","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B992","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J996+J999+J1007+J1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV996+BV999+BV1007+BV1046","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B1049,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$36","v":0},null,null,null,null,null," ",2010,{"$f":"I1049+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU1049+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A1049)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A1049)","v":0},null,{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:I1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:I1052)))))*J$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:J1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:J1052)))))*K$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:K1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:K1052)))))*L$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:L1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:L1052)))))*M$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:M1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:M1052)))))*N$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:N1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:N1052)))))*O$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:O1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:O1052)))))*P$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:P1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:P1052)))))*Q$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:Q1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:Q1052)))))*R$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:R1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:R1052)))))*S$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:S1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:S1052)))))*T$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:T1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:T1052)))))*U$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:U1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:U1052)))))*V$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:V1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:V1052)))))*W$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:W1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:W1052)))))*X$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:X1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:X1052)))))*Y$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:Y1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:Y1052)))))*Z$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:Z1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:Z1052)))))*AA$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AA1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AA1052)))))*AB$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AB1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AB1052)))))*AC$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AC1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AC1052)))))*AD$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AD1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AD1052)))))*AE$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AE1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AE1052)))))*AF$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AF1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AF1052)))))*AG$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AG1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AG1052)))))*AH$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AH1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AH1052)))))*AI$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AI1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AI1052)))))*AJ$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AJ1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AJ1052)))))*AK$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AK1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AK1052)))))*AL$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AL1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AL1052)))))*AM$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AM1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AM1052)))))*AN$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AN1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AN1052)))))*AO$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AO1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AO1052)))))*AP$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AP1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AP1052)))))*AQ$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AQ1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AQ1052)))))*AR$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AR1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AR1052)))))*AS$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AS1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AS1052)))))*AT$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AT1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AT1052)))))*AU$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AU1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AU1052)))))*AV$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AV1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AV1052)))))*AW$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AW1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AW1052)))))*AX$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AX1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AX1052)))))*AY$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AY1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AY1052)))))*AZ$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:AZ1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:AZ1052)))))*BA$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BA1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BA1052)))))*BB$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BB1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BB1052)))))*BC$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BC1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BC1052)))))*BD$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BD1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BD1052)))))*BE$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BE1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BE1052)))))*BF$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BF1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BF1052)))))*BG$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BG1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BG1052)))))*BH$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BH1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BH1052)))))*BI$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BI1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BI1052)))))*BJ$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BJ1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BJ1052)))))*BK$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BK1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BK1052)))))*BL$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BL1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BL1052)))))*BM$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BM1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BM1052)))))*BN$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BN1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BN1052)))))*BO$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BO1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BO1052)))))*BP$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BP1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BP1052)))))*BQ$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BQ1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BQ1052)))))*BR$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BR1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BR1052)))))*BS$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BS1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BS1052)))))*BT$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BT1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BT1052)))))*BU$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BU1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BU1052)))))*BV$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BV1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BV1052)))))*BW$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BW1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BW1052)))))*BX$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BX1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BX1052)))))*BY$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BY1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BY1052)))))*BZ$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:BZ1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:BZ1052)))))*CA$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:CA1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:CA1052)))))*CB$14","v":0},{"$f":"IF(OR($G1052=0,$G1052=\"n/a\"),0,IF($H1052>0,(MIN($H1052/$G1052,$H1052-SUM($I1052:CB1052))),(MAX($H1052/$G1052,$H1052-SUM($I1052:CB1052)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1052-SUM($J1052:$CC1052),2)=0,G1052=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H1052,I1053)-J1052","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H1052,AO1053)-AP1052","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H1052,BU1053)-BV1052","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1049,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B1049=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A1049)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A1049)))","v":5},{"$f":"INDEX($J1056:$CC1056, MATCH(VALUE(LEFT(D1058,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((J$5-$D1058)>($G1058),$H1058-SUM(I1058:$J1058),$H1058/($G1058-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((K$5-$D1058)>($G1058),$H1058-SUM(J1058:$J1058),$H1058/($G1058-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((L$5-$D1058)>($G1058),$H1058-SUM($J1058:K1058),$H1058/($G1058-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((M$5-$D1058)>($G1058),$H1058-SUM($J1058:L1058),$H1058/($G1058-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((N$5-$D1058)>($G1058),$H1058-SUM($J1058:M1058),$H1058/($G1058-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((O$5-$D1058)>($G1058),$H1058-SUM($J1058:N1058),$H1058/($G1058-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((P$5-$D1058)>($G1058),$H1058-SUM($J1058:O1058),$H1058/($G1058-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((Q$5-$D1058)>($G1058),$H1058-SUM($J1058:P1058),$H1058/($G1058-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((R$5-$D1058)>($G1058),$H1058-SUM($J1058:Q1058),$H1058/($G1058-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((S$5-$D1058)>($G1058),$H1058-SUM($J1058:R1058),$H1058/($G1058-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((T$5-$D1058)>($G1058),$H1058-SUM($J1058:S1058),$H1058/($G1058-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((U$5-$D1058)>($G1058),$H1058-SUM($J1058:T1058),$H1058/($G1058-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((V$5-$D1058)>($G1058),$H1058-SUM($J1058:U1058),$H1058/($G1058-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((W$5-$D1058)>($G1058),$H1058-SUM($J1058:V1058),$H1058/($G1058-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((X$5-$D1058)>($G1058),$H1058-SUM($J1058:W1058),$H1058/($G1058-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((Y$5-$D1058)>($G1058),$H1058-SUM($J1058:X1058),$H1058/($G1058-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((Z$5-$D1058)>($G1058),$H1058-SUM($J1058:Y1058),$H1058/($G1058-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AA$5-$D1058)>($G1058),$H1058-SUM($J1058:Z1058),$H1058/($G1058-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AB$5-$D1058)>($G1058),$H1058-SUM($J1058:AA1058),$H1058/($G1058-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AC$5-$D1058)>($G1058),$H1058-SUM($J1058:AB1058),$H1058/($G1058-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AD$5-$D1058)>($G1058),$H1058-SUM($J1058:AC1058),$H1058/($G1058-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AE$5-$D1058)>($G1058),$H1058-SUM($J1058:AD1058),$H1058/($G1058-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AF$5-$D1058)>($G1058),$H1058-SUM($J1058:AE1058),$H1058/($G1058-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AG$5-$D1058)>($G1058),$H1058-SUM($J1058:AF1058),$H1058/($G1058-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AH$5-$D1058)>($G1058),$H1058-SUM($J1058:AG1058),$H1058/($G1058-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AI$5-$D1058)>($G1058),$H1058-SUM($J1058:AH1058),$H1058/($G1058-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AJ$5-$D1058)>($G1058),$H1058-SUM($J1058:AI1058),$H1058/($G1058-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AK$5-$D1058)>($G1058),$H1058-SUM($J1058:AJ1058),$H1058/($G1058-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AL$5-$D1058)>($G1058),$H1058-SUM($J1058:AK1058),$H1058/($G1058-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AM$5-$D1058)>($G1058),$H1058-SUM($J1058:AL1058),$H1058/($G1058-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AN$5-$D1058)>($G1058),$H1058-SUM($J1058:AM1058),$H1058/($G1058-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AO$5-$D1058)>($G1058),$H1058-SUM($J1058:AN1058),$H1058/($G1058-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AP$5-$D1058)>($G1058),$H1058-SUM($J1058:AO1058),$H1058/($G1058-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AQ$5-$D1058)>($G1058),$H1058-SUM($J1058:AP1058),$H1058/($G1058-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AR$5-$D1058)>($G1058),$H1058-SUM($J1058:AQ1058),$H1058/($G1058-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AS$5-$D1058)>($G1058),$H1058-SUM($J1058:AR1058),$H1058/($G1058-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AT$5-$D1058)>($G1058),$H1058-SUM($J1058:AS1058),$H1058/($G1058-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AU$5-$D1058)>($G1058),$H1058-SUM($J1058:AT1058),$H1058/($G1058-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AV$5-$D1058)>($G1058),$H1058-SUM($J1058:AU1058),$H1058/($G1058-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AW$5-$D1058)>($G1058),$H1058-SUM($J1058:AV1058),$H1058/($G1058-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AX$5-$D1058)>($G1058),$H1058-SUM($J1058:AW1058),$H1058/($G1058-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AY$5-$D1058)>($G1058),$H1058-SUM($J1058:AX1058),$H1058/($G1058-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((AZ$5-$D1058)>($G1058),$H1058-SUM($J1058:AY1058),$H1058/($G1058-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BA$5-$D1058)>($G1058),$H1058-SUM($J1058:AZ1058),$H1058/($G1058-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BB$5-$D1058)>($G1058),$H1058-SUM($J1058:BA1058),$H1058/($G1058-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BC$5-$D1058)>($G1058),$H1058-SUM($J1058:BB1058),$H1058/($G1058-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BD$5-$D1058)>($G1058),$H1058-SUM($J1058:BC1058),$H1058/($G1058-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BE$5-$D1058)>($G1058),$H1058-SUM($J1058:BD1058),$H1058/($G1058-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BF$5-$D1058)>($G1058),$H1058-SUM($J1058:BE1058),$H1058/($G1058-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BG$5-$D1058)>($G1058),$H1058-SUM($J1058:BF1058),$H1058/($G1058-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BH$5-$D1058)>($G1058),$H1058-SUM($J1058:BG1058),$H1058/($G1058-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BI$5-$D1058)>($G1058),$H1058-SUM($J1058:BH1058),$H1058/($G1058-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BJ$5-$D1058)>($G1058),$H1058-SUM($J1058:BI1058),$H1058/($G1058-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BK$5-$D1058)>($G1058),$H1058-SUM($J1058:BJ1058),$H1058/($G1058-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BL$5-$D1058)>($G1058),$H1058-SUM($J1058:BK1058),$H1058/($G1058-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BM$5-$D1058)>($G1058),$H1058-SUM($J1058:BL1058),$H1058/($G1058-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BN$5-$D1058)>($G1058),$H1058-SUM($J1058:BM1058),$H1058/($G1058-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BO$5-$D1058)>($G1058),$H1058-SUM($J1058:BN1058),$H1058/($G1058-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BP$5-$D1058)>($G1058),$H1058-SUM($J1058:BO1058),$H1058/($G1058-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BQ$5-$D1058)>($G1058),$H1058-SUM($J1058:BP1058),$H1058/($G1058-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BR$5-$D1058)>($G1058),$H1058-SUM($J1058:BQ1058),$H1058/($G1058-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BS$5-$D1058)>($G1058),$H1058-SUM($J1058:BR1058),$H1058/($G1058-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BT$5-$D1058)>($G1058),$H1058-SUM($J1058:BS1058),$H1058/($G1058-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BU$5-$D1058)>($G1058),$H1058-SUM($J1058:BT1058),$H1058/($G1058-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BV$5-$D1058)>($G1058),$H1058-SUM($J1058:BU1058),$H1058/($G1058-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BW$5-$D1058)>($G1058),$H1058-SUM($J1058:BV1058),$H1058/($G1058-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BX$5-$D1058)>($G1058),$H1058-SUM($J1058:BW1058),$H1058/($G1058-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BY$5-$D1058)>($G1058),$H1058-SUM($J1058:BX1058),$H1058/($G1058-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((BZ$5-$D1058)>($G1058),$H1058-SUM($J1058:BY1058),$H1058/($G1058-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((CA$5-$D1058)>($G1058),$H1058-SUM($J1058:BZ1058),$H1058/($G1058-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((CB$5-$D1058)>($G1058),$H1058-SUM($J1058:CA1058),$H1058/($G1058-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1058+reg_period_length),$G1058=\"n/a\"),0,IF((CC$5-$D1058)>($G1058),$H1058-SUM($J1058:CB1058),$H1058/($G1058-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1058-SUM($J1058:$CC1058),2)=0,G1058=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G1058","v":5},{"$f":"INDEX($J1056:$CC1056, MATCH(VALUE(LEFT(D1059,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((J$5-$D1059)>($G1059),$H1059-SUM(I1059:$J1059),$H1059/($G1059-reg_period_length+1)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((K$5-$D1059)>($G1059),$H1059-SUM($J1059:J1059),$H1059/($G1059-reg_period_length+1)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((L$5-$D1059)>($G1059),$H1059-SUM($J1059:K1059),$H1059/($G1059-reg_period_length+1)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((M$5-$D1059)>($G1059),$H1059-SUM($J1059:L1059),$H1059/($G1059-reg_period_length+1)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((N$5-$D1059)>($G1059),$H1059-SUM($J1059:M1059),$H1059/($G1059-reg_period_length+1)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((O$5-$D1059)>($G1059),$H1059-SUM($J1059:N1059),$H1059/($G1059-reg_period_length+1)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((P$5-$D1059)>($G1059),$H1059-SUM($J1059:O1059),$H1059/($G1059-reg_period_length+1)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((Q$5-$D1059)>($G1059),$H1059-SUM($J1059:P1059),$H1059/($G1059-reg_period_length+1)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((R$5-$D1059)>($G1059),$H1059-SUM($J1059:Q1059),$H1059/($G1059-reg_period_length+1)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((S$5-$D1059)>($G1059),$H1059-SUM($J1059:R1059),$H1059/($G1059-reg_period_length+1)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((T$5-$D1059)>($G1059),$H1059-SUM($J1059:S1059),$H1059/($G1059-reg_period_length+1)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((U$5-$D1059)>($G1059),$H1059-SUM($J1059:T1059),$H1059/($G1059-reg_period_length+1)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((V$5-$D1059)>($G1059),$H1059-SUM($J1059:U1059),$H1059/($G1059-reg_period_length+1)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((W$5-$D1059)>($G1059),$H1059-SUM($J1059:V1059),$H1059/($G1059-reg_period_length+1)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((X$5-$D1059)>($G1059),$H1059-SUM($J1059:W1059),$H1059/($G1059-reg_period_length+1)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((Y$5-$D1059)>($G1059),$H1059-SUM($J1059:X1059),$H1059/($G1059-reg_period_length+1)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((Z$5-$D1059)>($G1059),$H1059-SUM($J1059:Y1059),$H1059/($G1059-reg_period_length+1)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AA$5-$D1059)>($G1059),$H1059-SUM($J1059:Z1059),$H1059/($G1059-reg_period_length+1)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AB$5-$D1059)>($G1059),$H1059-SUM($J1059:AA1059),$H1059/($G1059-reg_period_length+1)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AC$5-$D1059)>($G1059),$H1059-SUM($J1059:AB1059),$H1059/($G1059-reg_period_length+1)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AD$5-$D1059)>($G1059),$H1059-SUM($J1059:AC1059),$H1059/($G1059-reg_period_length+1)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AE$5-$D1059)>($G1059),$H1059-SUM($J1059:AD1059),$H1059/($G1059-reg_period_length+1)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AF$5-$D1059)>($G1059),$H1059-SUM($J1059:AE1059),$H1059/($G1059-reg_period_length+1)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AG$5-$D1059)>($G1059),$H1059-SUM($J1059:AF1059),$H1059/($G1059-reg_period_length+1)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AH$5-$D1059)>($G1059),$H1059-SUM($J1059:AG1059),$H1059/($G1059-reg_period_length+1)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AI$5-$D1059)>($G1059),$H1059-SUM($J1059:AH1059),$H1059/($G1059-reg_period_length+1)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AJ$5-$D1059)>($G1059),$H1059-SUM($J1059:AI1059),$H1059/($G1059-reg_period_length+1)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AK$5-$D1059)>($G1059),$H1059-SUM($J1059:AJ1059),$H1059/($G1059-reg_period_length+1)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AL$5-$D1059)>($G1059),$H1059-SUM($J1059:AK1059),$H1059/($G1059-reg_period_length+1)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AM$5-$D1059)>($G1059),$H1059-SUM($J1059:AL1059),$H1059/($G1059-reg_period_length+1)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AN$5-$D1059)>($G1059),$H1059-SUM($J1059:AM1059),$H1059/($G1059-reg_period_length+1)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AO$5-$D1059)>($G1059),$H1059-SUM($J1059:AN1059),$H1059/($G1059-reg_period_length+1)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AP$5-$D1059)>($G1059),$H1059-SUM($J1059:AO1059),$H1059/($G1059-reg_period_length+1)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AQ$5-$D1059)>($G1059),$H1059-SUM($J1059:AP1059),$H1059/($G1059-reg_period_length+1)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AR$5-$D1059)>($G1059),$H1059-SUM($J1059:AQ1059),$H1059/($G1059-reg_period_length+1)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AS$5-$D1059)>($G1059),$H1059-SUM($J1059:AR1059),$H1059/($G1059-reg_period_length+1)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AT$5-$D1059)>($G1059),$H1059-SUM($J1059:AS1059),$H1059/($G1059-reg_period_length+1)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AU$5-$D1059)>($G1059),$H1059-SUM($J1059:AT1059),$H1059/($G1059-reg_period_length+1)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AV$5-$D1059)>($G1059),$H1059-SUM($J1059:AU1059),$H1059/($G1059-reg_period_length+1)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AW$5-$D1059)>($G1059),$H1059-SUM($J1059:AV1059),$H1059/($G1059-reg_period_length+1)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AX$5-$D1059)>($G1059),$H1059-SUM($J1059:AW1059),$H1059/($G1059-reg_period_length+1)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AY$5-$D1059)>($G1059),$H1059-SUM($J1059:AX1059),$H1059/($G1059-reg_period_length+1)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((AZ$5-$D1059)>($G1059),$H1059-SUM($J1059:AY1059),$H1059/($G1059-reg_period_length+1)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BA$5-$D1059)>($G1059),$H1059-SUM($J1059:AZ1059),$H1059/($G1059-reg_period_length+1)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BB$5-$D1059)>($G1059),$H1059-SUM($J1059:BA1059),$H1059/($G1059-reg_period_length+1)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BC$5-$D1059)>($G1059),$H1059-SUM($J1059:BB1059),$H1059/($G1059-reg_period_length+1)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BD$5-$D1059)>($G1059),$H1059-SUM($J1059:BC1059),$H1059/($G1059-reg_period_length+1)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BE$5-$D1059)>($G1059),$H1059-SUM($J1059:BD1059),$H1059/($G1059-reg_period_length+1)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BF$5-$D1059)>($G1059),$H1059-SUM($J1059:BE1059),$H1059/($G1059-reg_period_length+1)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BG$5-$D1059)>($G1059),$H1059-SUM($J1059:BF1059),$H1059/($G1059-reg_period_length+1)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BH$5-$D1059)>($G1059),$H1059-SUM($J1059:BG1059),$H1059/($G1059-reg_period_length+1)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BI$5-$D1059)>($G1059),$H1059-SUM($J1059:BH1059),$H1059/($G1059-reg_period_length+1)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BJ$5-$D1059)>($G1059),$H1059-SUM($J1059:BI1059),$H1059/($G1059-reg_period_length+1)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BK$5-$D1059)>($G1059),$H1059-SUM($J1059:BJ1059),$H1059/($G1059-reg_period_length+1)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BL$5-$D1059)>($G1059),$H1059-SUM($J1059:BK1059),$H1059/($G1059-reg_period_length+1)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BM$5-$D1059)>($G1059),$H1059-SUM($J1059:BL1059),$H1059/($G1059-reg_period_length+1)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BN$5-$D1059)>($G1059),$H1059-SUM($J1059:BM1059),$H1059/($G1059-reg_period_length+1)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BO$5-$D1059)>($G1059),$H1059-SUM($J1059:BN1059),$H1059/($G1059-reg_period_length+1)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BP$5-$D1059)>($G1059),$H1059-SUM($J1059:BO1059),$H1059/($G1059-reg_period_length+1)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BQ$5-$D1059)>($G1059),$H1059-SUM($J1059:BP1059),$H1059/($G1059-reg_period_length+1)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BR$5-$D1059)>($G1059),$H1059-SUM($J1059:BQ1059),$H1059/($G1059-reg_period_length+1)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BS$5-$D1059)>($G1059),$H1059-SUM($J1059:BR1059),$H1059/($G1059-reg_period_length+1)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BT$5-$D1059)>($G1059),$H1059-SUM($J1059:BS1059),$H1059/($G1059-reg_period_length+1)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BU$5-$D1059)>($G1059),$H1059-SUM($J1059:BT1059),$H1059/($G1059-reg_period_length+1)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BV$5-$D1059)>($G1059),$H1059-SUM($J1059:BU1059),$H1059/($G1059-reg_period_length+1)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BW$5-$D1059)>($G1059),$H1059-SUM($J1059:BV1059),$H1059/($G1059-reg_period_length+1)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BX$5-$D1059)>($G1059),$H1059-SUM($J1059:BW1059),$H1059/($G1059-reg_period_length+1)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BY$5-$D1059)>($G1059),$H1059-SUM($J1059:BX1059),$H1059/($G1059-reg_period_length+1)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((BZ$5-$D1059)>($G1059),$H1059-SUM($J1059:BY1059),$H1059/($G1059-reg_period_length+1)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((CA$5-$D1059)>($G1059),$H1059-SUM($J1059:BZ1059),$H1059/($G1059-reg_period_length+1)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((CB$5-$D1059)>($G1059),$H1059-SUM($J1059:CA1059),$H1059/($G1059-reg_period_length+1)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1059+reg_period_length+1),$G1059=\"n/a\"),0,IF((CC$5-$D1059)>($G1059),$H1059-SUM($J1059:CB1059),$H1059/($G1059-reg_period_length+1)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1059-SUM($J1059:$CC1059),2)=0,G1059=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J1063:CC1063)-SUM(J1064:CC1064),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE1071:$CE1100)=COUNTIF($CE1071:$CE1100,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B1049,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A1049)","v":"n/a"},{"$f":"TRANSPOSE(J1068:AM1068)","v":0},null,{"$f":"IF(OR(J$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>J$5,$H1071/$G1071,$H1071-SUM($I1071:I1071)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>K$5,$H1071/$G1071,$H1071-SUM($I1071:J1071)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>L$5,$H1071/$G1071,$H1071-SUM($I1071:K1071)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>M$5,$H1071/$G1071,$H1071-SUM($I1071:L1071)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>N$5,$H1071/$G1071,$H1071-SUM($I1071:M1071)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>O$5,$H1071/$G1071,$H1071-SUM($I1071:N1071)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>P$5,$H1071/$G1071,$H1071-SUM($I1071:O1071)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>Q$5,$H1071/$G1071,$H1071-SUM($I1071:P1071)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>R$5,$H1071/$G1071,$H1071-SUM($I1071:Q1071)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>S$5,$H1071/$G1071,$H1071-SUM($I1071:R1071)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>T$5,$H1071/$G1071,$H1071-SUM($I1071:S1071)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>U$5,$H1071/$G1071,$H1071-SUM($I1071:T1071)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>V$5,$H1071/$G1071,$H1071-SUM($I1071:U1071)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>W$5,$H1071/$G1071,$H1071-SUM($I1071:V1071)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>X$5,$H1071/$G1071,$H1071-SUM($I1071:W1071)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>Y$5,$H1071/$G1071,$H1071-SUM($I1071:X1071)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>Z$5,$H1071/$G1071,$H1071-SUM($I1071:Y1071)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AA$5,$H1071/$G1071,$H1071-SUM($I1071:Z1071)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AB$5,$H1071/$G1071,$H1071-SUM($I1071:AA1071)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AC$5,$H1071/$G1071,$H1071-SUM($I1071:AB1071)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AD$5,$H1071/$G1071,$H1071-SUM($I1071:AC1071)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AE$5,$H1071/$G1071,$H1071-SUM($I1071:AD1071)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AF$5,$H1071/$G1071,$H1071-SUM($I1071:AE1071)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AG$5,$H1071/$G1071,$H1071-SUM($I1071:AF1071)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AH$5,$H1071/$G1071,$H1071-SUM($I1071:AG1071)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AI$5,$H1071/$G1071,$H1071-SUM($I1071:AH1071)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AJ$5,$H1071/$G1071,$H1071-SUM($I1071:AI1071)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AK$5,$H1071/$G1071,$H1071-SUM($I1071:AJ1071)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AL$5,$H1071/$G1071,$H1071-SUM($I1071:AK1071)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AM$5,$H1071/$G1071,$H1071-SUM($I1071:AL1071)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AN$5,$H1071/$G1071,$H1071-SUM($I1071:AM1071)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AO$5,$H1071/$G1071,$H1071-SUM($I1071:AN1071)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AP$5,$H1071/$G1071,$H1071-SUM($I1071:AO1071)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AQ$5,$H1071/$G1071,$H1071-SUM($I1071:AP1071)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AR$5,$H1071/$G1071,$H1071-SUM($I1071:AQ1071)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AS$5,$H1071/$G1071,$H1071-SUM($I1071:AR1071)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AT$5,$H1071/$G1071,$H1071-SUM($I1071:AS1071)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AU$5,$H1071/$G1071,$H1071-SUM($I1071:AT1071)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AV$5,$H1071/$G1071,$H1071-SUM($I1071:AU1071)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AW$5,$H1071/$G1071,$H1071-SUM($I1071:AV1071)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AX$5,$H1071/$G1071,$H1071-SUM($I1071:AW1071)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AY$5,$H1071/$G1071,$H1071-SUM($I1071:AX1071)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>AZ$5,$H1071/$G1071,$H1071-SUM($I1071:AY1071)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BA$5,$H1071/$G1071,$H1071-SUM($I1071:AZ1071)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BB$5,$H1071/$G1071,$H1071-SUM($I1071:BA1071)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BC$5,$H1071/$G1071,$H1071-SUM($I1071:BB1071)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BD$5,$H1071/$G1071,$H1071-SUM($I1071:BC1071)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BE$5,$H1071/$G1071,$H1071-SUM($I1071:BD1071)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BF$5,$H1071/$G1071,$H1071-SUM($I1071:BE1071)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BG$5,$H1071/$G1071,$H1071-SUM($I1071:BF1071)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BH$5,$H1071/$G1071,$H1071-SUM($I1071:BG1071)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BI$5,$H1071/$G1071,$H1071-SUM($I1071:BH1071)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BJ$5,$H1071/$G1071,$H1071-SUM($I1071:BI1071)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BK$5,$H1071/$G1071,$H1071-SUM($I1071:BJ1071)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BL$5,$H1071/$G1071,$H1071-SUM($I1071:BK1071)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BM$5,$H1071/$G1071,$H1071-SUM($I1071:BL1071)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BN$5,$H1071/$G1071,$H1071-SUM($I1071:BM1071)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BO$5,$H1071/$G1071,$H1071-SUM($I1071:BN1071)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BP$5,$H1071/$G1071,$H1071-SUM($I1071:BO1071)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BQ$5,$H1071/$G1071,$H1071-SUM($I1071:BP1071)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BR$5,$H1071/$G1071,$H1071-SUM($I1071:BQ1071)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BS$5,$H1071/$G1071,$H1071-SUM($I1071:BR1071)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BT$5,$H1071/$G1071,$H1071-SUM($I1071:BS1071)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BU$5,$H1071/$G1071,$H1071-SUM($I1071:BT1071)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BV$5,$H1071/$G1071,$H1071-SUM($I1071:BU1071)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BW$5,$H1071/$G1071,$H1071-SUM($I1071:BV1071)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BX$5,$H1071/$G1071,$H1071-SUM($I1071:BW1071)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BY$5,$H1071/$G1071,$H1071-SUM($I1071:BX1071)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>BZ$5,$H1071/$G1071,$H1071-SUM($I1071:BY1071)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>CA$5,$H1071/$G1071,$H1071-SUM($I1071:BZ1071)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>CB$5,$H1071/$G1071,$H1071-SUM($I1071:CA1071)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1071,$G1071=\"n/a\"),0,IF(SUM($D1071,$G1071+0.5)>CC$5,$H1071/$G1071,$H1071-SUM($I1071:CB1071)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1071-SUM($J1071:$CC1071),2)=0,G1071=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D1071+1","v":2012},"$m Real 2010",null,{"$f":"G1071","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>J$5,$H1072/$G1072,$H1072-SUM($I1072:I1072)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>K$5,$H1072/$G1072,$H1072-SUM($I1072:J1072)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>L$5,$H1072/$G1072,$H1072-SUM($I1072:K1072)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>M$5,$H1072/$G1072,$H1072-SUM($I1072:L1072)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>N$5,$H1072/$G1072,$H1072-SUM($I1072:M1072)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>O$5,$H1072/$G1072,$H1072-SUM($I1072:N1072)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>P$5,$H1072/$G1072,$H1072-SUM($I1072:O1072)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>Q$5,$H1072/$G1072,$H1072-SUM($I1072:P1072)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>R$5,$H1072/$G1072,$H1072-SUM($I1072:Q1072)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>S$5,$H1072/$G1072,$H1072-SUM($I1072:R1072)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>T$5,$H1072/$G1072,$H1072-SUM($I1072:S1072)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>U$5,$H1072/$G1072,$H1072-SUM($I1072:T1072)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>V$5,$H1072/$G1072,$H1072-SUM($I1072:U1072)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>W$5,$H1072/$G1072,$H1072-SUM($I1072:V1072)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>X$5,$H1072/$G1072,$H1072-SUM($I1072:W1072)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>Y$5,$H1072/$G1072,$H1072-SUM($I1072:X1072)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>Z$5,$H1072/$G1072,$H1072-SUM($I1072:Y1072)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AA$5,$H1072/$G1072,$H1072-SUM($I1072:Z1072)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AB$5,$H1072/$G1072,$H1072-SUM($I1072:AA1072)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AC$5,$H1072/$G1072,$H1072-SUM($I1072:AB1072)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AD$5,$H1072/$G1072,$H1072-SUM($I1072:AC1072)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AE$5,$H1072/$G1072,$H1072-SUM($I1072:AD1072)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AF$5,$H1072/$G1072,$H1072-SUM($I1072:AE1072)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AG$5,$H1072/$G1072,$H1072-SUM($I1072:AF1072)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AH$5,$H1072/$G1072,$H1072-SUM($I1072:AG1072)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AI$5,$H1072/$G1072,$H1072-SUM($I1072:AH1072)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AJ$5,$H1072/$G1072,$H1072-SUM($I1072:AI1072)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AK$5,$H1072/$G1072,$H1072-SUM($I1072:AJ1072)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AL$5,$H1072/$G1072,$H1072-SUM($I1072:AK1072)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AM$5,$H1072/$G1072,$H1072-SUM($I1072:AL1072)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AN$5,$H1072/$G1072,$H1072-SUM($I1072:AM1072)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AO$5,$H1072/$G1072,$H1072-SUM($I1072:AN1072)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AP$5,$H1072/$G1072,$H1072-SUM($I1072:AO1072)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AQ$5,$H1072/$G1072,$H1072-SUM($I1072:AP1072)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AR$5,$H1072/$G1072,$H1072-SUM($I1072:AQ1072)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AS$5,$H1072/$G1072,$H1072-SUM($I1072:AR1072)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AT$5,$H1072/$G1072,$H1072-SUM($I1072:AS1072)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AU$5,$H1072/$G1072,$H1072-SUM($I1072:AT1072)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AV$5,$H1072/$G1072,$H1072-SUM($I1072:AU1072)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AW$5,$H1072/$G1072,$H1072-SUM($I1072:AV1072)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AX$5,$H1072/$G1072,$H1072-SUM($I1072:AW1072)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AY$5,$H1072/$G1072,$H1072-SUM($I1072:AX1072)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>AZ$5,$H1072/$G1072,$H1072-SUM($I1072:AY1072)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BA$5,$H1072/$G1072,$H1072-SUM($I1072:AZ1072)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BB$5,$H1072/$G1072,$H1072-SUM($I1072:BA1072)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BC$5,$H1072/$G1072,$H1072-SUM($I1072:BB1072)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BD$5,$H1072/$G1072,$H1072-SUM($I1072:BC1072)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BE$5,$H1072/$G1072,$H1072-SUM($I1072:BD1072)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BF$5,$H1072/$G1072,$H1072-SUM($I1072:BE1072)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BG$5,$H1072/$G1072,$H1072-SUM($I1072:BF1072)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BH$5,$H1072/$G1072,$H1072-SUM($I1072:BG1072)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BI$5,$H1072/$G1072,$H1072-SUM($I1072:BH1072)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BJ$5,$H1072/$G1072,$H1072-SUM($I1072:BI1072)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BK$5,$H1072/$G1072,$H1072-SUM($I1072:BJ1072)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BL$5,$H1072/$G1072,$H1072-SUM($I1072:BK1072)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BM$5,$H1072/$G1072,$H1072-SUM($I1072:BL1072)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BN$5,$H1072/$G1072,$H1072-SUM($I1072:BM1072)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BO$5,$H1072/$G1072,$H1072-SUM($I1072:BN1072)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BP$5,$H1072/$G1072,$H1072-SUM($I1072:BO1072)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BQ$5,$H1072/$G1072,$H1072-SUM($I1072:BP1072)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BR$5,$H1072/$G1072,$H1072-SUM($I1072:BQ1072)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BS$5,$H1072/$G1072,$H1072-SUM($I1072:BR1072)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BT$5,$H1072/$G1072,$H1072-SUM($I1072:BS1072)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BU$5,$H1072/$G1072,$H1072-SUM($I1072:BT1072)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BV$5,$H1072/$G1072,$H1072-SUM($I1072:BU1072)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BW$5,$H1072/$G1072,$H1072-SUM($I1072:BV1072)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BX$5,$H1072/$G1072,$H1072-SUM($I1072:BW1072)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BY$5,$H1072/$G1072,$H1072-SUM($I1072:BX1072)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>BZ$5,$H1072/$G1072,$H1072-SUM($I1072:BY1072)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>CA$5,$H1072/$G1072,$H1072-SUM($I1072:BZ1072)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>CB$5,$H1072/$G1072,$H1072-SUM($I1072:CA1072)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1072,$G1072=\"n/a\"),0,IF(SUM($D1072,$G1072+0.5)>CC$5,$H1072/$G1072,$H1072-SUM($I1072:CB1072)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D1072+1","v":2013},"$m Real 2010",null,{"$f":"G1072","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>J$5,$H1073/$G1073,$H1073-SUM($I1073:I1073)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>K$5,$H1073/$G1073,$H1073-SUM($I1073:J1073)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>L$5,$H1073/$G1073,$H1073-SUM($I1073:K1073)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>M$5,$H1073/$G1073,$H1073-SUM($I1073:L1073)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>N$5,$H1073/$G1073,$H1073-SUM($I1073:M1073)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>O$5,$H1073/$G1073,$H1073-SUM($I1073:N1073)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>P$5,$H1073/$G1073,$H1073-SUM($I1073:O1073)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>Q$5,$H1073/$G1073,$H1073-SUM($I1073:P1073)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>R$5,$H1073/$G1073,$H1073-SUM($I1073:Q1073)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>S$5,$H1073/$G1073,$H1073-SUM($I1073:R1073)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>T$5,$H1073/$G1073,$H1073-SUM($I1073:S1073)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>U$5,$H1073/$G1073,$H1073-SUM($I1073:T1073)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>V$5,$H1073/$G1073,$H1073-SUM($I1073:U1073)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>W$5,$H1073/$G1073,$H1073-SUM($I1073:V1073)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>X$5,$H1073/$G1073,$H1073-SUM($I1073:W1073)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>Y$5,$H1073/$G1073,$H1073-SUM($I1073:X1073)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>Z$5,$H1073/$G1073,$H1073-SUM($I1073:Y1073)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AA$5,$H1073/$G1073,$H1073-SUM($I1073:Z1073)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AB$5,$H1073/$G1073,$H1073-SUM($I1073:AA1073)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AC$5,$H1073/$G1073,$H1073-SUM($I1073:AB1073)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AD$5,$H1073/$G1073,$H1073-SUM($I1073:AC1073)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AE$5,$H1073/$G1073,$H1073-SUM($I1073:AD1073)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AF$5,$H1073/$G1073,$H1073-SUM($I1073:AE1073)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AG$5,$H1073/$G1073,$H1073-SUM($I1073:AF1073)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AH$5,$H1073/$G1073,$H1073-SUM($I1073:AG1073)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AI$5,$H1073/$G1073,$H1073-SUM($I1073:AH1073)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AJ$5,$H1073/$G1073,$H1073-SUM($I1073:AI1073)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AK$5,$H1073/$G1073,$H1073-SUM($I1073:AJ1073)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AL$5,$H1073/$G1073,$H1073-SUM($I1073:AK1073)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AM$5,$H1073/$G1073,$H1073-SUM($I1073:AL1073)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AN$5,$H1073/$G1073,$H1073-SUM($I1073:AM1073)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AO$5,$H1073/$G1073,$H1073-SUM($I1073:AN1073)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AP$5,$H1073/$G1073,$H1073-SUM($I1073:AO1073)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AQ$5,$H1073/$G1073,$H1073-SUM($I1073:AP1073)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AR$5,$H1073/$G1073,$H1073-SUM($I1073:AQ1073)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AS$5,$H1073/$G1073,$H1073-SUM($I1073:AR1073)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AT$5,$H1073/$G1073,$H1073-SUM($I1073:AS1073)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AU$5,$H1073/$G1073,$H1073-SUM($I1073:AT1073)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AV$5,$H1073/$G1073,$H1073-SUM($I1073:AU1073)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AW$5,$H1073/$G1073,$H1073-SUM($I1073:AV1073)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AX$5,$H1073/$G1073,$H1073-SUM($I1073:AW1073)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AY$5,$H1073/$G1073,$H1073-SUM($I1073:AX1073)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>AZ$5,$H1073/$G1073,$H1073-SUM($I1073:AY1073)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BA$5,$H1073/$G1073,$H1073-SUM($I1073:AZ1073)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BB$5,$H1073/$G1073,$H1073-SUM($I1073:BA1073)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BC$5,$H1073/$G1073,$H1073-SUM($I1073:BB1073)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BD$5,$H1073/$G1073,$H1073-SUM($I1073:BC1073)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BE$5,$H1073/$G1073,$H1073-SUM($I1073:BD1073)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BF$5,$H1073/$G1073,$H1073-SUM($I1073:BE1073)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BG$5,$H1073/$G1073,$H1073-SUM($I1073:BF1073)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BH$5,$H1073/$G1073,$H1073-SUM($I1073:BG1073)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BI$5,$H1073/$G1073,$H1073-SUM($I1073:BH1073)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BJ$5,$H1073/$G1073,$H1073-SUM($I1073:BI1073)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BK$5,$H1073/$G1073,$H1073-SUM($I1073:BJ1073)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BL$5,$H1073/$G1073,$H1073-SUM($I1073:BK1073)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BM$5,$H1073/$G1073,$H1073-SUM($I1073:BL1073)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BN$5,$H1073/$G1073,$H1073-SUM($I1073:BM1073)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BO$5,$H1073/$G1073,$H1073-SUM($I1073:BN1073)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BP$5,$H1073/$G1073,$H1073-SUM($I1073:BO1073)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BQ$5,$H1073/$G1073,$H1073-SUM($I1073:BP1073)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BR$5,$H1073/$G1073,$H1073-SUM($I1073:BQ1073)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BS$5,$H1073/$G1073,$H1073-SUM($I1073:BR1073)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BT$5,$H1073/$G1073,$H1073-SUM($I1073:BS1073)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BU$5,$H1073/$G1073,$H1073-SUM($I1073:BT1073)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BV$5,$H1073/$G1073,$H1073-SUM($I1073:BU1073)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BW$5,$H1073/$G1073,$H1073-SUM($I1073:BV1073)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BX$5,$H1073/$G1073,$H1073-SUM($I1073:BW1073)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BY$5,$H1073/$G1073,$H1073-SUM($I1073:BX1073)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>BZ$5,$H1073/$G1073,$H1073-SUM($I1073:BY1073)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>CA$5,$H1073/$G1073,$H1073-SUM($I1073:BZ1073)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>CB$5,$H1073/$G1073,$H1073-SUM($I1073:CA1073)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1073,$G1073=\"n/a\"),0,IF(SUM($D1073,$G1073+0.5)>CC$5,$H1073/$G1073,$H1073-SUM($I1073:CB1073)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>J$5,$H1074/$G1074,$H1074-SUM($I1074:I1074)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>K$5,$H1074/$G1074,$H1074-SUM($I1074:J1074)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>L$5,$H1074/$G1074,$H1074-SUM($I1074:K1074)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>M$5,$H1074/$G1074,$H1074-SUM($I1074:L1074)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>N$5,$H1074/$G1074,$H1074-SUM($I1074:M1074)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>O$5,$H1074/$G1074,$H1074-SUM($I1074:N1074)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>P$5,$H1074/$G1074,$H1074-SUM($I1074:O1074)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>Q$5,$H1074/$G1074,$H1074-SUM($I1074:P1074)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>R$5,$H1074/$G1074,$H1074-SUM($I1074:Q1074)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>S$5,$H1074/$G1074,$H1074-SUM($I1074:R1074)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>T$5,$H1074/$G1074,$H1074-SUM($I1074:S1074)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>U$5,$H1074/$G1074,$H1074-SUM($I1074:T1074)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>V$5,$H1074/$G1074,$H1074-SUM($I1074:U1074)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>W$5,$H1074/$G1074,$H1074-SUM($I1074:V1074)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>X$5,$H1074/$G1074,$H1074-SUM($I1074:W1074)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>Y$5,$H1074/$G1074,$H1074-SUM($I1074:X1074)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>Z$5,$H1074/$G1074,$H1074-SUM($I1074:Y1074)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AA$5,$H1074/$G1074,$H1074-SUM($I1074:Z1074)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AB$5,$H1074/$G1074,$H1074-SUM($I1074:AA1074)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AC$5,$H1074/$G1074,$H1074-SUM($I1074:AB1074)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AD$5,$H1074/$G1074,$H1074-SUM($I1074:AC1074)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AE$5,$H1074/$G1074,$H1074-SUM($I1074:AD1074)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AF$5,$H1074/$G1074,$H1074-SUM($I1074:AE1074)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AG$5,$H1074/$G1074,$H1074-SUM($I1074:AF1074)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AH$5,$H1074/$G1074,$H1074-SUM($I1074:AG1074)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AI$5,$H1074/$G1074,$H1074-SUM($I1074:AH1074)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AJ$5,$H1074/$G1074,$H1074-SUM($I1074:AI1074)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AK$5,$H1074/$G1074,$H1074-SUM($I1074:AJ1074)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AL$5,$H1074/$G1074,$H1074-SUM($I1074:AK1074)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AM$5,$H1074/$G1074,$H1074-SUM($I1074:AL1074)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AN$5,$H1074/$G1074,$H1074-SUM($I1074:AM1074)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AO$5,$H1074/$G1074,$H1074-SUM($I1074:AN1074)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AP$5,$H1074/$G1074,$H1074-SUM($I1074:AO1074)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AQ$5,$H1074/$G1074,$H1074-SUM($I1074:AP1074)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AR$5,$H1074/$G1074,$H1074-SUM($I1074:AQ1074)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AS$5,$H1074/$G1074,$H1074-SUM($I1074:AR1074)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AT$5,$H1074/$G1074,$H1074-SUM($I1074:AS1074)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AU$5,$H1074/$G1074,$H1074-SUM($I1074:AT1074)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AV$5,$H1074/$G1074,$H1074-SUM($I1074:AU1074)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AW$5,$H1074/$G1074,$H1074-SUM($I1074:AV1074)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AX$5,$H1074/$G1074,$H1074-SUM($I1074:AW1074)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AY$5,$H1074/$G1074,$H1074-SUM($I1074:AX1074)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>AZ$5,$H1074/$G1074,$H1074-SUM($I1074:AY1074)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BA$5,$H1074/$G1074,$H1074-SUM($I1074:AZ1074)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BB$5,$H1074/$G1074,$H1074-SUM($I1074:BA1074)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BC$5,$H1074/$G1074,$H1074-SUM($I1074:BB1074)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BD$5,$H1074/$G1074,$H1074-SUM($I1074:BC1074)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BE$5,$H1074/$G1074,$H1074-SUM($I1074:BD1074)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BF$5,$H1074/$G1074,$H1074-SUM($I1074:BE1074)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BG$5,$H1074/$G1074,$H1074-SUM($I1074:BF1074)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BH$5,$H1074/$G1074,$H1074-SUM($I1074:BG1074)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BI$5,$H1074/$G1074,$H1074-SUM($I1074:BH1074)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BJ$5,$H1074/$G1074,$H1074-SUM($I1074:BI1074)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BK$5,$H1074/$G1074,$H1074-SUM($I1074:BJ1074)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BL$5,$H1074/$G1074,$H1074-SUM($I1074:BK1074)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BM$5,$H1074/$G1074,$H1074-SUM($I1074:BL1074)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BN$5,$H1074/$G1074,$H1074-SUM($I1074:BM1074)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BO$5,$H1074/$G1074,$H1074-SUM($I1074:BN1074)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BP$5,$H1074/$G1074,$H1074-SUM($I1074:BO1074)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BQ$5,$H1074/$G1074,$H1074-SUM($I1074:BP1074)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BR$5,$H1074/$G1074,$H1074-SUM($I1074:BQ1074)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BS$5,$H1074/$G1074,$H1074-SUM($I1074:BR1074)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BT$5,$H1074/$G1074,$H1074-SUM($I1074:BS1074)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BU$5,$H1074/$G1074,$H1074-SUM($I1074:BT1074)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BV$5,$H1074/$G1074,$H1074-SUM($I1074:BU1074)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BW$5,$H1074/$G1074,$H1074-SUM($I1074:BV1074)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BX$5,$H1074/$G1074,$H1074-SUM($I1074:BW1074)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BY$5,$H1074/$G1074,$H1074-SUM($I1074:BX1074)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>BZ$5,$H1074/$G1074,$H1074-SUM($I1074:BY1074)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>CA$5,$H1074/$G1074,$H1074-SUM($I1074:BZ1074)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>CB$5,$H1074/$G1074,$H1074-SUM($I1074:CA1074)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1074,$G1074=\"n/a\"),0,IF(SUM($D1074,$G1074+0.5)>CC$5,$H1074/$G1074,$H1074-SUM($I1074:CB1074)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>J$5,$H1075/$G1075,$H1075-SUM($I1075:I1075)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>K$5,$H1075/$G1075,$H1075-SUM($I1075:J1075)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>L$5,$H1075/$G1075,$H1075-SUM($I1075:K1075)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>M$5,$H1075/$G1075,$H1075-SUM($I1075:L1075)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>N$5,$H1075/$G1075,$H1075-SUM($I1075:M1075)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>O$5,$H1075/$G1075,$H1075-SUM($I1075:N1075)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>P$5,$H1075/$G1075,$H1075-SUM($I1075:O1075)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>Q$5,$H1075/$G1075,$H1075-SUM($I1075:P1075)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>R$5,$H1075/$G1075,$H1075-SUM($I1075:Q1075)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>S$5,$H1075/$G1075,$H1075-SUM($I1075:R1075)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>T$5,$H1075/$G1075,$H1075-SUM($I1075:S1075)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>U$5,$H1075/$G1075,$H1075-SUM($I1075:T1075)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>V$5,$H1075/$G1075,$H1075-SUM($I1075:U1075)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>W$5,$H1075/$G1075,$H1075-SUM($I1075:V1075)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>X$5,$H1075/$G1075,$H1075-SUM($I1075:W1075)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>Y$5,$H1075/$G1075,$H1075-SUM($I1075:X1075)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>Z$5,$H1075/$G1075,$H1075-SUM($I1075:Y1075)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AA$5,$H1075/$G1075,$H1075-SUM($I1075:Z1075)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AB$5,$H1075/$G1075,$H1075-SUM($I1075:AA1075)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AC$5,$H1075/$G1075,$H1075-SUM($I1075:AB1075)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AD$5,$H1075/$G1075,$H1075-SUM($I1075:AC1075)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AE$5,$H1075/$G1075,$H1075-SUM($I1075:AD1075)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AF$5,$H1075/$G1075,$H1075-SUM($I1075:AE1075)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AG$5,$H1075/$G1075,$H1075-SUM($I1075:AF1075)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AH$5,$H1075/$G1075,$H1075-SUM($I1075:AG1075)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AI$5,$H1075/$G1075,$H1075-SUM($I1075:AH1075)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AJ$5,$H1075/$G1075,$H1075-SUM($I1075:AI1075)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AK$5,$H1075/$G1075,$H1075-SUM($I1075:AJ1075)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AL$5,$H1075/$G1075,$H1075-SUM($I1075:AK1075)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AM$5,$H1075/$G1075,$H1075-SUM($I1075:AL1075)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AN$5,$H1075/$G1075,$H1075-SUM($I1075:AM1075)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AO$5,$H1075/$G1075,$H1075-SUM($I1075:AN1075)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AP$5,$H1075/$G1075,$H1075-SUM($I1075:AO1075)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AQ$5,$H1075/$G1075,$H1075-SUM($I1075:AP1075)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AR$5,$H1075/$G1075,$H1075-SUM($I1075:AQ1075)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AS$5,$H1075/$G1075,$H1075-SUM($I1075:AR1075)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AT$5,$H1075/$G1075,$H1075-SUM($I1075:AS1075)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AU$5,$H1075/$G1075,$H1075-SUM($I1075:AT1075)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AV$5,$H1075/$G1075,$H1075-SUM($I1075:AU1075)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AW$5,$H1075/$G1075,$H1075-SUM($I1075:AV1075)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AX$5,$H1075/$G1075,$H1075-SUM($I1075:AW1075)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AY$5,$H1075/$G1075,$H1075-SUM($I1075:AX1075)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>AZ$5,$H1075/$G1075,$H1075-SUM($I1075:AY1075)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BA$5,$H1075/$G1075,$H1075-SUM($I1075:AZ1075)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BB$5,$H1075/$G1075,$H1075-SUM($I1075:BA1075)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BC$5,$H1075/$G1075,$H1075-SUM($I1075:BB1075)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BD$5,$H1075/$G1075,$H1075-SUM($I1075:BC1075)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BE$5,$H1075/$G1075,$H1075-SUM($I1075:BD1075)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BF$5,$H1075/$G1075,$H1075-SUM($I1075:BE1075)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BG$5,$H1075/$G1075,$H1075-SUM($I1075:BF1075)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BH$5,$H1075/$G1075,$H1075-SUM($I1075:BG1075)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BI$5,$H1075/$G1075,$H1075-SUM($I1075:BH1075)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BJ$5,$H1075/$G1075,$H1075-SUM($I1075:BI1075)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BK$5,$H1075/$G1075,$H1075-SUM($I1075:BJ1075)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BL$5,$H1075/$G1075,$H1075-SUM($I1075:BK1075)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BM$5,$H1075/$G1075,$H1075-SUM($I1075:BL1075)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BN$5,$H1075/$G1075,$H1075-SUM($I1075:BM1075)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BO$5,$H1075/$G1075,$H1075-SUM($I1075:BN1075)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BP$5,$H1075/$G1075,$H1075-SUM($I1075:BO1075)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BQ$5,$H1075/$G1075,$H1075-SUM($I1075:BP1075)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BR$5,$H1075/$G1075,$H1075-SUM($I1075:BQ1075)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BS$5,$H1075/$G1075,$H1075-SUM($I1075:BR1075)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BT$5,$H1075/$G1075,$H1075-SUM($I1075:BS1075)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BU$5,$H1075/$G1075,$H1075-SUM($I1075:BT1075)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BV$5,$H1075/$G1075,$H1075-SUM($I1075:BU1075)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BW$5,$H1075/$G1075,$H1075-SUM($I1075:BV1075)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BX$5,$H1075/$G1075,$H1075-SUM($I1075:BW1075)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BY$5,$H1075/$G1075,$H1075-SUM($I1075:BX1075)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>BZ$5,$H1075/$G1075,$H1075-SUM($I1075:BY1075)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>CA$5,$H1075/$G1075,$H1075-SUM($I1075:BZ1075)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>CB$5,$H1075/$G1075,$H1075-SUM($I1075:CA1075)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1075,$G1075=\"n/a\"),0,IF(SUM($D1075,$G1075+0.5)>CC$5,$H1075/$G1075,$H1075-SUM($I1075:CB1075)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>J$5,$H1076/$G1076,$H1076-SUM($I1076:I1076)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>K$5,$H1076/$G1076,$H1076-SUM($I1076:J1076)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>L$5,$H1076/$G1076,$H1076-SUM($I1076:K1076)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>M$5,$H1076/$G1076,$H1076-SUM($I1076:L1076)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>N$5,$H1076/$G1076,$H1076-SUM($I1076:M1076)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>O$5,$H1076/$G1076,$H1076-SUM($I1076:N1076)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>P$5,$H1076/$G1076,$H1076-SUM($I1076:O1076)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>Q$5,$H1076/$G1076,$H1076-SUM($I1076:P1076)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>R$5,$H1076/$G1076,$H1076-SUM($I1076:Q1076)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>S$5,$H1076/$G1076,$H1076-SUM($I1076:R1076)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>T$5,$H1076/$G1076,$H1076-SUM($I1076:S1076)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>U$5,$H1076/$G1076,$H1076-SUM($I1076:T1076)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>V$5,$H1076/$G1076,$H1076-SUM($I1076:U1076)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>W$5,$H1076/$G1076,$H1076-SUM($I1076:V1076)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>X$5,$H1076/$G1076,$H1076-SUM($I1076:W1076)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>Y$5,$H1076/$G1076,$H1076-SUM($I1076:X1076)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>Z$5,$H1076/$G1076,$H1076-SUM($I1076:Y1076)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AA$5,$H1076/$G1076,$H1076-SUM($I1076:Z1076)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AB$5,$H1076/$G1076,$H1076-SUM($I1076:AA1076)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AC$5,$H1076/$G1076,$H1076-SUM($I1076:AB1076)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AD$5,$H1076/$G1076,$H1076-SUM($I1076:AC1076)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AE$5,$H1076/$G1076,$H1076-SUM($I1076:AD1076)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AF$5,$H1076/$G1076,$H1076-SUM($I1076:AE1076)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AG$5,$H1076/$G1076,$H1076-SUM($I1076:AF1076)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AH$5,$H1076/$G1076,$H1076-SUM($I1076:AG1076)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AI$5,$H1076/$G1076,$H1076-SUM($I1076:AH1076)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AJ$5,$H1076/$G1076,$H1076-SUM($I1076:AI1076)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AK$5,$H1076/$G1076,$H1076-SUM($I1076:AJ1076)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AL$5,$H1076/$G1076,$H1076-SUM($I1076:AK1076)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AM$5,$H1076/$G1076,$H1076-SUM($I1076:AL1076)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AN$5,$H1076/$G1076,$H1076-SUM($I1076:AM1076)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AO$5,$H1076/$G1076,$H1076-SUM($I1076:AN1076)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AP$5,$H1076/$G1076,$H1076-SUM($I1076:AO1076)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AQ$5,$H1076/$G1076,$H1076-SUM($I1076:AP1076)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AR$5,$H1076/$G1076,$H1076-SUM($I1076:AQ1076)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AS$5,$H1076/$G1076,$H1076-SUM($I1076:AR1076)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AT$5,$H1076/$G1076,$H1076-SUM($I1076:AS1076)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AU$5,$H1076/$G1076,$H1076-SUM($I1076:AT1076)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AV$5,$H1076/$G1076,$H1076-SUM($I1076:AU1076)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AW$5,$H1076/$G1076,$H1076-SUM($I1076:AV1076)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AX$5,$H1076/$G1076,$H1076-SUM($I1076:AW1076)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AY$5,$H1076/$G1076,$H1076-SUM($I1076:AX1076)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>AZ$5,$H1076/$G1076,$H1076-SUM($I1076:AY1076)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BA$5,$H1076/$G1076,$H1076-SUM($I1076:AZ1076)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BB$5,$H1076/$G1076,$H1076-SUM($I1076:BA1076)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BC$5,$H1076/$G1076,$H1076-SUM($I1076:BB1076)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BD$5,$H1076/$G1076,$H1076-SUM($I1076:BC1076)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BE$5,$H1076/$G1076,$H1076-SUM($I1076:BD1076)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BF$5,$H1076/$G1076,$H1076-SUM($I1076:BE1076)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BG$5,$H1076/$G1076,$H1076-SUM($I1076:BF1076)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BH$5,$H1076/$G1076,$H1076-SUM($I1076:BG1076)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BI$5,$H1076/$G1076,$H1076-SUM($I1076:BH1076)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BJ$5,$H1076/$G1076,$H1076-SUM($I1076:BI1076)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BK$5,$H1076/$G1076,$H1076-SUM($I1076:BJ1076)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BL$5,$H1076/$G1076,$H1076-SUM($I1076:BK1076)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BM$5,$H1076/$G1076,$H1076-SUM($I1076:BL1076)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BN$5,$H1076/$G1076,$H1076-SUM($I1076:BM1076)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BO$5,$H1076/$G1076,$H1076-SUM($I1076:BN1076)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BP$5,$H1076/$G1076,$H1076-SUM($I1076:BO1076)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BQ$5,$H1076/$G1076,$H1076-SUM($I1076:BP1076)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BR$5,$H1076/$G1076,$H1076-SUM($I1076:BQ1076)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BS$5,$H1076/$G1076,$H1076-SUM($I1076:BR1076)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BT$5,$H1076/$G1076,$H1076-SUM($I1076:BS1076)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BU$5,$H1076/$G1076,$H1076-SUM($I1076:BT1076)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BV$5,$H1076/$G1076,$H1076-SUM($I1076:BU1076)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BW$5,$H1076/$G1076,$H1076-SUM($I1076:BV1076)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BX$5,$H1076/$G1076,$H1076-SUM($I1076:BW1076)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BY$5,$H1076/$G1076,$H1076-SUM($I1076:BX1076)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>BZ$5,$H1076/$G1076,$H1076-SUM($I1076:BY1076)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>CA$5,$H1076/$G1076,$H1076-SUM($I1076:BZ1076)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>CB$5,$H1076/$G1076,$H1076-SUM($I1076:CA1076)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1076,$G1076=\"n/a\"),0,IF(SUM($D1076,$G1076+0.5)>CC$5,$H1076/$G1076,$H1076-SUM($I1076:CB1076)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>J$5,$H1077/$G1077,$H1077-SUM($I1077:I1077)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>K$5,$H1077/$G1077,$H1077-SUM($I1077:J1077)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>L$5,$H1077/$G1077,$H1077-SUM($I1077:K1077)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>M$5,$H1077/$G1077,$H1077-SUM($I1077:L1077)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>N$5,$H1077/$G1077,$H1077-SUM($I1077:M1077)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>O$5,$H1077/$G1077,$H1077-SUM($I1077:N1077)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>P$5,$H1077/$G1077,$H1077-SUM($I1077:O1077)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>Q$5,$H1077/$G1077,$H1077-SUM($I1077:P1077)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>R$5,$H1077/$G1077,$H1077-SUM($I1077:Q1077)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>S$5,$H1077/$G1077,$H1077-SUM($I1077:R1077)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>T$5,$H1077/$G1077,$H1077-SUM($I1077:S1077)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>U$5,$H1077/$G1077,$H1077-SUM($I1077:T1077)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>V$5,$H1077/$G1077,$H1077-SUM($I1077:U1077)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>W$5,$H1077/$G1077,$H1077-SUM($I1077:V1077)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>X$5,$H1077/$G1077,$H1077-SUM($I1077:W1077)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>Y$5,$H1077/$G1077,$H1077-SUM($I1077:X1077)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>Z$5,$H1077/$G1077,$H1077-SUM($I1077:Y1077)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AA$5,$H1077/$G1077,$H1077-SUM($I1077:Z1077)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AB$5,$H1077/$G1077,$H1077-SUM($I1077:AA1077)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AC$5,$H1077/$G1077,$H1077-SUM($I1077:AB1077)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AD$5,$H1077/$G1077,$H1077-SUM($I1077:AC1077)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AE$5,$H1077/$G1077,$H1077-SUM($I1077:AD1077)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AF$5,$H1077/$G1077,$H1077-SUM($I1077:AE1077)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AG$5,$H1077/$G1077,$H1077-SUM($I1077:AF1077)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AH$5,$H1077/$G1077,$H1077-SUM($I1077:AG1077)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AI$5,$H1077/$G1077,$H1077-SUM($I1077:AH1077)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AJ$5,$H1077/$G1077,$H1077-SUM($I1077:AI1077)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AK$5,$H1077/$G1077,$H1077-SUM($I1077:AJ1077)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AL$5,$H1077/$G1077,$H1077-SUM($I1077:AK1077)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AM$5,$H1077/$G1077,$H1077-SUM($I1077:AL1077)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AN$5,$H1077/$G1077,$H1077-SUM($I1077:AM1077)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AO$5,$H1077/$G1077,$H1077-SUM($I1077:AN1077)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AP$5,$H1077/$G1077,$H1077-SUM($I1077:AO1077)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AQ$5,$H1077/$G1077,$H1077-SUM($I1077:AP1077)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AR$5,$H1077/$G1077,$H1077-SUM($I1077:AQ1077)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AS$5,$H1077/$G1077,$H1077-SUM($I1077:AR1077)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AT$5,$H1077/$G1077,$H1077-SUM($I1077:AS1077)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AU$5,$H1077/$G1077,$H1077-SUM($I1077:AT1077)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AV$5,$H1077/$G1077,$H1077-SUM($I1077:AU1077)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AW$5,$H1077/$G1077,$H1077-SUM($I1077:AV1077)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AX$5,$H1077/$G1077,$H1077-SUM($I1077:AW1077)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AY$5,$H1077/$G1077,$H1077-SUM($I1077:AX1077)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>AZ$5,$H1077/$G1077,$H1077-SUM($I1077:AY1077)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BA$5,$H1077/$G1077,$H1077-SUM($I1077:AZ1077)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BB$5,$H1077/$G1077,$H1077-SUM($I1077:BA1077)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BC$5,$H1077/$G1077,$H1077-SUM($I1077:BB1077)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BD$5,$H1077/$G1077,$H1077-SUM($I1077:BC1077)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BE$5,$H1077/$G1077,$H1077-SUM($I1077:BD1077)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BF$5,$H1077/$G1077,$H1077-SUM($I1077:BE1077)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BG$5,$H1077/$G1077,$H1077-SUM($I1077:BF1077)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BH$5,$H1077/$G1077,$H1077-SUM($I1077:BG1077)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BI$5,$H1077/$G1077,$H1077-SUM($I1077:BH1077)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BJ$5,$H1077/$G1077,$H1077-SUM($I1077:BI1077)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BK$5,$H1077/$G1077,$H1077-SUM($I1077:BJ1077)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BL$5,$H1077/$G1077,$H1077-SUM($I1077:BK1077)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BM$5,$H1077/$G1077,$H1077-SUM($I1077:BL1077)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BN$5,$H1077/$G1077,$H1077-SUM($I1077:BM1077)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BO$5,$H1077/$G1077,$H1077-SUM($I1077:BN1077)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BP$5,$H1077/$G1077,$H1077-SUM($I1077:BO1077)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BQ$5,$H1077/$G1077,$H1077-SUM($I1077:BP1077)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BR$5,$H1077/$G1077,$H1077-SUM($I1077:BQ1077)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BS$5,$H1077/$G1077,$H1077-SUM($I1077:BR1077)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BT$5,$H1077/$G1077,$H1077-SUM($I1077:BS1077)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BU$5,$H1077/$G1077,$H1077-SUM($I1077:BT1077)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BV$5,$H1077/$G1077,$H1077-SUM($I1077:BU1077)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BW$5,$H1077/$G1077,$H1077-SUM($I1077:BV1077)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BX$5,$H1077/$G1077,$H1077-SUM($I1077:BW1077)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BY$5,$H1077/$G1077,$H1077-SUM($I1077:BX1077)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>BZ$5,$H1077/$G1077,$H1077-SUM($I1077:BY1077)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>CA$5,$H1077/$G1077,$H1077-SUM($I1077:BZ1077)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>CB$5,$H1077/$G1077,$H1077-SUM($I1077:CA1077)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1077,$G1077=\"n/a\"),0,IF(SUM($D1077,$G1077+0.5)>CC$5,$H1077/$G1077,$H1077-SUM($I1077:CB1077)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>J$5,$H1078/$G1078,$H1078-SUM($I1078:I1078)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>K$5,$H1078/$G1078,$H1078-SUM($I1078:J1078)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>L$5,$H1078/$G1078,$H1078-SUM($I1078:K1078)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>M$5,$H1078/$G1078,$H1078-SUM($I1078:L1078)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>N$5,$H1078/$G1078,$H1078-SUM($I1078:M1078)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>O$5,$H1078/$G1078,$H1078-SUM($I1078:N1078)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>P$5,$H1078/$G1078,$H1078-SUM($I1078:O1078)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>Q$5,$H1078/$G1078,$H1078-SUM($I1078:P1078)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>R$5,$H1078/$G1078,$H1078-SUM($I1078:Q1078)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>S$5,$H1078/$G1078,$H1078-SUM($I1078:R1078)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>T$5,$H1078/$G1078,$H1078-SUM($I1078:S1078)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>U$5,$H1078/$G1078,$H1078-SUM($I1078:T1078)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>V$5,$H1078/$G1078,$H1078-SUM($I1078:U1078)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>W$5,$H1078/$G1078,$H1078-SUM($I1078:V1078)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>X$5,$H1078/$G1078,$H1078-SUM($I1078:W1078)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>Y$5,$H1078/$G1078,$H1078-SUM($I1078:X1078)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>Z$5,$H1078/$G1078,$H1078-SUM($I1078:Y1078)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AA$5,$H1078/$G1078,$H1078-SUM($I1078:Z1078)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AB$5,$H1078/$G1078,$H1078-SUM($I1078:AA1078)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AC$5,$H1078/$G1078,$H1078-SUM($I1078:AB1078)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AD$5,$H1078/$G1078,$H1078-SUM($I1078:AC1078)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AE$5,$H1078/$G1078,$H1078-SUM($I1078:AD1078)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AF$5,$H1078/$G1078,$H1078-SUM($I1078:AE1078)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AG$5,$H1078/$G1078,$H1078-SUM($I1078:AF1078)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AH$5,$H1078/$G1078,$H1078-SUM($I1078:AG1078)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AI$5,$H1078/$G1078,$H1078-SUM($I1078:AH1078)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AJ$5,$H1078/$G1078,$H1078-SUM($I1078:AI1078)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AK$5,$H1078/$G1078,$H1078-SUM($I1078:AJ1078)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AL$5,$H1078/$G1078,$H1078-SUM($I1078:AK1078)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AM$5,$H1078/$G1078,$H1078-SUM($I1078:AL1078)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AN$5,$H1078/$G1078,$H1078-SUM($I1078:AM1078)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AO$5,$H1078/$G1078,$H1078-SUM($I1078:AN1078)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AP$5,$H1078/$G1078,$H1078-SUM($I1078:AO1078)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AQ$5,$H1078/$G1078,$H1078-SUM($I1078:AP1078)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AR$5,$H1078/$G1078,$H1078-SUM($I1078:AQ1078)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AS$5,$H1078/$G1078,$H1078-SUM($I1078:AR1078)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AT$5,$H1078/$G1078,$H1078-SUM($I1078:AS1078)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AU$5,$H1078/$G1078,$H1078-SUM($I1078:AT1078)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AV$5,$H1078/$G1078,$H1078-SUM($I1078:AU1078)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AW$5,$H1078/$G1078,$H1078-SUM($I1078:AV1078)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AX$5,$H1078/$G1078,$H1078-SUM($I1078:AW1078)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AY$5,$H1078/$G1078,$H1078-SUM($I1078:AX1078)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>AZ$5,$H1078/$G1078,$H1078-SUM($I1078:AY1078)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BA$5,$H1078/$G1078,$H1078-SUM($I1078:AZ1078)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BB$5,$H1078/$G1078,$H1078-SUM($I1078:BA1078)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BC$5,$H1078/$G1078,$H1078-SUM($I1078:BB1078)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BD$5,$H1078/$G1078,$H1078-SUM($I1078:BC1078)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BE$5,$H1078/$G1078,$H1078-SUM($I1078:BD1078)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BF$5,$H1078/$G1078,$H1078-SUM($I1078:BE1078)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BG$5,$H1078/$G1078,$H1078-SUM($I1078:BF1078)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BH$5,$H1078/$G1078,$H1078-SUM($I1078:BG1078)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BI$5,$H1078/$G1078,$H1078-SUM($I1078:BH1078)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BJ$5,$H1078/$G1078,$H1078-SUM($I1078:BI1078)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BK$5,$H1078/$G1078,$H1078-SUM($I1078:BJ1078)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BL$5,$H1078/$G1078,$H1078-SUM($I1078:BK1078)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BM$5,$H1078/$G1078,$H1078-SUM($I1078:BL1078)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BN$5,$H1078/$G1078,$H1078-SUM($I1078:BM1078)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BO$5,$H1078/$G1078,$H1078-SUM($I1078:BN1078)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BP$5,$H1078/$G1078,$H1078-SUM($I1078:BO1078)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BQ$5,$H1078/$G1078,$H1078-SUM($I1078:BP1078)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BR$5,$H1078/$G1078,$H1078-SUM($I1078:BQ1078)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BS$5,$H1078/$G1078,$H1078-SUM($I1078:BR1078)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BT$5,$H1078/$G1078,$H1078-SUM($I1078:BS1078)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BU$5,$H1078/$G1078,$H1078-SUM($I1078:BT1078)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BV$5,$H1078/$G1078,$H1078-SUM($I1078:BU1078)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BW$5,$H1078/$G1078,$H1078-SUM($I1078:BV1078)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BX$5,$H1078/$G1078,$H1078-SUM($I1078:BW1078)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BY$5,$H1078/$G1078,$H1078-SUM($I1078:BX1078)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>BZ$5,$H1078/$G1078,$H1078-SUM($I1078:BY1078)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>CA$5,$H1078/$G1078,$H1078-SUM($I1078:BZ1078)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>CB$5,$H1078/$G1078,$H1078-SUM($I1078:CA1078)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1078,$G1078=\"n/a\"),0,IF(SUM($D1078,$G1078+0.5)>CC$5,$H1078/$G1078,$H1078-SUM($I1078:CB1078)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>J$5,$H1079/$G1079,$H1079-SUM($I1079:I1079)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>K$5,$H1079/$G1079,$H1079-SUM($I1079:J1079)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>L$5,$H1079/$G1079,$H1079-SUM($I1079:K1079)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>M$5,$H1079/$G1079,$H1079-SUM($I1079:L1079)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>N$5,$H1079/$G1079,$H1079-SUM($I1079:M1079)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>O$5,$H1079/$G1079,$H1079-SUM($I1079:N1079)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>P$5,$H1079/$G1079,$H1079-SUM($I1079:O1079)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>Q$5,$H1079/$G1079,$H1079-SUM($I1079:P1079)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>R$5,$H1079/$G1079,$H1079-SUM($I1079:Q1079)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>S$5,$H1079/$G1079,$H1079-SUM($I1079:R1079)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>T$5,$H1079/$G1079,$H1079-SUM($I1079:S1079)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>U$5,$H1079/$G1079,$H1079-SUM($I1079:T1079)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>V$5,$H1079/$G1079,$H1079-SUM($I1079:U1079)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>W$5,$H1079/$G1079,$H1079-SUM($I1079:V1079)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>X$5,$H1079/$G1079,$H1079-SUM($I1079:W1079)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>Y$5,$H1079/$G1079,$H1079-SUM($I1079:X1079)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>Z$5,$H1079/$G1079,$H1079-SUM($I1079:Y1079)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AA$5,$H1079/$G1079,$H1079-SUM($I1079:Z1079)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AB$5,$H1079/$G1079,$H1079-SUM($I1079:AA1079)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AC$5,$H1079/$G1079,$H1079-SUM($I1079:AB1079)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AD$5,$H1079/$G1079,$H1079-SUM($I1079:AC1079)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AE$5,$H1079/$G1079,$H1079-SUM($I1079:AD1079)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AF$5,$H1079/$G1079,$H1079-SUM($I1079:AE1079)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AG$5,$H1079/$G1079,$H1079-SUM($I1079:AF1079)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AH$5,$H1079/$G1079,$H1079-SUM($I1079:AG1079)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AI$5,$H1079/$G1079,$H1079-SUM($I1079:AH1079)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AJ$5,$H1079/$G1079,$H1079-SUM($I1079:AI1079)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AK$5,$H1079/$G1079,$H1079-SUM($I1079:AJ1079)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AL$5,$H1079/$G1079,$H1079-SUM($I1079:AK1079)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AM$5,$H1079/$G1079,$H1079-SUM($I1079:AL1079)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AN$5,$H1079/$G1079,$H1079-SUM($I1079:AM1079)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AO$5,$H1079/$G1079,$H1079-SUM($I1079:AN1079)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AP$5,$H1079/$G1079,$H1079-SUM($I1079:AO1079)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AQ$5,$H1079/$G1079,$H1079-SUM($I1079:AP1079)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AR$5,$H1079/$G1079,$H1079-SUM($I1079:AQ1079)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AS$5,$H1079/$G1079,$H1079-SUM($I1079:AR1079)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AT$5,$H1079/$G1079,$H1079-SUM($I1079:AS1079)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AU$5,$H1079/$G1079,$H1079-SUM($I1079:AT1079)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AV$5,$H1079/$G1079,$H1079-SUM($I1079:AU1079)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AW$5,$H1079/$G1079,$H1079-SUM($I1079:AV1079)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AX$5,$H1079/$G1079,$H1079-SUM($I1079:AW1079)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AY$5,$H1079/$G1079,$H1079-SUM($I1079:AX1079)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>AZ$5,$H1079/$G1079,$H1079-SUM($I1079:AY1079)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BA$5,$H1079/$G1079,$H1079-SUM($I1079:AZ1079)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BB$5,$H1079/$G1079,$H1079-SUM($I1079:BA1079)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BC$5,$H1079/$G1079,$H1079-SUM($I1079:BB1079)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BD$5,$H1079/$G1079,$H1079-SUM($I1079:BC1079)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BE$5,$H1079/$G1079,$H1079-SUM($I1079:BD1079)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BF$5,$H1079/$G1079,$H1079-SUM($I1079:BE1079)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BG$5,$H1079/$G1079,$H1079-SUM($I1079:BF1079)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BH$5,$H1079/$G1079,$H1079-SUM($I1079:BG1079)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BI$5,$H1079/$G1079,$H1079-SUM($I1079:BH1079)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BJ$5,$H1079/$G1079,$H1079-SUM($I1079:BI1079)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BK$5,$H1079/$G1079,$H1079-SUM($I1079:BJ1079)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BL$5,$H1079/$G1079,$H1079-SUM($I1079:BK1079)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BM$5,$H1079/$G1079,$H1079-SUM($I1079:BL1079)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BN$5,$H1079/$G1079,$H1079-SUM($I1079:BM1079)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BO$5,$H1079/$G1079,$H1079-SUM($I1079:BN1079)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BP$5,$H1079/$G1079,$H1079-SUM($I1079:BO1079)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BQ$5,$H1079/$G1079,$H1079-SUM($I1079:BP1079)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BR$5,$H1079/$G1079,$H1079-SUM($I1079:BQ1079)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BS$5,$H1079/$G1079,$H1079-SUM($I1079:BR1079)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BT$5,$H1079/$G1079,$H1079-SUM($I1079:BS1079)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BU$5,$H1079/$G1079,$H1079-SUM($I1079:BT1079)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BV$5,$H1079/$G1079,$H1079-SUM($I1079:BU1079)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BW$5,$H1079/$G1079,$H1079-SUM($I1079:BV1079)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BX$5,$H1079/$G1079,$H1079-SUM($I1079:BW1079)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BY$5,$H1079/$G1079,$H1079-SUM($I1079:BX1079)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>BZ$5,$H1079/$G1079,$H1079-SUM($I1079:BY1079)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>CA$5,$H1079/$G1079,$H1079-SUM($I1079:BZ1079)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>CB$5,$H1079/$G1079,$H1079-SUM($I1079:CA1079)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1079,$G1079=\"n/a\"),0,IF(SUM($D1079,$G1079+0.5)>CC$5,$H1079/$G1079,$H1079-SUM($I1079:CB1079)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>J$5,$H1080/$G1080,$H1080-SUM($I1080:I1080)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>K$5,$H1080/$G1080,$H1080-SUM($I1080:J1080)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>L$5,$H1080/$G1080,$H1080-SUM($I1080:K1080)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>M$5,$H1080/$G1080,$H1080-SUM($I1080:L1080)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>N$5,$H1080/$G1080,$H1080-SUM($I1080:M1080)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>O$5,$H1080/$G1080,$H1080-SUM($I1080:N1080)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>P$5,$H1080/$G1080,$H1080-SUM($I1080:O1080)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>Q$5,$H1080/$G1080,$H1080-SUM($I1080:P1080)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>R$5,$H1080/$G1080,$H1080-SUM($I1080:Q1080)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>S$5,$H1080/$G1080,$H1080-SUM($I1080:R1080)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>T$5,$H1080/$G1080,$H1080-SUM($I1080:S1080)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>U$5,$H1080/$G1080,$H1080-SUM($I1080:T1080)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>V$5,$H1080/$G1080,$H1080-SUM($I1080:U1080)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>W$5,$H1080/$G1080,$H1080-SUM($I1080:V1080)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>X$5,$H1080/$G1080,$H1080-SUM($I1080:W1080)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>Y$5,$H1080/$G1080,$H1080-SUM($I1080:X1080)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>Z$5,$H1080/$G1080,$H1080-SUM($I1080:Y1080)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AA$5,$H1080/$G1080,$H1080-SUM($I1080:Z1080)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AB$5,$H1080/$G1080,$H1080-SUM($I1080:AA1080)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AC$5,$H1080/$G1080,$H1080-SUM($I1080:AB1080)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AD$5,$H1080/$G1080,$H1080-SUM($I1080:AC1080)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AE$5,$H1080/$G1080,$H1080-SUM($I1080:AD1080)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AF$5,$H1080/$G1080,$H1080-SUM($I1080:AE1080)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AG$5,$H1080/$G1080,$H1080-SUM($I1080:AF1080)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AH$5,$H1080/$G1080,$H1080-SUM($I1080:AG1080)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AI$5,$H1080/$G1080,$H1080-SUM($I1080:AH1080)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AJ$5,$H1080/$G1080,$H1080-SUM($I1080:AI1080)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AK$5,$H1080/$G1080,$H1080-SUM($I1080:AJ1080)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AL$5,$H1080/$G1080,$H1080-SUM($I1080:AK1080)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AM$5,$H1080/$G1080,$H1080-SUM($I1080:AL1080)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AN$5,$H1080/$G1080,$H1080-SUM($I1080:AM1080)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AO$5,$H1080/$G1080,$H1080-SUM($I1080:AN1080)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AP$5,$H1080/$G1080,$H1080-SUM($I1080:AO1080)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AQ$5,$H1080/$G1080,$H1080-SUM($I1080:AP1080)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AR$5,$H1080/$G1080,$H1080-SUM($I1080:AQ1080)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AS$5,$H1080/$G1080,$H1080-SUM($I1080:AR1080)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AT$5,$H1080/$G1080,$H1080-SUM($I1080:AS1080)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AU$5,$H1080/$G1080,$H1080-SUM($I1080:AT1080)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AV$5,$H1080/$G1080,$H1080-SUM($I1080:AU1080)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AW$5,$H1080/$G1080,$H1080-SUM($I1080:AV1080)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AX$5,$H1080/$G1080,$H1080-SUM($I1080:AW1080)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AY$5,$H1080/$G1080,$H1080-SUM($I1080:AX1080)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>AZ$5,$H1080/$G1080,$H1080-SUM($I1080:AY1080)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BA$5,$H1080/$G1080,$H1080-SUM($I1080:AZ1080)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BB$5,$H1080/$G1080,$H1080-SUM($I1080:BA1080)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BC$5,$H1080/$G1080,$H1080-SUM($I1080:BB1080)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BD$5,$H1080/$G1080,$H1080-SUM($I1080:BC1080)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BE$5,$H1080/$G1080,$H1080-SUM($I1080:BD1080)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BF$5,$H1080/$G1080,$H1080-SUM($I1080:BE1080)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BG$5,$H1080/$G1080,$H1080-SUM($I1080:BF1080)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BH$5,$H1080/$G1080,$H1080-SUM($I1080:BG1080)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BI$5,$H1080/$G1080,$H1080-SUM($I1080:BH1080)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BJ$5,$H1080/$G1080,$H1080-SUM($I1080:BI1080)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BK$5,$H1080/$G1080,$H1080-SUM($I1080:BJ1080)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BL$5,$H1080/$G1080,$H1080-SUM($I1080:BK1080)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BM$5,$H1080/$G1080,$H1080-SUM($I1080:BL1080)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BN$5,$H1080/$G1080,$H1080-SUM($I1080:BM1080)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BO$5,$H1080/$G1080,$H1080-SUM($I1080:BN1080)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BP$5,$H1080/$G1080,$H1080-SUM($I1080:BO1080)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BQ$5,$H1080/$G1080,$H1080-SUM($I1080:BP1080)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BR$5,$H1080/$G1080,$H1080-SUM($I1080:BQ1080)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BS$5,$H1080/$G1080,$H1080-SUM($I1080:BR1080)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BT$5,$H1080/$G1080,$H1080-SUM($I1080:BS1080)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BU$5,$H1080/$G1080,$H1080-SUM($I1080:BT1080)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BV$5,$H1080/$G1080,$H1080-SUM($I1080:BU1080)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BW$5,$H1080/$G1080,$H1080-SUM($I1080:BV1080)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BX$5,$H1080/$G1080,$H1080-SUM($I1080:BW1080)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BY$5,$H1080/$G1080,$H1080-SUM($I1080:BX1080)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>BZ$5,$H1080/$G1080,$H1080-SUM($I1080:BY1080)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>CA$5,$H1080/$G1080,$H1080-SUM($I1080:BZ1080)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>CB$5,$H1080/$G1080,$H1080-SUM($I1080:CA1080)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1080,$G1080=\"n/a\"),0,IF(SUM($D1080,$G1080+0.5)>CC$5,$H1080/$G1080,$H1080-SUM($I1080:CB1080)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>J$5,$H1081/$G1081,$H1081-SUM($I1081:I1081)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>K$5,$H1081/$G1081,$H1081-SUM($I1081:J1081)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>L$5,$H1081/$G1081,$H1081-SUM($I1081:K1081)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>M$5,$H1081/$G1081,$H1081-SUM($I1081:L1081)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>N$5,$H1081/$G1081,$H1081-SUM($I1081:M1081)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>O$5,$H1081/$G1081,$H1081-SUM($I1081:N1081)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>P$5,$H1081/$G1081,$H1081-SUM($I1081:O1081)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>Q$5,$H1081/$G1081,$H1081-SUM($I1081:P1081)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>R$5,$H1081/$G1081,$H1081-SUM($I1081:Q1081)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>S$5,$H1081/$G1081,$H1081-SUM($I1081:R1081)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>T$5,$H1081/$G1081,$H1081-SUM($I1081:S1081)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>U$5,$H1081/$G1081,$H1081-SUM($I1081:T1081)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>V$5,$H1081/$G1081,$H1081-SUM($I1081:U1081)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>W$5,$H1081/$G1081,$H1081-SUM($I1081:V1081)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>X$5,$H1081/$G1081,$H1081-SUM($I1081:W1081)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>Y$5,$H1081/$G1081,$H1081-SUM($I1081:X1081)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>Z$5,$H1081/$G1081,$H1081-SUM($I1081:Y1081)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AA$5,$H1081/$G1081,$H1081-SUM($I1081:Z1081)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AB$5,$H1081/$G1081,$H1081-SUM($I1081:AA1081)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AC$5,$H1081/$G1081,$H1081-SUM($I1081:AB1081)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AD$5,$H1081/$G1081,$H1081-SUM($I1081:AC1081)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AE$5,$H1081/$G1081,$H1081-SUM($I1081:AD1081)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AF$5,$H1081/$G1081,$H1081-SUM($I1081:AE1081)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AG$5,$H1081/$G1081,$H1081-SUM($I1081:AF1081)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AH$5,$H1081/$G1081,$H1081-SUM($I1081:AG1081)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AI$5,$H1081/$G1081,$H1081-SUM($I1081:AH1081)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AJ$5,$H1081/$G1081,$H1081-SUM($I1081:AI1081)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AK$5,$H1081/$G1081,$H1081-SUM($I1081:AJ1081)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AL$5,$H1081/$G1081,$H1081-SUM($I1081:AK1081)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AM$5,$H1081/$G1081,$H1081-SUM($I1081:AL1081)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AN$5,$H1081/$G1081,$H1081-SUM($I1081:AM1081)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AO$5,$H1081/$G1081,$H1081-SUM($I1081:AN1081)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AP$5,$H1081/$G1081,$H1081-SUM($I1081:AO1081)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AQ$5,$H1081/$G1081,$H1081-SUM($I1081:AP1081)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AR$5,$H1081/$G1081,$H1081-SUM($I1081:AQ1081)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AS$5,$H1081/$G1081,$H1081-SUM($I1081:AR1081)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AT$5,$H1081/$G1081,$H1081-SUM($I1081:AS1081)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AU$5,$H1081/$G1081,$H1081-SUM($I1081:AT1081)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AV$5,$H1081/$G1081,$H1081-SUM($I1081:AU1081)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AW$5,$H1081/$G1081,$H1081-SUM($I1081:AV1081)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AX$5,$H1081/$G1081,$H1081-SUM($I1081:AW1081)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AY$5,$H1081/$G1081,$H1081-SUM($I1081:AX1081)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>AZ$5,$H1081/$G1081,$H1081-SUM($I1081:AY1081)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BA$5,$H1081/$G1081,$H1081-SUM($I1081:AZ1081)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BB$5,$H1081/$G1081,$H1081-SUM($I1081:BA1081)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BC$5,$H1081/$G1081,$H1081-SUM($I1081:BB1081)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BD$5,$H1081/$G1081,$H1081-SUM($I1081:BC1081)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BE$5,$H1081/$G1081,$H1081-SUM($I1081:BD1081)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BF$5,$H1081/$G1081,$H1081-SUM($I1081:BE1081)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BG$5,$H1081/$G1081,$H1081-SUM($I1081:BF1081)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BH$5,$H1081/$G1081,$H1081-SUM($I1081:BG1081)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BI$5,$H1081/$G1081,$H1081-SUM($I1081:BH1081)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BJ$5,$H1081/$G1081,$H1081-SUM($I1081:BI1081)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BK$5,$H1081/$G1081,$H1081-SUM($I1081:BJ1081)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BL$5,$H1081/$G1081,$H1081-SUM($I1081:BK1081)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BM$5,$H1081/$G1081,$H1081-SUM($I1081:BL1081)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BN$5,$H1081/$G1081,$H1081-SUM($I1081:BM1081)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BO$5,$H1081/$G1081,$H1081-SUM($I1081:BN1081)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BP$5,$H1081/$G1081,$H1081-SUM($I1081:BO1081)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BQ$5,$H1081/$G1081,$H1081-SUM($I1081:BP1081)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BR$5,$H1081/$G1081,$H1081-SUM($I1081:BQ1081)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BS$5,$H1081/$G1081,$H1081-SUM($I1081:BR1081)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BT$5,$H1081/$G1081,$H1081-SUM($I1081:BS1081)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BU$5,$H1081/$G1081,$H1081-SUM($I1081:BT1081)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BV$5,$H1081/$G1081,$H1081-SUM($I1081:BU1081)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BW$5,$H1081/$G1081,$H1081-SUM($I1081:BV1081)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BX$5,$H1081/$G1081,$H1081-SUM($I1081:BW1081)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BY$5,$H1081/$G1081,$H1081-SUM($I1081:BX1081)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>BZ$5,$H1081/$G1081,$H1081-SUM($I1081:BY1081)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>CA$5,$H1081/$G1081,$H1081-SUM($I1081:BZ1081)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>CB$5,$H1081/$G1081,$H1081-SUM($I1081:CA1081)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1081,$G1081=\"n/a\"),0,IF(SUM($D1081,$G1081+0.5)>CC$5,$H1081/$G1081,$H1081-SUM($I1081:CB1081)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>J$5,$H1082/$G1082,$H1082-SUM($I1082:I1082)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>K$5,$H1082/$G1082,$H1082-SUM($I1082:J1082)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>L$5,$H1082/$G1082,$H1082-SUM($I1082:K1082)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>M$5,$H1082/$G1082,$H1082-SUM($I1082:L1082)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>N$5,$H1082/$G1082,$H1082-SUM($I1082:M1082)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>O$5,$H1082/$G1082,$H1082-SUM($I1082:N1082)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>P$5,$H1082/$G1082,$H1082-SUM($I1082:O1082)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>Q$5,$H1082/$G1082,$H1082-SUM($I1082:P1082)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>R$5,$H1082/$G1082,$H1082-SUM($I1082:Q1082)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>S$5,$H1082/$G1082,$H1082-SUM($I1082:R1082)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>T$5,$H1082/$G1082,$H1082-SUM($I1082:S1082)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>U$5,$H1082/$G1082,$H1082-SUM($I1082:T1082)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>V$5,$H1082/$G1082,$H1082-SUM($I1082:U1082)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>W$5,$H1082/$G1082,$H1082-SUM($I1082:V1082)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>X$5,$H1082/$G1082,$H1082-SUM($I1082:W1082)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>Y$5,$H1082/$G1082,$H1082-SUM($I1082:X1082)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>Z$5,$H1082/$G1082,$H1082-SUM($I1082:Y1082)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AA$5,$H1082/$G1082,$H1082-SUM($I1082:Z1082)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AB$5,$H1082/$G1082,$H1082-SUM($I1082:AA1082)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AC$5,$H1082/$G1082,$H1082-SUM($I1082:AB1082)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AD$5,$H1082/$G1082,$H1082-SUM($I1082:AC1082)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AE$5,$H1082/$G1082,$H1082-SUM($I1082:AD1082)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AF$5,$H1082/$G1082,$H1082-SUM($I1082:AE1082)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AG$5,$H1082/$G1082,$H1082-SUM($I1082:AF1082)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AH$5,$H1082/$G1082,$H1082-SUM($I1082:AG1082)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AI$5,$H1082/$G1082,$H1082-SUM($I1082:AH1082)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AJ$5,$H1082/$G1082,$H1082-SUM($I1082:AI1082)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AK$5,$H1082/$G1082,$H1082-SUM($I1082:AJ1082)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AL$5,$H1082/$G1082,$H1082-SUM($I1082:AK1082)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AM$5,$H1082/$G1082,$H1082-SUM($I1082:AL1082)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AN$5,$H1082/$G1082,$H1082-SUM($I1082:AM1082)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AO$5,$H1082/$G1082,$H1082-SUM($I1082:AN1082)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AP$5,$H1082/$G1082,$H1082-SUM($I1082:AO1082)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AQ$5,$H1082/$G1082,$H1082-SUM($I1082:AP1082)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AR$5,$H1082/$G1082,$H1082-SUM($I1082:AQ1082)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AS$5,$H1082/$G1082,$H1082-SUM($I1082:AR1082)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AT$5,$H1082/$G1082,$H1082-SUM($I1082:AS1082)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AU$5,$H1082/$G1082,$H1082-SUM($I1082:AT1082)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AV$5,$H1082/$G1082,$H1082-SUM($I1082:AU1082)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AW$5,$H1082/$G1082,$H1082-SUM($I1082:AV1082)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AX$5,$H1082/$G1082,$H1082-SUM($I1082:AW1082)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AY$5,$H1082/$G1082,$H1082-SUM($I1082:AX1082)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>AZ$5,$H1082/$G1082,$H1082-SUM($I1082:AY1082)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BA$5,$H1082/$G1082,$H1082-SUM($I1082:AZ1082)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BB$5,$H1082/$G1082,$H1082-SUM($I1082:BA1082)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BC$5,$H1082/$G1082,$H1082-SUM($I1082:BB1082)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BD$5,$H1082/$G1082,$H1082-SUM($I1082:BC1082)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BE$5,$H1082/$G1082,$H1082-SUM($I1082:BD1082)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BF$5,$H1082/$G1082,$H1082-SUM($I1082:BE1082)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BG$5,$H1082/$G1082,$H1082-SUM($I1082:BF1082)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BH$5,$H1082/$G1082,$H1082-SUM($I1082:BG1082)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BI$5,$H1082/$G1082,$H1082-SUM($I1082:BH1082)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BJ$5,$H1082/$G1082,$H1082-SUM($I1082:BI1082)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BK$5,$H1082/$G1082,$H1082-SUM($I1082:BJ1082)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BL$5,$H1082/$G1082,$H1082-SUM($I1082:BK1082)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BM$5,$H1082/$G1082,$H1082-SUM($I1082:BL1082)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BN$5,$H1082/$G1082,$H1082-SUM($I1082:BM1082)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BO$5,$H1082/$G1082,$H1082-SUM($I1082:BN1082)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BP$5,$H1082/$G1082,$H1082-SUM($I1082:BO1082)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BQ$5,$H1082/$G1082,$H1082-SUM($I1082:BP1082)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BR$5,$H1082/$G1082,$H1082-SUM($I1082:BQ1082)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BS$5,$H1082/$G1082,$H1082-SUM($I1082:BR1082)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BT$5,$H1082/$G1082,$H1082-SUM($I1082:BS1082)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BU$5,$H1082/$G1082,$H1082-SUM($I1082:BT1082)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BV$5,$H1082/$G1082,$H1082-SUM($I1082:BU1082)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BW$5,$H1082/$G1082,$H1082-SUM($I1082:BV1082)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BX$5,$H1082/$G1082,$H1082-SUM($I1082:BW1082)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BY$5,$H1082/$G1082,$H1082-SUM($I1082:BX1082)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>BZ$5,$H1082/$G1082,$H1082-SUM($I1082:BY1082)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>CA$5,$H1082/$G1082,$H1082-SUM($I1082:BZ1082)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>CB$5,$H1082/$G1082,$H1082-SUM($I1082:CA1082)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1082,$G1082=\"n/a\"),0,IF(SUM($D1082,$G1082+0.5)>CC$5,$H1082/$G1082,$H1082-SUM($I1082:CB1082)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>J$5,$H1083/$G1083,$H1083-SUM($I1083:I1083)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>K$5,$H1083/$G1083,$H1083-SUM($I1083:J1083)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>L$5,$H1083/$G1083,$H1083-SUM($I1083:K1083)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>M$5,$H1083/$G1083,$H1083-SUM($I1083:L1083)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>N$5,$H1083/$G1083,$H1083-SUM($I1083:M1083)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>O$5,$H1083/$G1083,$H1083-SUM($I1083:N1083)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>P$5,$H1083/$G1083,$H1083-SUM($I1083:O1083)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>Q$5,$H1083/$G1083,$H1083-SUM($I1083:P1083)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>R$5,$H1083/$G1083,$H1083-SUM($I1083:Q1083)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>S$5,$H1083/$G1083,$H1083-SUM($I1083:R1083)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>T$5,$H1083/$G1083,$H1083-SUM($I1083:S1083)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>U$5,$H1083/$G1083,$H1083-SUM($I1083:T1083)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>V$5,$H1083/$G1083,$H1083-SUM($I1083:U1083)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>W$5,$H1083/$G1083,$H1083-SUM($I1083:V1083)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>X$5,$H1083/$G1083,$H1083-SUM($I1083:W1083)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>Y$5,$H1083/$G1083,$H1083-SUM($I1083:X1083)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>Z$5,$H1083/$G1083,$H1083-SUM($I1083:Y1083)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AA$5,$H1083/$G1083,$H1083-SUM($I1083:Z1083)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AB$5,$H1083/$G1083,$H1083-SUM($I1083:AA1083)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AC$5,$H1083/$G1083,$H1083-SUM($I1083:AB1083)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AD$5,$H1083/$G1083,$H1083-SUM($I1083:AC1083)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AE$5,$H1083/$G1083,$H1083-SUM($I1083:AD1083)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AF$5,$H1083/$G1083,$H1083-SUM($I1083:AE1083)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AG$5,$H1083/$G1083,$H1083-SUM($I1083:AF1083)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AH$5,$H1083/$G1083,$H1083-SUM($I1083:AG1083)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AI$5,$H1083/$G1083,$H1083-SUM($I1083:AH1083)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AJ$5,$H1083/$G1083,$H1083-SUM($I1083:AI1083)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AK$5,$H1083/$G1083,$H1083-SUM($I1083:AJ1083)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AL$5,$H1083/$G1083,$H1083-SUM($I1083:AK1083)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AM$5,$H1083/$G1083,$H1083-SUM($I1083:AL1083)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AN$5,$H1083/$G1083,$H1083-SUM($I1083:AM1083)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AO$5,$H1083/$G1083,$H1083-SUM($I1083:AN1083)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AP$5,$H1083/$G1083,$H1083-SUM($I1083:AO1083)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AQ$5,$H1083/$G1083,$H1083-SUM($I1083:AP1083)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AR$5,$H1083/$G1083,$H1083-SUM($I1083:AQ1083)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AS$5,$H1083/$G1083,$H1083-SUM($I1083:AR1083)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AT$5,$H1083/$G1083,$H1083-SUM($I1083:AS1083)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AU$5,$H1083/$G1083,$H1083-SUM($I1083:AT1083)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AV$5,$H1083/$G1083,$H1083-SUM($I1083:AU1083)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AW$5,$H1083/$G1083,$H1083-SUM($I1083:AV1083)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AX$5,$H1083/$G1083,$H1083-SUM($I1083:AW1083)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AY$5,$H1083/$G1083,$H1083-SUM($I1083:AX1083)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>AZ$5,$H1083/$G1083,$H1083-SUM($I1083:AY1083)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BA$5,$H1083/$G1083,$H1083-SUM($I1083:AZ1083)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BB$5,$H1083/$G1083,$H1083-SUM($I1083:BA1083)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BC$5,$H1083/$G1083,$H1083-SUM($I1083:BB1083)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BD$5,$H1083/$G1083,$H1083-SUM($I1083:BC1083)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BE$5,$H1083/$G1083,$H1083-SUM($I1083:BD1083)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BF$5,$H1083/$G1083,$H1083-SUM($I1083:BE1083)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BG$5,$H1083/$G1083,$H1083-SUM($I1083:BF1083)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BH$5,$H1083/$G1083,$H1083-SUM($I1083:BG1083)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BI$5,$H1083/$G1083,$H1083-SUM($I1083:BH1083)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BJ$5,$H1083/$G1083,$H1083-SUM($I1083:BI1083)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BK$5,$H1083/$G1083,$H1083-SUM($I1083:BJ1083)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BL$5,$H1083/$G1083,$H1083-SUM($I1083:BK1083)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BM$5,$H1083/$G1083,$H1083-SUM($I1083:BL1083)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BN$5,$H1083/$G1083,$H1083-SUM($I1083:BM1083)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BO$5,$H1083/$G1083,$H1083-SUM($I1083:BN1083)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BP$5,$H1083/$G1083,$H1083-SUM($I1083:BO1083)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BQ$5,$H1083/$G1083,$H1083-SUM($I1083:BP1083)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BR$5,$H1083/$G1083,$H1083-SUM($I1083:BQ1083)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BS$5,$H1083/$G1083,$H1083-SUM($I1083:BR1083)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BT$5,$H1083/$G1083,$H1083-SUM($I1083:BS1083)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BU$5,$H1083/$G1083,$H1083-SUM($I1083:BT1083)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BV$5,$H1083/$G1083,$H1083-SUM($I1083:BU1083)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BW$5,$H1083/$G1083,$H1083-SUM($I1083:BV1083)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BX$5,$H1083/$G1083,$H1083-SUM($I1083:BW1083)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BY$5,$H1083/$G1083,$H1083-SUM($I1083:BX1083)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>BZ$5,$H1083/$G1083,$H1083-SUM($I1083:BY1083)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>CA$5,$H1083/$G1083,$H1083-SUM($I1083:BZ1083)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>CB$5,$H1083/$G1083,$H1083-SUM($I1083:CA1083)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1083,$G1083=\"n/a\"),0,IF(SUM($D1083,$G1083+0.5)>CC$5,$H1083/$G1083,$H1083-SUM($I1083:CB1083)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>J$5,$H1084/$G1084,$H1084-SUM($I1084:I1084)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>K$5,$H1084/$G1084,$H1084-SUM($I1084:J1084)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>L$5,$H1084/$G1084,$H1084-SUM($I1084:K1084)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>M$5,$H1084/$G1084,$H1084-SUM($I1084:L1084)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>N$5,$H1084/$G1084,$H1084-SUM($I1084:M1084)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>O$5,$H1084/$G1084,$H1084-SUM($I1084:N1084)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>P$5,$H1084/$G1084,$H1084-SUM($I1084:O1084)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>Q$5,$H1084/$G1084,$H1084-SUM($I1084:P1084)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>R$5,$H1084/$G1084,$H1084-SUM($I1084:Q1084)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>S$5,$H1084/$G1084,$H1084-SUM($I1084:R1084)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>T$5,$H1084/$G1084,$H1084-SUM($I1084:S1084)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>U$5,$H1084/$G1084,$H1084-SUM($I1084:T1084)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>V$5,$H1084/$G1084,$H1084-SUM($I1084:U1084)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>W$5,$H1084/$G1084,$H1084-SUM($I1084:V1084)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>X$5,$H1084/$G1084,$H1084-SUM($I1084:W1084)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>Y$5,$H1084/$G1084,$H1084-SUM($I1084:X1084)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>Z$5,$H1084/$G1084,$H1084-SUM($I1084:Y1084)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AA$5,$H1084/$G1084,$H1084-SUM($I1084:Z1084)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AB$5,$H1084/$G1084,$H1084-SUM($I1084:AA1084)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AC$5,$H1084/$G1084,$H1084-SUM($I1084:AB1084)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AD$5,$H1084/$G1084,$H1084-SUM($I1084:AC1084)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AE$5,$H1084/$G1084,$H1084-SUM($I1084:AD1084)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AF$5,$H1084/$G1084,$H1084-SUM($I1084:AE1084)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AG$5,$H1084/$G1084,$H1084-SUM($I1084:AF1084)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AH$5,$H1084/$G1084,$H1084-SUM($I1084:AG1084)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AI$5,$H1084/$G1084,$H1084-SUM($I1084:AH1084)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AJ$5,$H1084/$G1084,$H1084-SUM($I1084:AI1084)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AK$5,$H1084/$G1084,$H1084-SUM($I1084:AJ1084)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AL$5,$H1084/$G1084,$H1084-SUM($I1084:AK1084)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AM$5,$H1084/$G1084,$H1084-SUM($I1084:AL1084)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AN$5,$H1084/$G1084,$H1084-SUM($I1084:AM1084)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AO$5,$H1084/$G1084,$H1084-SUM($I1084:AN1084)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AP$5,$H1084/$G1084,$H1084-SUM($I1084:AO1084)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AQ$5,$H1084/$G1084,$H1084-SUM($I1084:AP1084)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AR$5,$H1084/$G1084,$H1084-SUM($I1084:AQ1084)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AS$5,$H1084/$G1084,$H1084-SUM($I1084:AR1084)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AT$5,$H1084/$G1084,$H1084-SUM($I1084:AS1084)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AU$5,$H1084/$G1084,$H1084-SUM($I1084:AT1084)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AV$5,$H1084/$G1084,$H1084-SUM($I1084:AU1084)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AW$5,$H1084/$G1084,$H1084-SUM($I1084:AV1084)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AX$5,$H1084/$G1084,$H1084-SUM($I1084:AW1084)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AY$5,$H1084/$G1084,$H1084-SUM($I1084:AX1084)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>AZ$5,$H1084/$G1084,$H1084-SUM($I1084:AY1084)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BA$5,$H1084/$G1084,$H1084-SUM($I1084:AZ1084)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BB$5,$H1084/$G1084,$H1084-SUM($I1084:BA1084)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BC$5,$H1084/$G1084,$H1084-SUM($I1084:BB1084)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BD$5,$H1084/$G1084,$H1084-SUM($I1084:BC1084)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BE$5,$H1084/$G1084,$H1084-SUM($I1084:BD1084)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BF$5,$H1084/$G1084,$H1084-SUM($I1084:BE1084)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BG$5,$H1084/$G1084,$H1084-SUM($I1084:BF1084)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BH$5,$H1084/$G1084,$H1084-SUM($I1084:BG1084)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BI$5,$H1084/$G1084,$H1084-SUM($I1084:BH1084)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BJ$5,$H1084/$G1084,$H1084-SUM($I1084:BI1084)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BK$5,$H1084/$G1084,$H1084-SUM($I1084:BJ1084)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BL$5,$H1084/$G1084,$H1084-SUM($I1084:BK1084)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BM$5,$H1084/$G1084,$H1084-SUM($I1084:BL1084)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BN$5,$H1084/$G1084,$H1084-SUM($I1084:BM1084)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BO$5,$H1084/$G1084,$H1084-SUM($I1084:BN1084)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BP$5,$H1084/$G1084,$H1084-SUM($I1084:BO1084)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BQ$5,$H1084/$G1084,$H1084-SUM($I1084:BP1084)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BR$5,$H1084/$G1084,$H1084-SUM($I1084:BQ1084)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BS$5,$H1084/$G1084,$H1084-SUM($I1084:BR1084)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BT$5,$H1084/$G1084,$H1084-SUM($I1084:BS1084)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BU$5,$H1084/$G1084,$H1084-SUM($I1084:BT1084)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BV$5,$H1084/$G1084,$H1084-SUM($I1084:BU1084)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BW$5,$H1084/$G1084,$H1084-SUM($I1084:BV1084)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BX$5,$H1084/$G1084,$H1084-SUM($I1084:BW1084)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BY$5,$H1084/$G1084,$H1084-SUM($I1084:BX1084)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>BZ$5,$H1084/$G1084,$H1084-SUM($I1084:BY1084)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>CA$5,$H1084/$G1084,$H1084-SUM($I1084:BZ1084)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>CB$5,$H1084/$G1084,$H1084-SUM($I1084:CA1084)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1084,$G1084=\"n/a\"),0,IF(SUM($D1084,$G1084+0.5)>CC$5,$H1084/$G1084,$H1084-SUM($I1084:CB1084)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>J$5,$H1085/$G1085,$H1085-SUM($I1085:I1085)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>K$5,$H1085/$G1085,$H1085-SUM($I1085:J1085)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>L$5,$H1085/$G1085,$H1085-SUM($I1085:K1085)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>M$5,$H1085/$G1085,$H1085-SUM($I1085:L1085)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>N$5,$H1085/$G1085,$H1085-SUM($I1085:M1085)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>O$5,$H1085/$G1085,$H1085-SUM($I1085:N1085)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>P$5,$H1085/$G1085,$H1085-SUM($I1085:O1085)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>Q$5,$H1085/$G1085,$H1085-SUM($I1085:P1085)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>R$5,$H1085/$G1085,$H1085-SUM($I1085:Q1085)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>S$5,$H1085/$G1085,$H1085-SUM($I1085:R1085)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>T$5,$H1085/$G1085,$H1085-SUM($I1085:S1085)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>U$5,$H1085/$G1085,$H1085-SUM($I1085:T1085)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>V$5,$H1085/$G1085,$H1085-SUM($I1085:U1085)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>W$5,$H1085/$G1085,$H1085-SUM($I1085:V1085)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>X$5,$H1085/$G1085,$H1085-SUM($I1085:W1085)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>Y$5,$H1085/$G1085,$H1085-SUM($I1085:X1085)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>Z$5,$H1085/$G1085,$H1085-SUM($I1085:Y1085)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AA$5,$H1085/$G1085,$H1085-SUM($I1085:Z1085)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AB$5,$H1085/$G1085,$H1085-SUM($I1085:AA1085)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AC$5,$H1085/$G1085,$H1085-SUM($I1085:AB1085)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AD$5,$H1085/$G1085,$H1085-SUM($I1085:AC1085)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AE$5,$H1085/$G1085,$H1085-SUM($I1085:AD1085)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AF$5,$H1085/$G1085,$H1085-SUM($I1085:AE1085)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AG$5,$H1085/$G1085,$H1085-SUM($I1085:AF1085)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AH$5,$H1085/$G1085,$H1085-SUM($I1085:AG1085)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AI$5,$H1085/$G1085,$H1085-SUM($I1085:AH1085)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AJ$5,$H1085/$G1085,$H1085-SUM($I1085:AI1085)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AK$5,$H1085/$G1085,$H1085-SUM($I1085:AJ1085)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AL$5,$H1085/$G1085,$H1085-SUM($I1085:AK1085)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AM$5,$H1085/$G1085,$H1085-SUM($I1085:AL1085)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AN$5,$H1085/$G1085,$H1085-SUM($I1085:AM1085)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AO$5,$H1085/$G1085,$H1085-SUM($I1085:AN1085)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AP$5,$H1085/$G1085,$H1085-SUM($I1085:AO1085)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AQ$5,$H1085/$G1085,$H1085-SUM($I1085:AP1085)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AR$5,$H1085/$G1085,$H1085-SUM($I1085:AQ1085)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AS$5,$H1085/$G1085,$H1085-SUM($I1085:AR1085)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AT$5,$H1085/$G1085,$H1085-SUM($I1085:AS1085)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AU$5,$H1085/$G1085,$H1085-SUM($I1085:AT1085)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AV$5,$H1085/$G1085,$H1085-SUM($I1085:AU1085)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AW$5,$H1085/$G1085,$H1085-SUM($I1085:AV1085)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AX$5,$H1085/$G1085,$H1085-SUM($I1085:AW1085)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AY$5,$H1085/$G1085,$H1085-SUM($I1085:AX1085)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>AZ$5,$H1085/$G1085,$H1085-SUM($I1085:AY1085)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BA$5,$H1085/$G1085,$H1085-SUM($I1085:AZ1085)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BB$5,$H1085/$G1085,$H1085-SUM($I1085:BA1085)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BC$5,$H1085/$G1085,$H1085-SUM($I1085:BB1085)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BD$5,$H1085/$G1085,$H1085-SUM($I1085:BC1085)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BE$5,$H1085/$G1085,$H1085-SUM($I1085:BD1085)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BF$5,$H1085/$G1085,$H1085-SUM($I1085:BE1085)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BG$5,$H1085/$G1085,$H1085-SUM($I1085:BF1085)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BH$5,$H1085/$G1085,$H1085-SUM($I1085:BG1085)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BI$5,$H1085/$G1085,$H1085-SUM($I1085:BH1085)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BJ$5,$H1085/$G1085,$H1085-SUM($I1085:BI1085)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BK$5,$H1085/$G1085,$H1085-SUM($I1085:BJ1085)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BL$5,$H1085/$G1085,$H1085-SUM($I1085:BK1085)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BM$5,$H1085/$G1085,$H1085-SUM($I1085:BL1085)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BN$5,$H1085/$G1085,$H1085-SUM($I1085:BM1085)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BO$5,$H1085/$G1085,$H1085-SUM($I1085:BN1085)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BP$5,$H1085/$G1085,$H1085-SUM($I1085:BO1085)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BQ$5,$H1085/$G1085,$H1085-SUM($I1085:BP1085)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BR$5,$H1085/$G1085,$H1085-SUM($I1085:BQ1085)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BS$5,$H1085/$G1085,$H1085-SUM($I1085:BR1085)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BT$5,$H1085/$G1085,$H1085-SUM($I1085:BS1085)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BU$5,$H1085/$G1085,$H1085-SUM($I1085:BT1085)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BV$5,$H1085/$G1085,$H1085-SUM($I1085:BU1085)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BW$5,$H1085/$G1085,$H1085-SUM($I1085:BV1085)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BX$5,$H1085/$G1085,$H1085-SUM($I1085:BW1085)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BY$5,$H1085/$G1085,$H1085-SUM($I1085:BX1085)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>BZ$5,$H1085/$G1085,$H1085-SUM($I1085:BY1085)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>CA$5,$H1085/$G1085,$H1085-SUM($I1085:BZ1085)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>CB$5,$H1085/$G1085,$H1085-SUM($I1085:CA1085)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1085,$G1085=\"n/a\"),0,IF(SUM($D1085,$G1085+0.5)>CC$5,$H1085/$G1085,$H1085-SUM($I1085:CB1085)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>J$5,$H1086/$G1086,$H1086-SUM($I1086:I1086)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>K$5,$H1086/$G1086,$H1086-SUM($I1086:J1086)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>L$5,$H1086/$G1086,$H1086-SUM($I1086:K1086)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>M$5,$H1086/$G1086,$H1086-SUM($I1086:L1086)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>N$5,$H1086/$G1086,$H1086-SUM($I1086:M1086)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>O$5,$H1086/$G1086,$H1086-SUM($I1086:N1086)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>P$5,$H1086/$G1086,$H1086-SUM($I1086:O1086)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>Q$5,$H1086/$G1086,$H1086-SUM($I1086:P1086)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>R$5,$H1086/$G1086,$H1086-SUM($I1086:Q1086)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>S$5,$H1086/$G1086,$H1086-SUM($I1086:R1086)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>T$5,$H1086/$G1086,$H1086-SUM($I1086:S1086)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>U$5,$H1086/$G1086,$H1086-SUM($I1086:T1086)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>V$5,$H1086/$G1086,$H1086-SUM($I1086:U1086)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>W$5,$H1086/$G1086,$H1086-SUM($I1086:V1086)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>X$5,$H1086/$G1086,$H1086-SUM($I1086:W1086)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>Y$5,$H1086/$G1086,$H1086-SUM($I1086:X1086)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>Z$5,$H1086/$G1086,$H1086-SUM($I1086:Y1086)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AA$5,$H1086/$G1086,$H1086-SUM($I1086:Z1086)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AB$5,$H1086/$G1086,$H1086-SUM($I1086:AA1086)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AC$5,$H1086/$G1086,$H1086-SUM($I1086:AB1086)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AD$5,$H1086/$G1086,$H1086-SUM($I1086:AC1086)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AE$5,$H1086/$G1086,$H1086-SUM($I1086:AD1086)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AF$5,$H1086/$G1086,$H1086-SUM($I1086:AE1086)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AG$5,$H1086/$G1086,$H1086-SUM($I1086:AF1086)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AH$5,$H1086/$G1086,$H1086-SUM($I1086:AG1086)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AI$5,$H1086/$G1086,$H1086-SUM($I1086:AH1086)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AJ$5,$H1086/$G1086,$H1086-SUM($I1086:AI1086)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AK$5,$H1086/$G1086,$H1086-SUM($I1086:AJ1086)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AL$5,$H1086/$G1086,$H1086-SUM($I1086:AK1086)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AM$5,$H1086/$G1086,$H1086-SUM($I1086:AL1086)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AN$5,$H1086/$G1086,$H1086-SUM($I1086:AM1086)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AO$5,$H1086/$G1086,$H1086-SUM($I1086:AN1086)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AP$5,$H1086/$G1086,$H1086-SUM($I1086:AO1086)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AQ$5,$H1086/$G1086,$H1086-SUM($I1086:AP1086)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AR$5,$H1086/$G1086,$H1086-SUM($I1086:AQ1086)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AS$5,$H1086/$G1086,$H1086-SUM($I1086:AR1086)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AT$5,$H1086/$G1086,$H1086-SUM($I1086:AS1086)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AU$5,$H1086/$G1086,$H1086-SUM($I1086:AT1086)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AV$5,$H1086/$G1086,$H1086-SUM($I1086:AU1086)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AW$5,$H1086/$G1086,$H1086-SUM($I1086:AV1086)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AX$5,$H1086/$G1086,$H1086-SUM($I1086:AW1086)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AY$5,$H1086/$G1086,$H1086-SUM($I1086:AX1086)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>AZ$5,$H1086/$G1086,$H1086-SUM($I1086:AY1086)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BA$5,$H1086/$G1086,$H1086-SUM($I1086:AZ1086)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BB$5,$H1086/$G1086,$H1086-SUM($I1086:BA1086)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BC$5,$H1086/$G1086,$H1086-SUM($I1086:BB1086)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BD$5,$H1086/$G1086,$H1086-SUM($I1086:BC1086)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BE$5,$H1086/$G1086,$H1086-SUM($I1086:BD1086)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BF$5,$H1086/$G1086,$H1086-SUM($I1086:BE1086)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BG$5,$H1086/$G1086,$H1086-SUM($I1086:BF1086)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BH$5,$H1086/$G1086,$H1086-SUM($I1086:BG1086)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BI$5,$H1086/$G1086,$H1086-SUM($I1086:BH1086)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BJ$5,$H1086/$G1086,$H1086-SUM($I1086:BI1086)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BK$5,$H1086/$G1086,$H1086-SUM($I1086:BJ1086)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BL$5,$H1086/$G1086,$H1086-SUM($I1086:BK1086)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BM$5,$H1086/$G1086,$H1086-SUM($I1086:BL1086)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BN$5,$H1086/$G1086,$H1086-SUM($I1086:BM1086)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BO$5,$H1086/$G1086,$H1086-SUM($I1086:BN1086)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BP$5,$H1086/$G1086,$H1086-SUM($I1086:BO1086)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BQ$5,$H1086/$G1086,$H1086-SUM($I1086:BP1086)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BR$5,$H1086/$G1086,$H1086-SUM($I1086:BQ1086)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BS$5,$H1086/$G1086,$H1086-SUM($I1086:BR1086)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BT$5,$H1086/$G1086,$H1086-SUM($I1086:BS1086)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BU$5,$H1086/$G1086,$H1086-SUM($I1086:BT1086)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BV$5,$H1086/$G1086,$H1086-SUM($I1086:BU1086)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BW$5,$H1086/$G1086,$H1086-SUM($I1086:BV1086)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BX$5,$H1086/$G1086,$H1086-SUM($I1086:BW1086)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BY$5,$H1086/$G1086,$H1086-SUM($I1086:BX1086)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>BZ$5,$H1086/$G1086,$H1086-SUM($I1086:BY1086)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>CA$5,$H1086/$G1086,$H1086-SUM($I1086:BZ1086)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>CB$5,$H1086/$G1086,$H1086-SUM($I1086:CA1086)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1086,$G1086=\"n/a\"),0,IF(SUM($D1086,$G1086+0.5)>CC$5,$H1086/$G1086,$H1086-SUM($I1086:CB1086)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>J$5,$H1087/$G1087,$H1087-SUM($I1087:I1087)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>K$5,$H1087/$G1087,$H1087-SUM($I1087:J1087)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>L$5,$H1087/$G1087,$H1087-SUM($I1087:K1087)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>M$5,$H1087/$G1087,$H1087-SUM($I1087:L1087)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>N$5,$H1087/$G1087,$H1087-SUM($I1087:M1087)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>O$5,$H1087/$G1087,$H1087-SUM($I1087:N1087)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>P$5,$H1087/$G1087,$H1087-SUM($I1087:O1087)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>Q$5,$H1087/$G1087,$H1087-SUM($I1087:P1087)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>R$5,$H1087/$G1087,$H1087-SUM($I1087:Q1087)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>S$5,$H1087/$G1087,$H1087-SUM($I1087:R1087)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>T$5,$H1087/$G1087,$H1087-SUM($I1087:S1087)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>U$5,$H1087/$G1087,$H1087-SUM($I1087:T1087)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>V$5,$H1087/$G1087,$H1087-SUM($I1087:U1087)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>W$5,$H1087/$G1087,$H1087-SUM($I1087:V1087)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>X$5,$H1087/$G1087,$H1087-SUM($I1087:W1087)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>Y$5,$H1087/$G1087,$H1087-SUM($I1087:X1087)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>Z$5,$H1087/$G1087,$H1087-SUM($I1087:Y1087)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AA$5,$H1087/$G1087,$H1087-SUM($I1087:Z1087)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AB$5,$H1087/$G1087,$H1087-SUM($I1087:AA1087)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AC$5,$H1087/$G1087,$H1087-SUM($I1087:AB1087)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AD$5,$H1087/$G1087,$H1087-SUM($I1087:AC1087)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AE$5,$H1087/$G1087,$H1087-SUM($I1087:AD1087)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AF$5,$H1087/$G1087,$H1087-SUM($I1087:AE1087)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AG$5,$H1087/$G1087,$H1087-SUM($I1087:AF1087)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AH$5,$H1087/$G1087,$H1087-SUM($I1087:AG1087)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AI$5,$H1087/$G1087,$H1087-SUM($I1087:AH1087)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AJ$5,$H1087/$G1087,$H1087-SUM($I1087:AI1087)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AK$5,$H1087/$G1087,$H1087-SUM($I1087:AJ1087)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AL$5,$H1087/$G1087,$H1087-SUM($I1087:AK1087)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AM$5,$H1087/$G1087,$H1087-SUM($I1087:AL1087)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AN$5,$H1087/$G1087,$H1087-SUM($I1087:AM1087)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AO$5,$H1087/$G1087,$H1087-SUM($I1087:AN1087)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AP$5,$H1087/$G1087,$H1087-SUM($I1087:AO1087)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AQ$5,$H1087/$G1087,$H1087-SUM($I1087:AP1087)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AR$5,$H1087/$G1087,$H1087-SUM($I1087:AQ1087)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AS$5,$H1087/$G1087,$H1087-SUM($I1087:AR1087)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AT$5,$H1087/$G1087,$H1087-SUM($I1087:AS1087)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AU$5,$H1087/$G1087,$H1087-SUM($I1087:AT1087)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AV$5,$H1087/$G1087,$H1087-SUM($I1087:AU1087)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AW$5,$H1087/$G1087,$H1087-SUM($I1087:AV1087)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AX$5,$H1087/$G1087,$H1087-SUM($I1087:AW1087)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AY$5,$H1087/$G1087,$H1087-SUM($I1087:AX1087)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>AZ$5,$H1087/$G1087,$H1087-SUM($I1087:AY1087)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BA$5,$H1087/$G1087,$H1087-SUM($I1087:AZ1087)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BB$5,$H1087/$G1087,$H1087-SUM($I1087:BA1087)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BC$5,$H1087/$G1087,$H1087-SUM($I1087:BB1087)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BD$5,$H1087/$G1087,$H1087-SUM($I1087:BC1087)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BE$5,$H1087/$G1087,$H1087-SUM($I1087:BD1087)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BF$5,$H1087/$G1087,$H1087-SUM($I1087:BE1087)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BG$5,$H1087/$G1087,$H1087-SUM($I1087:BF1087)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BH$5,$H1087/$G1087,$H1087-SUM($I1087:BG1087)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BI$5,$H1087/$G1087,$H1087-SUM($I1087:BH1087)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BJ$5,$H1087/$G1087,$H1087-SUM($I1087:BI1087)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BK$5,$H1087/$G1087,$H1087-SUM($I1087:BJ1087)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BL$5,$H1087/$G1087,$H1087-SUM($I1087:BK1087)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BM$5,$H1087/$G1087,$H1087-SUM($I1087:BL1087)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BN$5,$H1087/$G1087,$H1087-SUM($I1087:BM1087)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BO$5,$H1087/$G1087,$H1087-SUM($I1087:BN1087)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BP$5,$H1087/$G1087,$H1087-SUM($I1087:BO1087)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BQ$5,$H1087/$G1087,$H1087-SUM($I1087:BP1087)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BR$5,$H1087/$G1087,$H1087-SUM($I1087:BQ1087)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BS$5,$H1087/$G1087,$H1087-SUM($I1087:BR1087)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BT$5,$H1087/$G1087,$H1087-SUM($I1087:BS1087)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BU$5,$H1087/$G1087,$H1087-SUM($I1087:BT1087)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BV$5,$H1087/$G1087,$H1087-SUM($I1087:BU1087)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BW$5,$H1087/$G1087,$H1087-SUM($I1087:BV1087)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BX$5,$H1087/$G1087,$H1087-SUM($I1087:BW1087)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BY$5,$H1087/$G1087,$H1087-SUM($I1087:BX1087)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>BZ$5,$H1087/$G1087,$H1087-SUM($I1087:BY1087)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>CA$5,$H1087/$G1087,$H1087-SUM($I1087:BZ1087)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>CB$5,$H1087/$G1087,$H1087-SUM($I1087:CA1087)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1087,$G1087=\"n/a\"),0,IF(SUM($D1087,$G1087+0.5)>CC$5,$H1087/$G1087,$H1087-SUM($I1087:CB1087)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>J$5,$H1088/$G1088,$H1088-SUM($I1088:I1088)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>K$5,$H1088/$G1088,$H1088-SUM($I1088:J1088)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>L$5,$H1088/$G1088,$H1088-SUM($I1088:K1088)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>M$5,$H1088/$G1088,$H1088-SUM($I1088:L1088)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>N$5,$H1088/$G1088,$H1088-SUM($I1088:M1088)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>O$5,$H1088/$G1088,$H1088-SUM($I1088:N1088)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>P$5,$H1088/$G1088,$H1088-SUM($I1088:O1088)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>Q$5,$H1088/$G1088,$H1088-SUM($I1088:P1088)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>R$5,$H1088/$G1088,$H1088-SUM($I1088:Q1088)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>S$5,$H1088/$G1088,$H1088-SUM($I1088:R1088)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>T$5,$H1088/$G1088,$H1088-SUM($I1088:S1088)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>U$5,$H1088/$G1088,$H1088-SUM($I1088:T1088)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>V$5,$H1088/$G1088,$H1088-SUM($I1088:U1088)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>W$5,$H1088/$G1088,$H1088-SUM($I1088:V1088)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>X$5,$H1088/$G1088,$H1088-SUM($I1088:W1088)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>Y$5,$H1088/$G1088,$H1088-SUM($I1088:X1088)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>Z$5,$H1088/$G1088,$H1088-SUM($I1088:Y1088)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AA$5,$H1088/$G1088,$H1088-SUM($I1088:Z1088)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AB$5,$H1088/$G1088,$H1088-SUM($I1088:AA1088)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AC$5,$H1088/$G1088,$H1088-SUM($I1088:AB1088)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AD$5,$H1088/$G1088,$H1088-SUM($I1088:AC1088)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AE$5,$H1088/$G1088,$H1088-SUM($I1088:AD1088)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AF$5,$H1088/$G1088,$H1088-SUM($I1088:AE1088)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AG$5,$H1088/$G1088,$H1088-SUM($I1088:AF1088)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AH$5,$H1088/$G1088,$H1088-SUM($I1088:AG1088)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AI$5,$H1088/$G1088,$H1088-SUM($I1088:AH1088)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AJ$5,$H1088/$G1088,$H1088-SUM($I1088:AI1088)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AK$5,$H1088/$G1088,$H1088-SUM($I1088:AJ1088)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AL$5,$H1088/$G1088,$H1088-SUM($I1088:AK1088)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AM$5,$H1088/$G1088,$H1088-SUM($I1088:AL1088)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AN$5,$H1088/$G1088,$H1088-SUM($I1088:AM1088)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AO$5,$H1088/$G1088,$H1088-SUM($I1088:AN1088)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AP$5,$H1088/$G1088,$H1088-SUM($I1088:AO1088)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AQ$5,$H1088/$G1088,$H1088-SUM($I1088:AP1088)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AR$5,$H1088/$G1088,$H1088-SUM($I1088:AQ1088)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AS$5,$H1088/$G1088,$H1088-SUM($I1088:AR1088)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AT$5,$H1088/$G1088,$H1088-SUM($I1088:AS1088)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AU$5,$H1088/$G1088,$H1088-SUM($I1088:AT1088)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AV$5,$H1088/$G1088,$H1088-SUM($I1088:AU1088)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AW$5,$H1088/$G1088,$H1088-SUM($I1088:AV1088)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AX$5,$H1088/$G1088,$H1088-SUM($I1088:AW1088)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AY$5,$H1088/$G1088,$H1088-SUM($I1088:AX1088)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>AZ$5,$H1088/$G1088,$H1088-SUM($I1088:AY1088)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BA$5,$H1088/$G1088,$H1088-SUM($I1088:AZ1088)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BB$5,$H1088/$G1088,$H1088-SUM($I1088:BA1088)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BC$5,$H1088/$G1088,$H1088-SUM($I1088:BB1088)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BD$5,$H1088/$G1088,$H1088-SUM($I1088:BC1088)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BE$5,$H1088/$G1088,$H1088-SUM($I1088:BD1088)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BF$5,$H1088/$G1088,$H1088-SUM($I1088:BE1088)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BG$5,$H1088/$G1088,$H1088-SUM($I1088:BF1088)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BH$5,$H1088/$G1088,$H1088-SUM($I1088:BG1088)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BI$5,$H1088/$G1088,$H1088-SUM($I1088:BH1088)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BJ$5,$H1088/$G1088,$H1088-SUM($I1088:BI1088)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BK$5,$H1088/$G1088,$H1088-SUM($I1088:BJ1088)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BL$5,$H1088/$G1088,$H1088-SUM($I1088:BK1088)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BM$5,$H1088/$G1088,$H1088-SUM($I1088:BL1088)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BN$5,$H1088/$G1088,$H1088-SUM($I1088:BM1088)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BO$5,$H1088/$G1088,$H1088-SUM($I1088:BN1088)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BP$5,$H1088/$G1088,$H1088-SUM($I1088:BO1088)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BQ$5,$H1088/$G1088,$H1088-SUM($I1088:BP1088)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BR$5,$H1088/$G1088,$H1088-SUM($I1088:BQ1088)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BS$5,$H1088/$G1088,$H1088-SUM($I1088:BR1088)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BT$5,$H1088/$G1088,$H1088-SUM($I1088:BS1088)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BU$5,$H1088/$G1088,$H1088-SUM($I1088:BT1088)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BV$5,$H1088/$G1088,$H1088-SUM($I1088:BU1088)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BW$5,$H1088/$G1088,$H1088-SUM($I1088:BV1088)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BX$5,$H1088/$G1088,$H1088-SUM($I1088:BW1088)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BY$5,$H1088/$G1088,$H1088-SUM($I1088:BX1088)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>BZ$5,$H1088/$G1088,$H1088-SUM($I1088:BY1088)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>CA$5,$H1088/$G1088,$H1088-SUM($I1088:BZ1088)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>CB$5,$H1088/$G1088,$H1088-SUM($I1088:CA1088)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1088,$G1088=\"n/a\"),0,IF(SUM($D1088,$G1088+0.5)>CC$5,$H1088/$G1088,$H1088-SUM($I1088:CB1088)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>J$5,$H1089/$G1089,$H1089-SUM($I1089:I1089)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>K$5,$H1089/$G1089,$H1089-SUM($I1089:J1089)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>L$5,$H1089/$G1089,$H1089-SUM($I1089:K1089)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>M$5,$H1089/$G1089,$H1089-SUM($I1089:L1089)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>N$5,$H1089/$G1089,$H1089-SUM($I1089:M1089)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>O$5,$H1089/$G1089,$H1089-SUM($I1089:N1089)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>P$5,$H1089/$G1089,$H1089-SUM($I1089:O1089)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>Q$5,$H1089/$G1089,$H1089-SUM($I1089:P1089)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>R$5,$H1089/$G1089,$H1089-SUM($I1089:Q1089)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>S$5,$H1089/$G1089,$H1089-SUM($I1089:R1089)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>T$5,$H1089/$G1089,$H1089-SUM($I1089:S1089)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>U$5,$H1089/$G1089,$H1089-SUM($I1089:T1089)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>V$5,$H1089/$G1089,$H1089-SUM($I1089:U1089)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>W$5,$H1089/$G1089,$H1089-SUM($I1089:V1089)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>X$5,$H1089/$G1089,$H1089-SUM($I1089:W1089)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>Y$5,$H1089/$G1089,$H1089-SUM($I1089:X1089)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>Z$5,$H1089/$G1089,$H1089-SUM($I1089:Y1089)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AA$5,$H1089/$G1089,$H1089-SUM($I1089:Z1089)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AB$5,$H1089/$G1089,$H1089-SUM($I1089:AA1089)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AC$5,$H1089/$G1089,$H1089-SUM($I1089:AB1089)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AD$5,$H1089/$G1089,$H1089-SUM($I1089:AC1089)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AE$5,$H1089/$G1089,$H1089-SUM($I1089:AD1089)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AF$5,$H1089/$G1089,$H1089-SUM($I1089:AE1089)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AG$5,$H1089/$G1089,$H1089-SUM($I1089:AF1089)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AH$5,$H1089/$G1089,$H1089-SUM($I1089:AG1089)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AI$5,$H1089/$G1089,$H1089-SUM($I1089:AH1089)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AJ$5,$H1089/$G1089,$H1089-SUM($I1089:AI1089)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AK$5,$H1089/$G1089,$H1089-SUM($I1089:AJ1089)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AL$5,$H1089/$G1089,$H1089-SUM($I1089:AK1089)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AM$5,$H1089/$G1089,$H1089-SUM($I1089:AL1089)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AN$5,$H1089/$G1089,$H1089-SUM($I1089:AM1089)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AO$5,$H1089/$G1089,$H1089-SUM($I1089:AN1089)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AP$5,$H1089/$G1089,$H1089-SUM($I1089:AO1089)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AQ$5,$H1089/$G1089,$H1089-SUM($I1089:AP1089)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AR$5,$H1089/$G1089,$H1089-SUM($I1089:AQ1089)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AS$5,$H1089/$G1089,$H1089-SUM($I1089:AR1089)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AT$5,$H1089/$G1089,$H1089-SUM($I1089:AS1089)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AU$5,$H1089/$G1089,$H1089-SUM($I1089:AT1089)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AV$5,$H1089/$G1089,$H1089-SUM($I1089:AU1089)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AW$5,$H1089/$G1089,$H1089-SUM($I1089:AV1089)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AX$5,$H1089/$G1089,$H1089-SUM($I1089:AW1089)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AY$5,$H1089/$G1089,$H1089-SUM($I1089:AX1089)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>AZ$5,$H1089/$G1089,$H1089-SUM($I1089:AY1089)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BA$5,$H1089/$G1089,$H1089-SUM($I1089:AZ1089)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BB$5,$H1089/$G1089,$H1089-SUM($I1089:BA1089)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BC$5,$H1089/$G1089,$H1089-SUM($I1089:BB1089)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BD$5,$H1089/$G1089,$H1089-SUM($I1089:BC1089)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BE$5,$H1089/$G1089,$H1089-SUM($I1089:BD1089)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BF$5,$H1089/$G1089,$H1089-SUM($I1089:BE1089)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BG$5,$H1089/$G1089,$H1089-SUM($I1089:BF1089)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BH$5,$H1089/$G1089,$H1089-SUM($I1089:BG1089)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BI$5,$H1089/$G1089,$H1089-SUM($I1089:BH1089)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BJ$5,$H1089/$G1089,$H1089-SUM($I1089:BI1089)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BK$5,$H1089/$G1089,$H1089-SUM($I1089:BJ1089)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BL$5,$H1089/$G1089,$H1089-SUM($I1089:BK1089)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BM$5,$H1089/$G1089,$H1089-SUM($I1089:BL1089)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BN$5,$H1089/$G1089,$H1089-SUM($I1089:BM1089)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BO$5,$H1089/$G1089,$H1089-SUM($I1089:BN1089)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BP$5,$H1089/$G1089,$H1089-SUM($I1089:BO1089)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BQ$5,$H1089/$G1089,$H1089-SUM($I1089:BP1089)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BR$5,$H1089/$G1089,$H1089-SUM($I1089:BQ1089)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BS$5,$H1089/$G1089,$H1089-SUM($I1089:BR1089)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BT$5,$H1089/$G1089,$H1089-SUM($I1089:BS1089)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BU$5,$H1089/$G1089,$H1089-SUM($I1089:BT1089)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BV$5,$H1089/$G1089,$H1089-SUM($I1089:BU1089)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BW$5,$H1089/$G1089,$H1089-SUM($I1089:BV1089)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BX$5,$H1089/$G1089,$H1089-SUM($I1089:BW1089)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BY$5,$H1089/$G1089,$H1089-SUM($I1089:BX1089)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>BZ$5,$H1089/$G1089,$H1089-SUM($I1089:BY1089)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>CA$5,$H1089/$G1089,$H1089-SUM($I1089:BZ1089)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>CB$5,$H1089/$G1089,$H1089-SUM($I1089:CA1089)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1089,$G1089=\"n/a\"),0,IF(SUM($D1089,$G1089+0.5)>CC$5,$H1089/$G1089,$H1089-SUM($I1089:CB1089)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>J$5,$H1090/$G1090,$H1090-SUM($I1090:I1090)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>K$5,$H1090/$G1090,$H1090-SUM($I1090:J1090)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>L$5,$H1090/$G1090,$H1090-SUM($I1090:K1090)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>M$5,$H1090/$G1090,$H1090-SUM($I1090:L1090)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>N$5,$H1090/$G1090,$H1090-SUM($I1090:M1090)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>O$5,$H1090/$G1090,$H1090-SUM($I1090:N1090)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>P$5,$H1090/$G1090,$H1090-SUM($I1090:O1090)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>Q$5,$H1090/$G1090,$H1090-SUM($I1090:P1090)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>R$5,$H1090/$G1090,$H1090-SUM($I1090:Q1090)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>S$5,$H1090/$G1090,$H1090-SUM($I1090:R1090)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>T$5,$H1090/$G1090,$H1090-SUM($I1090:S1090)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>U$5,$H1090/$G1090,$H1090-SUM($I1090:T1090)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>V$5,$H1090/$G1090,$H1090-SUM($I1090:U1090)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>W$5,$H1090/$G1090,$H1090-SUM($I1090:V1090)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>X$5,$H1090/$G1090,$H1090-SUM($I1090:W1090)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>Y$5,$H1090/$G1090,$H1090-SUM($I1090:X1090)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>Z$5,$H1090/$G1090,$H1090-SUM($I1090:Y1090)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AA$5,$H1090/$G1090,$H1090-SUM($I1090:Z1090)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AB$5,$H1090/$G1090,$H1090-SUM($I1090:AA1090)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AC$5,$H1090/$G1090,$H1090-SUM($I1090:AB1090)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AD$5,$H1090/$G1090,$H1090-SUM($I1090:AC1090)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AE$5,$H1090/$G1090,$H1090-SUM($I1090:AD1090)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AF$5,$H1090/$G1090,$H1090-SUM($I1090:AE1090)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AG$5,$H1090/$G1090,$H1090-SUM($I1090:AF1090)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AH$5,$H1090/$G1090,$H1090-SUM($I1090:AG1090)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AI$5,$H1090/$G1090,$H1090-SUM($I1090:AH1090)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AJ$5,$H1090/$G1090,$H1090-SUM($I1090:AI1090)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AK$5,$H1090/$G1090,$H1090-SUM($I1090:AJ1090)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AL$5,$H1090/$G1090,$H1090-SUM($I1090:AK1090)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AM$5,$H1090/$G1090,$H1090-SUM($I1090:AL1090)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AN$5,$H1090/$G1090,$H1090-SUM($I1090:AM1090)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AO$5,$H1090/$G1090,$H1090-SUM($I1090:AN1090)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AP$5,$H1090/$G1090,$H1090-SUM($I1090:AO1090)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AQ$5,$H1090/$G1090,$H1090-SUM($I1090:AP1090)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AR$5,$H1090/$G1090,$H1090-SUM($I1090:AQ1090)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AS$5,$H1090/$G1090,$H1090-SUM($I1090:AR1090)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AT$5,$H1090/$G1090,$H1090-SUM($I1090:AS1090)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AU$5,$H1090/$G1090,$H1090-SUM($I1090:AT1090)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AV$5,$H1090/$G1090,$H1090-SUM($I1090:AU1090)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AW$5,$H1090/$G1090,$H1090-SUM($I1090:AV1090)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AX$5,$H1090/$G1090,$H1090-SUM($I1090:AW1090)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AY$5,$H1090/$G1090,$H1090-SUM($I1090:AX1090)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>AZ$5,$H1090/$G1090,$H1090-SUM($I1090:AY1090)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BA$5,$H1090/$G1090,$H1090-SUM($I1090:AZ1090)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BB$5,$H1090/$G1090,$H1090-SUM($I1090:BA1090)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BC$5,$H1090/$G1090,$H1090-SUM($I1090:BB1090)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BD$5,$H1090/$G1090,$H1090-SUM($I1090:BC1090)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BE$5,$H1090/$G1090,$H1090-SUM($I1090:BD1090)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BF$5,$H1090/$G1090,$H1090-SUM($I1090:BE1090)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BG$5,$H1090/$G1090,$H1090-SUM($I1090:BF1090)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BH$5,$H1090/$G1090,$H1090-SUM($I1090:BG1090)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BI$5,$H1090/$G1090,$H1090-SUM($I1090:BH1090)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BJ$5,$H1090/$G1090,$H1090-SUM($I1090:BI1090)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BK$5,$H1090/$G1090,$H1090-SUM($I1090:BJ1090)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BL$5,$H1090/$G1090,$H1090-SUM($I1090:BK1090)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BM$5,$H1090/$G1090,$H1090-SUM($I1090:BL1090)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BN$5,$H1090/$G1090,$H1090-SUM($I1090:BM1090)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BO$5,$H1090/$G1090,$H1090-SUM($I1090:BN1090)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BP$5,$H1090/$G1090,$H1090-SUM($I1090:BO1090)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BQ$5,$H1090/$G1090,$H1090-SUM($I1090:BP1090)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BR$5,$H1090/$G1090,$H1090-SUM($I1090:BQ1090)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BS$5,$H1090/$G1090,$H1090-SUM($I1090:BR1090)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BT$5,$H1090/$G1090,$H1090-SUM($I1090:BS1090)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BU$5,$H1090/$G1090,$H1090-SUM($I1090:BT1090)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BV$5,$H1090/$G1090,$H1090-SUM($I1090:BU1090)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BW$5,$H1090/$G1090,$H1090-SUM($I1090:BV1090)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BX$5,$H1090/$G1090,$H1090-SUM($I1090:BW1090)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BY$5,$H1090/$G1090,$H1090-SUM($I1090:BX1090)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>BZ$5,$H1090/$G1090,$H1090-SUM($I1090:BY1090)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>CA$5,$H1090/$G1090,$H1090-SUM($I1090:BZ1090)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>CB$5,$H1090/$G1090,$H1090-SUM($I1090:CA1090)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1090,$G1090=\"n/a\"),0,IF(SUM($D1090,$G1090+0.5)>CC$5,$H1090/$G1090,$H1090-SUM($I1090:CB1090)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>J$5,$H1091/$G1091,$H1091-SUM($I1091:I1091)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>K$5,$H1091/$G1091,$H1091-SUM($I1091:J1091)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>L$5,$H1091/$G1091,$H1091-SUM($I1091:K1091)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>M$5,$H1091/$G1091,$H1091-SUM($I1091:L1091)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>N$5,$H1091/$G1091,$H1091-SUM($I1091:M1091)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>O$5,$H1091/$G1091,$H1091-SUM($I1091:N1091)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>P$5,$H1091/$G1091,$H1091-SUM($I1091:O1091)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>Q$5,$H1091/$G1091,$H1091-SUM($I1091:P1091)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>R$5,$H1091/$G1091,$H1091-SUM($I1091:Q1091)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>S$5,$H1091/$G1091,$H1091-SUM($I1091:R1091)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>T$5,$H1091/$G1091,$H1091-SUM($I1091:S1091)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>U$5,$H1091/$G1091,$H1091-SUM($I1091:T1091)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>V$5,$H1091/$G1091,$H1091-SUM($I1091:U1091)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>W$5,$H1091/$G1091,$H1091-SUM($I1091:V1091)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>X$5,$H1091/$G1091,$H1091-SUM($I1091:W1091)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>Y$5,$H1091/$G1091,$H1091-SUM($I1091:X1091)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>Z$5,$H1091/$G1091,$H1091-SUM($I1091:Y1091)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AA$5,$H1091/$G1091,$H1091-SUM($I1091:Z1091)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AB$5,$H1091/$G1091,$H1091-SUM($I1091:AA1091)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AC$5,$H1091/$G1091,$H1091-SUM($I1091:AB1091)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AD$5,$H1091/$G1091,$H1091-SUM($I1091:AC1091)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AE$5,$H1091/$G1091,$H1091-SUM($I1091:AD1091)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AF$5,$H1091/$G1091,$H1091-SUM($I1091:AE1091)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AG$5,$H1091/$G1091,$H1091-SUM($I1091:AF1091)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AH$5,$H1091/$G1091,$H1091-SUM($I1091:AG1091)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AI$5,$H1091/$G1091,$H1091-SUM($I1091:AH1091)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AJ$5,$H1091/$G1091,$H1091-SUM($I1091:AI1091)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AK$5,$H1091/$G1091,$H1091-SUM($I1091:AJ1091)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AL$5,$H1091/$G1091,$H1091-SUM($I1091:AK1091)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AM$5,$H1091/$G1091,$H1091-SUM($I1091:AL1091)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AN$5,$H1091/$G1091,$H1091-SUM($I1091:AM1091)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AO$5,$H1091/$G1091,$H1091-SUM($I1091:AN1091)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AP$5,$H1091/$G1091,$H1091-SUM($I1091:AO1091)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AQ$5,$H1091/$G1091,$H1091-SUM($I1091:AP1091)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AR$5,$H1091/$G1091,$H1091-SUM($I1091:AQ1091)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AS$5,$H1091/$G1091,$H1091-SUM($I1091:AR1091)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AT$5,$H1091/$G1091,$H1091-SUM($I1091:AS1091)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AU$5,$H1091/$G1091,$H1091-SUM($I1091:AT1091)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AV$5,$H1091/$G1091,$H1091-SUM($I1091:AU1091)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AW$5,$H1091/$G1091,$H1091-SUM($I1091:AV1091)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AX$5,$H1091/$G1091,$H1091-SUM($I1091:AW1091)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AY$5,$H1091/$G1091,$H1091-SUM($I1091:AX1091)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>AZ$5,$H1091/$G1091,$H1091-SUM($I1091:AY1091)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BA$5,$H1091/$G1091,$H1091-SUM($I1091:AZ1091)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BB$5,$H1091/$G1091,$H1091-SUM($I1091:BA1091)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BC$5,$H1091/$G1091,$H1091-SUM($I1091:BB1091)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BD$5,$H1091/$G1091,$H1091-SUM($I1091:BC1091)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BE$5,$H1091/$G1091,$H1091-SUM($I1091:BD1091)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BF$5,$H1091/$G1091,$H1091-SUM($I1091:BE1091)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BG$5,$H1091/$G1091,$H1091-SUM($I1091:BF1091)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BH$5,$H1091/$G1091,$H1091-SUM($I1091:BG1091)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BI$5,$H1091/$G1091,$H1091-SUM($I1091:BH1091)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BJ$5,$H1091/$G1091,$H1091-SUM($I1091:BI1091)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BK$5,$H1091/$G1091,$H1091-SUM($I1091:BJ1091)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BL$5,$H1091/$G1091,$H1091-SUM($I1091:BK1091)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BM$5,$H1091/$G1091,$H1091-SUM($I1091:BL1091)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BN$5,$H1091/$G1091,$H1091-SUM($I1091:BM1091)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BO$5,$H1091/$G1091,$H1091-SUM($I1091:BN1091)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BP$5,$H1091/$G1091,$H1091-SUM($I1091:BO1091)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BQ$5,$H1091/$G1091,$H1091-SUM($I1091:BP1091)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BR$5,$H1091/$G1091,$H1091-SUM($I1091:BQ1091)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BS$5,$H1091/$G1091,$H1091-SUM($I1091:BR1091)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BT$5,$H1091/$G1091,$H1091-SUM($I1091:BS1091)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BU$5,$H1091/$G1091,$H1091-SUM($I1091:BT1091)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BV$5,$H1091/$G1091,$H1091-SUM($I1091:BU1091)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BW$5,$H1091/$G1091,$H1091-SUM($I1091:BV1091)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BX$5,$H1091/$G1091,$H1091-SUM($I1091:BW1091)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BY$5,$H1091/$G1091,$H1091-SUM($I1091:BX1091)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>BZ$5,$H1091/$G1091,$H1091-SUM($I1091:BY1091)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>CA$5,$H1091/$G1091,$H1091-SUM($I1091:BZ1091)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>CB$5,$H1091/$G1091,$H1091-SUM($I1091:CA1091)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1091,$G1091=\"n/a\"),0,IF(SUM($D1091,$G1091+0.5)>CC$5,$H1091/$G1091,$H1091-SUM($I1091:CB1091)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>J$5,$H1092/$G1092,$H1092-SUM($I1092:I1092)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>K$5,$H1092/$G1092,$H1092-SUM($I1092:J1092)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>L$5,$H1092/$G1092,$H1092-SUM($I1092:K1092)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>M$5,$H1092/$G1092,$H1092-SUM($I1092:L1092)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>N$5,$H1092/$G1092,$H1092-SUM($I1092:M1092)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>O$5,$H1092/$G1092,$H1092-SUM($I1092:N1092)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>P$5,$H1092/$G1092,$H1092-SUM($I1092:O1092)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>Q$5,$H1092/$G1092,$H1092-SUM($I1092:P1092)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>R$5,$H1092/$G1092,$H1092-SUM($I1092:Q1092)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>S$5,$H1092/$G1092,$H1092-SUM($I1092:R1092)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>T$5,$H1092/$G1092,$H1092-SUM($I1092:S1092)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>U$5,$H1092/$G1092,$H1092-SUM($I1092:T1092)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>V$5,$H1092/$G1092,$H1092-SUM($I1092:U1092)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>W$5,$H1092/$G1092,$H1092-SUM($I1092:V1092)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>X$5,$H1092/$G1092,$H1092-SUM($I1092:W1092)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>Y$5,$H1092/$G1092,$H1092-SUM($I1092:X1092)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>Z$5,$H1092/$G1092,$H1092-SUM($I1092:Y1092)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AA$5,$H1092/$G1092,$H1092-SUM($I1092:Z1092)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AB$5,$H1092/$G1092,$H1092-SUM($I1092:AA1092)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AC$5,$H1092/$G1092,$H1092-SUM($I1092:AB1092)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AD$5,$H1092/$G1092,$H1092-SUM($I1092:AC1092)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AE$5,$H1092/$G1092,$H1092-SUM($I1092:AD1092)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AF$5,$H1092/$G1092,$H1092-SUM($I1092:AE1092)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AG$5,$H1092/$G1092,$H1092-SUM($I1092:AF1092)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AH$5,$H1092/$G1092,$H1092-SUM($I1092:AG1092)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AI$5,$H1092/$G1092,$H1092-SUM($I1092:AH1092)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AJ$5,$H1092/$G1092,$H1092-SUM($I1092:AI1092)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AK$5,$H1092/$G1092,$H1092-SUM($I1092:AJ1092)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AL$5,$H1092/$G1092,$H1092-SUM($I1092:AK1092)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AM$5,$H1092/$G1092,$H1092-SUM($I1092:AL1092)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AN$5,$H1092/$G1092,$H1092-SUM($I1092:AM1092)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AO$5,$H1092/$G1092,$H1092-SUM($I1092:AN1092)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AP$5,$H1092/$G1092,$H1092-SUM($I1092:AO1092)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AQ$5,$H1092/$G1092,$H1092-SUM($I1092:AP1092)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AR$5,$H1092/$G1092,$H1092-SUM($I1092:AQ1092)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AS$5,$H1092/$G1092,$H1092-SUM($I1092:AR1092)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AT$5,$H1092/$G1092,$H1092-SUM($I1092:AS1092)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AU$5,$H1092/$G1092,$H1092-SUM($I1092:AT1092)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AV$5,$H1092/$G1092,$H1092-SUM($I1092:AU1092)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AW$5,$H1092/$G1092,$H1092-SUM($I1092:AV1092)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AX$5,$H1092/$G1092,$H1092-SUM($I1092:AW1092)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AY$5,$H1092/$G1092,$H1092-SUM($I1092:AX1092)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>AZ$5,$H1092/$G1092,$H1092-SUM($I1092:AY1092)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BA$5,$H1092/$G1092,$H1092-SUM($I1092:AZ1092)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BB$5,$H1092/$G1092,$H1092-SUM($I1092:BA1092)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BC$5,$H1092/$G1092,$H1092-SUM($I1092:BB1092)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BD$5,$H1092/$G1092,$H1092-SUM($I1092:BC1092)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BE$5,$H1092/$G1092,$H1092-SUM($I1092:BD1092)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BF$5,$H1092/$G1092,$H1092-SUM($I1092:BE1092)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BG$5,$H1092/$G1092,$H1092-SUM($I1092:BF1092)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BH$5,$H1092/$G1092,$H1092-SUM($I1092:BG1092)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BI$5,$H1092/$G1092,$H1092-SUM($I1092:BH1092)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BJ$5,$H1092/$G1092,$H1092-SUM($I1092:BI1092)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BK$5,$H1092/$G1092,$H1092-SUM($I1092:BJ1092)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BL$5,$H1092/$G1092,$H1092-SUM($I1092:BK1092)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BM$5,$H1092/$G1092,$H1092-SUM($I1092:BL1092)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BN$5,$H1092/$G1092,$H1092-SUM($I1092:BM1092)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BO$5,$H1092/$G1092,$H1092-SUM($I1092:BN1092)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BP$5,$H1092/$G1092,$H1092-SUM($I1092:BO1092)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BQ$5,$H1092/$G1092,$H1092-SUM($I1092:BP1092)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BR$5,$H1092/$G1092,$H1092-SUM($I1092:BQ1092)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BS$5,$H1092/$G1092,$H1092-SUM($I1092:BR1092)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BT$5,$H1092/$G1092,$H1092-SUM($I1092:BS1092)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BU$5,$H1092/$G1092,$H1092-SUM($I1092:BT1092)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BV$5,$H1092/$G1092,$H1092-SUM($I1092:BU1092)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BW$5,$H1092/$G1092,$H1092-SUM($I1092:BV1092)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BX$5,$H1092/$G1092,$H1092-SUM($I1092:BW1092)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BY$5,$H1092/$G1092,$H1092-SUM($I1092:BX1092)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>BZ$5,$H1092/$G1092,$H1092-SUM($I1092:BY1092)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>CA$5,$H1092/$G1092,$H1092-SUM($I1092:BZ1092)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>CB$5,$H1092/$G1092,$H1092-SUM($I1092:CA1092)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1092,$G1092=\"n/a\"),0,IF(SUM($D1092,$G1092+0.5)>CC$5,$H1092/$G1092,$H1092-SUM($I1092:CB1092)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>J$5,$H1093/$G1093,$H1093-SUM($I1093:I1093)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>K$5,$H1093/$G1093,$H1093-SUM($I1093:J1093)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>L$5,$H1093/$G1093,$H1093-SUM($I1093:K1093)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>M$5,$H1093/$G1093,$H1093-SUM($I1093:L1093)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>N$5,$H1093/$G1093,$H1093-SUM($I1093:M1093)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>O$5,$H1093/$G1093,$H1093-SUM($I1093:N1093)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>P$5,$H1093/$G1093,$H1093-SUM($I1093:O1093)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>Q$5,$H1093/$G1093,$H1093-SUM($I1093:P1093)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>R$5,$H1093/$G1093,$H1093-SUM($I1093:Q1093)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>S$5,$H1093/$G1093,$H1093-SUM($I1093:R1093)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>T$5,$H1093/$G1093,$H1093-SUM($I1093:S1093)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>U$5,$H1093/$G1093,$H1093-SUM($I1093:T1093)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>V$5,$H1093/$G1093,$H1093-SUM($I1093:U1093)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>W$5,$H1093/$G1093,$H1093-SUM($I1093:V1093)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>X$5,$H1093/$G1093,$H1093-SUM($I1093:W1093)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>Y$5,$H1093/$G1093,$H1093-SUM($I1093:X1093)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>Z$5,$H1093/$G1093,$H1093-SUM($I1093:Y1093)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AA$5,$H1093/$G1093,$H1093-SUM($I1093:Z1093)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AB$5,$H1093/$G1093,$H1093-SUM($I1093:AA1093)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AC$5,$H1093/$G1093,$H1093-SUM($I1093:AB1093)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AD$5,$H1093/$G1093,$H1093-SUM($I1093:AC1093)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AE$5,$H1093/$G1093,$H1093-SUM($I1093:AD1093)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AF$5,$H1093/$G1093,$H1093-SUM($I1093:AE1093)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AG$5,$H1093/$G1093,$H1093-SUM($I1093:AF1093)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AH$5,$H1093/$G1093,$H1093-SUM($I1093:AG1093)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AI$5,$H1093/$G1093,$H1093-SUM($I1093:AH1093)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AJ$5,$H1093/$G1093,$H1093-SUM($I1093:AI1093)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AK$5,$H1093/$G1093,$H1093-SUM($I1093:AJ1093)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AL$5,$H1093/$G1093,$H1093-SUM($I1093:AK1093)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AM$5,$H1093/$G1093,$H1093-SUM($I1093:AL1093)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AN$5,$H1093/$G1093,$H1093-SUM($I1093:AM1093)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AO$5,$H1093/$G1093,$H1093-SUM($I1093:AN1093)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AP$5,$H1093/$G1093,$H1093-SUM($I1093:AO1093)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AQ$5,$H1093/$G1093,$H1093-SUM($I1093:AP1093)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AR$5,$H1093/$G1093,$H1093-SUM($I1093:AQ1093)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AS$5,$H1093/$G1093,$H1093-SUM($I1093:AR1093)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AT$5,$H1093/$G1093,$H1093-SUM($I1093:AS1093)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AU$5,$H1093/$G1093,$H1093-SUM($I1093:AT1093)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AV$5,$H1093/$G1093,$H1093-SUM($I1093:AU1093)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AW$5,$H1093/$G1093,$H1093-SUM($I1093:AV1093)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AX$5,$H1093/$G1093,$H1093-SUM($I1093:AW1093)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AY$5,$H1093/$G1093,$H1093-SUM($I1093:AX1093)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>AZ$5,$H1093/$G1093,$H1093-SUM($I1093:AY1093)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BA$5,$H1093/$G1093,$H1093-SUM($I1093:AZ1093)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BB$5,$H1093/$G1093,$H1093-SUM($I1093:BA1093)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BC$5,$H1093/$G1093,$H1093-SUM($I1093:BB1093)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BD$5,$H1093/$G1093,$H1093-SUM($I1093:BC1093)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BE$5,$H1093/$G1093,$H1093-SUM($I1093:BD1093)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BF$5,$H1093/$G1093,$H1093-SUM($I1093:BE1093)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BG$5,$H1093/$G1093,$H1093-SUM($I1093:BF1093)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BH$5,$H1093/$G1093,$H1093-SUM($I1093:BG1093)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BI$5,$H1093/$G1093,$H1093-SUM($I1093:BH1093)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BJ$5,$H1093/$G1093,$H1093-SUM($I1093:BI1093)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BK$5,$H1093/$G1093,$H1093-SUM($I1093:BJ1093)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BL$5,$H1093/$G1093,$H1093-SUM($I1093:BK1093)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BM$5,$H1093/$G1093,$H1093-SUM($I1093:BL1093)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BN$5,$H1093/$G1093,$H1093-SUM($I1093:BM1093)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BO$5,$H1093/$G1093,$H1093-SUM($I1093:BN1093)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BP$5,$H1093/$G1093,$H1093-SUM($I1093:BO1093)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BQ$5,$H1093/$G1093,$H1093-SUM($I1093:BP1093)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BR$5,$H1093/$G1093,$H1093-SUM($I1093:BQ1093)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BS$5,$H1093/$G1093,$H1093-SUM($I1093:BR1093)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BT$5,$H1093/$G1093,$H1093-SUM($I1093:BS1093)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BU$5,$H1093/$G1093,$H1093-SUM($I1093:BT1093)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BV$5,$H1093/$G1093,$H1093-SUM($I1093:BU1093)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BW$5,$H1093/$G1093,$H1093-SUM($I1093:BV1093)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BX$5,$H1093/$G1093,$H1093-SUM($I1093:BW1093)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BY$5,$H1093/$G1093,$H1093-SUM($I1093:BX1093)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>BZ$5,$H1093/$G1093,$H1093-SUM($I1093:BY1093)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>CA$5,$H1093/$G1093,$H1093-SUM($I1093:BZ1093)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>CB$5,$H1093/$G1093,$H1093-SUM($I1093:CA1093)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1093,$G1093=\"n/a\"),0,IF(SUM($D1093,$G1093+0.5)>CC$5,$H1093/$G1093,$H1093-SUM($I1093:CB1093)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>J$5,$H1094/$G1094,$H1094-SUM($I1094:I1094)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>K$5,$H1094/$G1094,$H1094-SUM($I1094:J1094)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>L$5,$H1094/$G1094,$H1094-SUM($I1094:K1094)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>M$5,$H1094/$G1094,$H1094-SUM($I1094:L1094)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>N$5,$H1094/$G1094,$H1094-SUM($I1094:M1094)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>O$5,$H1094/$G1094,$H1094-SUM($I1094:N1094)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>P$5,$H1094/$G1094,$H1094-SUM($I1094:O1094)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>Q$5,$H1094/$G1094,$H1094-SUM($I1094:P1094)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>R$5,$H1094/$G1094,$H1094-SUM($I1094:Q1094)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>S$5,$H1094/$G1094,$H1094-SUM($I1094:R1094)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>T$5,$H1094/$G1094,$H1094-SUM($I1094:S1094)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>U$5,$H1094/$G1094,$H1094-SUM($I1094:T1094)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>V$5,$H1094/$G1094,$H1094-SUM($I1094:U1094)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>W$5,$H1094/$G1094,$H1094-SUM($I1094:V1094)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>X$5,$H1094/$G1094,$H1094-SUM($I1094:W1094)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>Y$5,$H1094/$G1094,$H1094-SUM($I1094:X1094)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>Z$5,$H1094/$G1094,$H1094-SUM($I1094:Y1094)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AA$5,$H1094/$G1094,$H1094-SUM($I1094:Z1094)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AB$5,$H1094/$G1094,$H1094-SUM($I1094:AA1094)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AC$5,$H1094/$G1094,$H1094-SUM($I1094:AB1094)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AD$5,$H1094/$G1094,$H1094-SUM($I1094:AC1094)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AE$5,$H1094/$G1094,$H1094-SUM($I1094:AD1094)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AF$5,$H1094/$G1094,$H1094-SUM($I1094:AE1094)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AG$5,$H1094/$G1094,$H1094-SUM($I1094:AF1094)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AH$5,$H1094/$G1094,$H1094-SUM($I1094:AG1094)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AI$5,$H1094/$G1094,$H1094-SUM($I1094:AH1094)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AJ$5,$H1094/$G1094,$H1094-SUM($I1094:AI1094)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AK$5,$H1094/$G1094,$H1094-SUM($I1094:AJ1094)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AL$5,$H1094/$G1094,$H1094-SUM($I1094:AK1094)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AM$5,$H1094/$G1094,$H1094-SUM($I1094:AL1094)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AN$5,$H1094/$G1094,$H1094-SUM($I1094:AM1094)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AO$5,$H1094/$G1094,$H1094-SUM($I1094:AN1094)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AP$5,$H1094/$G1094,$H1094-SUM($I1094:AO1094)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AQ$5,$H1094/$G1094,$H1094-SUM($I1094:AP1094)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AR$5,$H1094/$G1094,$H1094-SUM($I1094:AQ1094)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AS$5,$H1094/$G1094,$H1094-SUM($I1094:AR1094)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AT$5,$H1094/$G1094,$H1094-SUM($I1094:AS1094)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AU$5,$H1094/$G1094,$H1094-SUM($I1094:AT1094)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AV$5,$H1094/$G1094,$H1094-SUM($I1094:AU1094)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AW$5,$H1094/$G1094,$H1094-SUM($I1094:AV1094)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AX$5,$H1094/$G1094,$H1094-SUM($I1094:AW1094)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AY$5,$H1094/$G1094,$H1094-SUM($I1094:AX1094)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>AZ$5,$H1094/$G1094,$H1094-SUM($I1094:AY1094)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BA$5,$H1094/$G1094,$H1094-SUM($I1094:AZ1094)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BB$5,$H1094/$G1094,$H1094-SUM($I1094:BA1094)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BC$5,$H1094/$G1094,$H1094-SUM($I1094:BB1094)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BD$5,$H1094/$G1094,$H1094-SUM($I1094:BC1094)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BE$5,$H1094/$G1094,$H1094-SUM($I1094:BD1094)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BF$5,$H1094/$G1094,$H1094-SUM($I1094:BE1094)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BG$5,$H1094/$G1094,$H1094-SUM($I1094:BF1094)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BH$5,$H1094/$G1094,$H1094-SUM($I1094:BG1094)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BI$5,$H1094/$G1094,$H1094-SUM($I1094:BH1094)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BJ$5,$H1094/$G1094,$H1094-SUM($I1094:BI1094)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BK$5,$H1094/$G1094,$H1094-SUM($I1094:BJ1094)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BL$5,$H1094/$G1094,$H1094-SUM($I1094:BK1094)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BM$5,$H1094/$G1094,$H1094-SUM($I1094:BL1094)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BN$5,$H1094/$G1094,$H1094-SUM($I1094:BM1094)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BO$5,$H1094/$G1094,$H1094-SUM($I1094:BN1094)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BP$5,$H1094/$G1094,$H1094-SUM($I1094:BO1094)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BQ$5,$H1094/$G1094,$H1094-SUM($I1094:BP1094)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BR$5,$H1094/$G1094,$H1094-SUM($I1094:BQ1094)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BS$5,$H1094/$G1094,$H1094-SUM($I1094:BR1094)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BT$5,$H1094/$G1094,$H1094-SUM($I1094:BS1094)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BU$5,$H1094/$G1094,$H1094-SUM($I1094:BT1094)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BV$5,$H1094/$G1094,$H1094-SUM($I1094:BU1094)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BW$5,$H1094/$G1094,$H1094-SUM($I1094:BV1094)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BX$5,$H1094/$G1094,$H1094-SUM($I1094:BW1094)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BY$5,$H1094/$G1094,$H1094-SUM($I1094:BX1094)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>BZ$5,$H1094/$G1094,$H1094-SUM($I1094:BY1094)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>CA$5,$H1094/$G1094,$H1094-SUM($I1094:BZ1094)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>CB$5,$H1094/$G1094,$H1094-SUM($I1094:CA1094)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1094,$G1094=\"n/a\"),0,IF(SUM($D1094,$G1094+0.5)>CC$5,$H1094/$G1094,$H1094-SUM($I1094:CB1094)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>J$5,$H1095/$G1095,$H1095-SUM($I1095:I1095)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>K$5,$H1095/$G1095,$H1095-SUM($I1095:J1095)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>L$5,$H1095/$G1095,$H1095-SUM($I1095:K1095)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>M$5,$H1095/$G1095,$H1095-SUM($I1095:L1095)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>N$5,$H1095/$G1095,$H1095-SUM($I1095:M1095)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>O$5,$H1095/$G1095,$H1095-SUM($I1095:N1095)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>P$5,$H1095/$G1095,$H1095-SUM($I1095:O1095)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>Q$5,$H1095/$G1095,$H1095-SUM($I1095:P1095)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>R$5,$H1095/$G1095,$H1095-SUM($I1095:Q1095)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>S$5,$H1095/$G1095,$H1095-SUM($I1095:R1095)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>T$5,$H1095/$G1095,$H1095-SUM($I1095:S1095)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>U$5,$H1095/$G1095,$H1095-SUM($I1095:T1095)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>V$5,$H1095/$G1095,$H1095-SUM($I1095:U1095)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>W$5,$H1095/$G1095,$H1095-SUM($I1095:V1095)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>X$5,$H1095/$G1095,$H1095-SUM($I1095:W1095)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>Y$5,$H1095/$G1095,$H1095-SUM($I1095:X1095)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>Z$5,$H1095/$G1095,$H1095-SUM($I1095:Y1095)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AA$5,$H1095/$G1095,$H1095-SUM($I1095:Z1095)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AB$5,$H1095/$G1095,$H1095-SUM($I1095:AA1095)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AC$5,$H1095/$G1095,$H1095-SUM($I1095:AB1095)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AD$5,$H1095/$G1095,$H1095-SUM($I1095:AC1095)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AE$5,$H1095/$G1095,$H1095-SUM($I1095:AD1095)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AF$5,$H1095/$G1095,$H1095-SUM($I1095:AE1095)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AG$5,$H1095/$G1095,$H1095-SUM($I1095:AF1095)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AH$5,$H1095/$G1095,$H1095-SUM($I1095:AG1095)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AI$5,$H1095/$G1095,$H1095-SUM($I1095:AH1095)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AJ$5,$H1095/$G1095,$H1095-SUM($I1095:AI1095)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AK$5,$H1095/$G1095,$H1095-SUM($I1095:AJ1095)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AL$5,$H1095/$G1095,$H1095-SUM($I1095:AK1095)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AM$5,$H1095/$G1095,$H1095-SUM($I1095:AL1095)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AN$5,$H1095/$G1095,$H1095-SUM($I1095:AM1095)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AO$5,$H1095/$G1095,$H1095-SUM($I1095:AN1095)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AP$5,$H1095/$G1095,$H1095-SUM($I1095:AO1095)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AQ$5,$H1095/$G1095,$H1095-SUM($I1095:AP1095)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AR$5,$H1095/$G1095,$H1095-SUM($I1095:AQ1095)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AS$5,$H1095/$G1095,$H1095-SUM($I1095:AR1095)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AT$5,$H1095/$G1095,$H1095-SUM($I1095:AS1095)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AU$5,$H1095/$G1095,$H1095-SUM($I1095:AT1095)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AV$5,$H1095/$G1095,$H1095-SUM($I1095:AU1095)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AW$5,$H1095/$G1095,$H1095-SUM($I1095:AV1095)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AX$5,$H1095/$G1095,$H1095-SUM($I1095:AW1095)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AY$5,$H1095/$G1095,$H1095-SUM($I1095:AX1095)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>AZ$5,$H1095/$G1095,$H1095-SUM($I1095:AY1095)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BA$5,$H1095/$G1095,$H1095-SUM($I1095:AZ1095)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BB$5,$H1095/$G1095,$H1095-SUM($I1095:BA1095)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BC$5,$H1095/$G1095,$H1095-SUM($I1095:BB1095)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BD$5,$H1095/$G1095,$H1095-SUM($I1095:BC1095)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BE$5,$H1095/$G1095,$H1095-SUM($I1095:BD1095)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BF$5,$H1095/$G1095,$H1095-SUM($I1095:BE1095)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BG$5,$H1095/$G1095,$H1095-SUM($I1095:BF1095)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BH$5,$H1095/$G1095,$H1095-SUM($I1095:BG1095)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BI$5,$H1095/$G1095,$H1095-SUM($I1095:BH1095)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BJ$5,$H1095/$G1095,$H1095-SUM($I1095:BI1095)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BK$5,$H1095/$G1095,$H1095-SUM($I1095:BJ1095)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BL$5,$H1095/$G1095,$H1095-SUM($I1095:BK1095)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BM$5,$H1095/$G1095,$H1095-SUM($I1095:BL1095)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BN$5,$H1095/$G1095,$H1095-SUM($I1095:BM1095)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BO$5,$H1095/$G1095,$H1095-SUM($I1095:BN1095)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BP$5,$H1095/$G1095,$H1095-SUM($I1095:BO1095)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BQ$5,$H1095/$G1095,$H1095-SUM($I1095:BP1095)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BR$5,$H1095/$G1095,$H1095-SUM($I1095:BQ1095)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BS$5,$H1095/$G1095,$H1095-SUM($I1095:BR1095)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BT$5,$H1095/$G1095,$H1095-SUM($I1095:BS1095)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BU$5,$H1095/$G1095,$H1095-SUM($I1095:BT1095)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BV$5,$H1095/$G1095,$H1095-SUM($I1095:BU1095)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BW$5,$H1095/$G1095,$H1095-SUM($I1095:BV1095)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BX$5,$H1095/$G1095,$H1095-SUM($I1095:BW1095)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BY$5,$H1095/$G1095,$H1095-SUM($I1095:BX1095)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>BZ$5,$H1095/$G1095,$H1095-SUM($I1095:BY1095)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>CA$5,$H1095/$G1095,$H1095-SUM($I1095:BZ1095)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>CB$5,$H1095/$G1095,$H1095-SUM($I1095:CA1095)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1095,$G1095=\"n/a\"),0,IF(SUM($D1095,$G1095+0.5)>CC$5,$H1095/$G1095,$H1095-SUM($I1095:CB1095)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>J$5,$H1096/$G1096,$H1096-SUM($I1096:I1096)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>K$5,$H1096/$G1096,$H1096-SUM($I1096:J1096)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>L$5,$H1096/$G1096,$H1096-SUM($I1096:K1096)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>M$5,$H1096/$G1096,$H1096-SUM($I1096:L1096)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>N$5,$H1096/$G1096,$H1096-SUM($I1096:M1096)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>O$5,$H1096/$G1096,$H1096-SUM($I1096:N1096)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>P$5,$H1096/$G1096,$H1096-SUM($I1096:O1096)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>Q$5,$H1096/$G1096,$H1096-SUM($I1096:P1096)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>R$5,$H1096/$G1096,$H1096-SUM($I1096:Q1096)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>S$5,$H1096/$G1096,$H1096-SUM($I1096:R1096)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>T$5,$H1096/$G1096,$H1096-SUM($I1096:S1096)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>U$5,$H1096/$G1096,$H1096-SUM($I1096:T1096)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>V$5,$H1096/$G1096,$H1096-SUM($I1096:U1096)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>W$5,$H1096/$G1096,$H1096-SUM($I1096:V1096)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>X$5,$H1096/$G1096,$H1096-SUM($I1096:W1096)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>Y$5,$H1096/$G1096,$H1096-SUM($I1096:X1096)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>Z$5,$H1096/$G1096,$H1096-SUM($I1096:Y1096)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AA$5,$H1096/$G1096,$H1096-SUM($I1096:Z1096)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AB$5,$H1096/$G1096,$H1096-SUM($I1096:AA1096)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AC$5,$H1096/$G1096,$H1096-SUM($I1096:AB1096)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AD$5,$H1096/$G1096,$H1096-SUM($I1096:AC1096)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AE$5,$H1096/$G1096,$H1096-SUM($I1096:AD1096)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AF$5,$H1096/$G1096,$H1096-SUM($I1096:AE1096)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AG$5,$H1096/$G1096,$H1096-SUM($I1096:AF1096)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AH$5,$H1096/$G1096,$H1096-SUM($I1096:AG1096)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AI$5,$H1096/$G1096,$H1096-SUM($I1096:AH1096)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AJ$5,$H1096/$G1096,$H1096-SUM($I1096:AI1096)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AK$5,$H1096/$G1096,$H1096-SUM($I1096:AJ1096)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AL$5,$H1096/$G1096,$H1096-SUM($I1096:AK1096)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AM$5,$H1096/$G1096,$H1096-SUM($I1096:AL1096)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AN$5,$H1096/$G1096,$H1096-SUM($I1096:AM1096)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AO$5,$H1096/$G1096,$H1096-SUM($I1096:AN1096)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AP$5,$H1096/$G1096,$H1096-SUM($I1096:AO1096)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AQ$5,$H1096/$G1096,$H1096-SUM($I1096:AP1096)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AR$5,$H1096/$G1096,$H1096-SUM($I1096:AQ1096)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AS$5,$H1096/$G1096,$H1096-SUM($I1096:AR1096)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AT$5,$H1096/$G1096,$H1096-SUM($I1096:AS1096)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AU$5,$H1096/$G1096,$H1096-SUM($I1096:AT1096)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AV$5,$H1096/$G1096,$H1096-SUM($I1096:AU1096)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AW$5,$H1096/$G1096,$H1096-SUM($I1096:AV1096)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AX$5,$H1096/$G1096,$H1096-SUM($I1096:AW1096)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AY$5,$H1096/$G1096,$H1096-SUM($I1096:AX1096)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>AZ$5,$H1096/$G1096,$H1096-SUM($I1096:AY1096)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BA$5,$H1096/$G1096,$H1096-SUM($I1096:AZ1096)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BB$5,$H1096/$G1096,$H1096-SUM($I1096:BA1096)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BC$5,$H1096/$G1096,$H1096-SUM($I1096:BB1096)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BD$5,$H1096/$G1096,$H1096-SUM($I1096:BC1096)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BE$5,$H1096/$G1096,$H1096-SUM($I1096:BD1096)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BF$5,$H1096/$G1096,$H1096-SUM($I1096:BE1096)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BG$5,$H1096/$G1096,$H1096-SUM($I1096:BF1096)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BH$5,$H1096/$G1096,$H1096-SUM($I1096:BG1096)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BI$5,$H1096/$G1096,$H1096-SUM($I1096:BH1096)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BJ$5,$H1096/$G1096,$H1096-SUM($I1096:BI1096)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BK$5,$H1096/$G1096,$H1096-SUM($I1096:BJ1096)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BL$5,$H1096/$G1096,$H1096-SUM($I1096:BK1096)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BM$5,$H1096/$G1096,$H1096-SUM($I1096:BL1096)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BN$5,$H1096/$G1096,$H1096-SUM($I1096:BM1096)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BO$5,$H1096/$G1096,$H1096-SUM($I1096:BN1096)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BP$5,$H1096/$G1096,$H1096-SUM($I1096:BO1096)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BQ$5,$H1096/$G1096,$H1096-SUM($I1096:BP1096)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BR$5,$H1096/$G1096,$H1096-SUM($I1096:BQ1096)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BS$5,$H1096/$G1096,$H1096-SUM($I1096:BR1096)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BT$5,$H1096/$G1096,$H1096-SUM($I1096:BS1096)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BU$5,$H1096/$G1096,$H1096-SUM($I1096:BT1096)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BV$5,$H1096/$G1096,$H1096-SUM($I1096:BU1096)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BW$5,$H1096/$G1096,$H1096-SUM($I1096:BV1096)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BX$5,$H1096/$G1096,$H1096-SUM($I1096:BW1096)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BY$5,$H1096/$G1096,$H1096-SUM($I1096:BX1096)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>BZ$5,$H1096/$G1096,$H1096-SUM($I1096:BY1096)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>CA$5,$H1096/$G1096,$H1096-SUM($I1096:BZ1096)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>CB$5,$H1096/$G1096,$H1096-SUM($I1096:CA1096)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1096,$G1096=\"n/a\"),0,IF(SUM($D1096,$G1096+0.5)>CC$5,$H1096/$G1096,$H1096-SUM($I1096:CB1096)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>J$5,$H1097/$G1097,$H1097-SUM($I1097:I1097)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>K$5,$H1097/$G1097,$H1097-SUM($I1097:J1097)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>L$5,$H1097/$G1097,$H1097-SUM($I1097:K1097)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>M$5,$H1097/$G1097,$H1097-SUM($I1097:L1097)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>N$5,$H1097/$G1097,$H1097-SUM($I1097:M1097)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>O$5,$H1097/$G1097,$H1097-SUM($I1097:N1097)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>P$5,$H1097/$G1097,$H1097-SUM($I1097:O1097)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>Q$5,$H1097/$G1097,$H1097-SUM($I1097:P1097)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>R$5,$H1097/$G1097,$H1097-SUM($I1097:Q1097)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>S$5,$H1097/$G1097,$H1097-SUM($I1097:R1097)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>T$5,$H1097/$G1097,$H1097-SUM($I1097:S1097)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>U$5,$H1097/$G1097,$H1097-SUM($I1097:T1097)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>V$5,$H1097/$G1097,$H1097-SUM($I1097:U1097)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>W$5,$H1097/$G1097,$H1097-SUM($I1097:V1097)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>X$5,$H1097/$G1097,$H1097-SUM($I1097:W1097)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>Y$5,$H1097/$G1097,$H1097-SUM($I1097:X1097)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>Z$5,$H1097/$G1097,$H1097-SUM($I1097:Y1097)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AA$5,$H1097/$G1097,$H1097-SUM($I1097:Z1097)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AB$5,$H1097/$G1097,$H1097-SUM($I1097:AA1097)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AC$5,$H1097/$G1097,$H1097-SUM($I1097:AB1097)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AD$5,$H1097/$G1097,$H1097-SUM($I1097:AC1097)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AE$5,$H1097/$G1097,$H1097-SUM($I1097:AD1097)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AF$5,$H1097/$G1097,$H1097-SUM($I1097:AE1097)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AG$5,$H1097/$G1097,$H1097-SUM($I1097:AF1097)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AH$5,$H1097/$G1097,$H1097-SUM($I1097:AG1097)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AI$5,$H1097/$G1097,$H1097-SUM($I1097:AH1097)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AJ$5,$H1097/$G1097,$H1097-SUM($I1097:AI1097)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AK$5,$H1097/$G1097,$H1097-SUM($I1097:AJ1097)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AL$5,$H1097/$G1097,$H1097-SUM($I1097:AK1097)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AM$5,$H1097/$G1097,$H1097-SUM($I1097:AL1097)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AN$5,$H1097/$G1097,$H1097-SUM($I1097:AM1097)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AO$5,$H1097/$G1097,$H1097-SUM($I1097:AN1097)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AP$5,$H1097/$G1097,$H1097-SUM($I1097:AO1097)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AQ$5,$H1097/$G1097,$H1097-SUM($I1097:AP1097)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AR$5,$H1097/$G1097,$H1097-SUM($I1097:AQ1097)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AS$5,$H1097/$G1097,$H1097-SUM($I1097:AR1097)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AT$5,$H1097/$G1097,$H1097-SUM($I1097:AS1097)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AU$5,$H1097/$G1097,$H1097-SUM($I1097:AT1097)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AV$5,$H1097/$G1097,$H1097-SUM($I1097:AU1097)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AW$5,$H1097/$G1097,$H1097-SUM($I1097:AV1097)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AX$5,$H1097/$G1097,$H1097-SUM($I1097:AW1097)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AY$5,$H1097/$G1097,$H1097-SUM($I1097:AX1097)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>AZ$5,$H1097/$G1097,$H1097-SUM($I1097:AY1097)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BA$5,$H1097/$G1097,$H1097-SUM($I1097:AZ1097)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BB$5,$H1097/$G1097,$H1097-SUM($I1097:BA1097)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BC$5,$H1097/$G1097,$H1097-SUM($I1097:BB1097)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BD$5,$H1097/$G1097,$H1097-SUM($I1097:BC1097)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BE$5,$H1097/$G1097,$H1097-SUM($I1097:BD1097)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BF$5,$H1097/$G1097,$H1097-SUM($I1097:BE1097)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BG$5,$H1097/$G1097,$H1097-SUM($I1097:BF1097)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BH$5,$H1097/$G1097,$H1097-SUM($I1097:BG1097)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BI$5,$H1097/$G1097,$H1097-SUM($I1097:BH1097)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BJ$5,$H1097/$G1097,$H1097-SUM($I1097:BI1097)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BK$5,$H1097/$G1097,$H1097-SUM($I1097:BJ1097)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BL$5,$H1097/$G1097,$H1097-SUM($I1097:BK1097)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BM$5,$H1097/$G1097,$H1097-SUM($I1097:BL1097)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BN$5,$H1097/$G1097,$H1097-SUM($I1097:BM1097)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BO$5,$H1097/$G1097,$H1097-SUM($I1097:BN1097)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BP$5,$H1097/$G1097,$H1097-SUM($I1097:BO1097)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BQ$5,$H1097/$G1097,$H1097-SUM($I1097:BP1097)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BR$5,$H1097/$G1097,$H1097-SUM($I1097:BQ1097)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BS$5,$H1097/$G1097,$H1097-SUM($I1097:BR1097)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BT$5,$H1097/$G1097,$H1097-SUM($I1097:BS1097)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BU$5,$H1097/$G1097,$H1097-SUM($I1097:BT1097)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BV$5,$H1097/$G1097,$H1097-SUM($I1097:BU1097)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BW$5,$H1097/$G1097,$H1097-SUM($I1097:BV1097)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BX$5,$H1097/$G1097,$H1097-SUM($I1097:BW1097)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BY$5,$H1097/$G1097,$H1097-SUM($I1097:BX1097)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>BZ$5,$H1097/$G1097,$H1097-SUM($I1097:BY1097)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>CA$5,$H1097/$G1097,$H1097-SUM($I1097:BZ1097)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>CB$5,$H1097/$G1097,$H1097-SUM($I1097:CA1097)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1097,$G1097=\"n/a\"),0,IF(SUM($D1097,$G1097+0.5)>CC$5,$H1097/$G1097,$H1097-SUM($I1097:CB1097)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>J$5,$H1098/$G1098,$H1098-SUM($I1098:I1098)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>K$5,$H1098/$G1098,$H1098-SUM($I1098:J1098)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>L$5,$H1098/$G1098,$H1098-SUM($I1098:K1098)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>M$5,$H1098/$G1098,$H1098-SUM($I1098:L1098)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>N$5,$H1098/$G1098,$H1098-SUM($I1098:M1098)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>O$5,$H1098/$G1098,$H1098-SUM($I1098:N1098)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>P$5,$H1098/$G1098,$H1098-SUM($I1098:O1098)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>Q$5,$H1098/$G1098,$H1098-SUM($I1098:P1098)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>R$5,$H1098/$G1098,$H1098-SUM($I1098:Q1098)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>S$5,$H1098/$G1098,$H1098-SUM($I1098:R1098)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>T$5,$H1098/$G1098,$H1098-SUM($I1098:S1098)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>U$5,$H1098/$G1098,$H1098-SUM($I1098:T1098)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>V$5,$H1098/$G1098,$H1098-SUM($I1098:U1098)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>W$5,$H1098/$G1098,$H1098-SUM($I1098:V1098)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>X$5,$H1098/$G1098,$H1098-SUM($I1098:W1098)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>Y$5,$H1098/$G1098,$H1098-SUM($I1098:X1098)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>Z$5,$H1098/$G1098,$H1098-SUM($I1098:Y1098)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AA$5,$H1098/$G1098,$H1098-SUM($I1098:Z1098)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AB$5,$H1098/$G1098,$H1098-SUM($I1098:AA1098)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AC$5,$H1098/$G1098,$H1098-SUM($I1098:AB1098)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AD$5,$H1098/$G1098,$H1098-SUM($I1098:AC1098)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AE$5,$H1098/$G1098,$H1098-SUM($I1098:AD1098)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AF$5,$H1098/$G1098,$H1098-SUM($I1098:AE1098)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AG$5,$H1098/$G1098,$H1098-SUM($I1098:AF1098)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AH$5,$H1098/$G1098,$H1098-SUM($I1098:AG1098)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AI$5,$H1098/$G1098,$H1098-SUM($I1098:AH1098)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AJ$5,$H1098/$G1098,$H1098-SUM($I1098:AI1098)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AK$5,$H1098/$G1098,$H1098-SUM($I1098:AJ1098)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AL$5,$H1098/$G1098,$H1098-SUM($I1098:AK1098)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AM$5,$H1098/$G1098,$H1098-SUM($I1098:AL1098)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AN$5,$H1098/$G1098,$H1098-SUM($I1098:AM1098)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AO$5,$H1098/$G1098,$H1098-SUM($I1098:AN1098)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AP$5,$H1098/$G1098,$H1098-SUM($I1098:AO1098)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AQ$5,$H1098/$G1098,$H1098-SUM($I1098:AP1098)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AR$5,$H1098/$G1098,$H1098-SUM($I1098:AQ1098)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AS$5,$H1098/$G1098,$H1098-SUM($I1098:AR1098)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AT$5,$H1098/$G1098,$H1098-SUM($I1098:AS1098)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AU$5,$H1098/$G1098,$H1098-SUM($I1098:AT1098)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AV$5,$H1098/$G1098,$H1098-SUM($I1098:AU1098)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AW$5,$H1098/$G1098,$H1098-SUM($I1098:AV1098)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AX$5,$H1098/$G1098,$H1098-SUM($I1098:AW1098)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AY$5,$H1098/$G1098,$H1098-SUM($I1098:AX1098)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>AZ$5,$H1098/$G1098,$H1098-SUM($I1098:AY1098)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BA$5,$H1098/$G1098,$H1098-SUM($I1098:AZ1098)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BB$5,$H1098/$G1098,$H1098-SUM($I1098:BA1098)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BC$5,$H1098/$G1098,$H1098-SUM($I1098:BB1098)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BD$5,$H1098/$G1098,$H1098-SUM($I1098:BC1098)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BE$5,$H1098/$G1098,$H1098-SUM($I1098:BD1098)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BF$5,$H1098/$G1098,$H1098-SUM($I1098:BE1098)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BG$5,$H1098/$G1098,$H1098-SUM($I1098:BF1098)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BH$5,$H1098/$G1098,$H1098-SUM($I1098:BG1098)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BI$5,$H1098/$G1098,$H1098-SUM($I1098:BH1098)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BJ$5,$H1098/$G1098,$H1098-SUM($I1098:BI1098)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BK$5,$H1098/$G1098,$H1098-SUM($I1098:BJ1098)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BL$5,$H1098/$G1098,$H1098-SUM($I1098:BK1098)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BM$5,$H1098/$G1098,$H1098-SUM($I1098:BL1098)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BN$5,$H1098/$G1098,$H1098-SUM($I1098:BM1098)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BO$5,$H1098/$G1098,$H1098-SUM($I1098:BN1098)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BP$5,$H1098/$G1098,$H1098-SUM($I1098:BO1098)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BQ$5,$H1098/$G1098,$H1098-SUM($I1098:BP1098)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BR$5,$H1098/$G1098,$H1098-SUM($I1098:BQ1098)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BS$5,$H1098/$G1098,$H1098-SUM($I1098:BR1098)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BT$5,$H1098/$G1098,$H1098-SUM($I1098:BS1098)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BU$5,$H1098/$G1098,$H1098-SUM($I1098:BT1098)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BV$5,$H1098/$G1098,$H1098-SUM($I1098:BU1098)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BW$5,$H1098/$G1098,$H1098-SUM($I1098:BV1098)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BX$5,$H1098/$G1098,$H1098-SUM($I1098:BW1098)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BY$5,$H1098/$G1098,$H1098-SUM($I1098:BX1098)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>BZ$5,$H1098/$G1098,$H1098-SUM($I1098:BY1098)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>CA$5,$H1098/$G1098,$H1098-SUM($I1098:BZ1098)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>CB$5,$H1098/$G1098,$H1098-SUM($I1098:CA1098)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1098,$G1098=\"n/a\"),0,IF(SUM($D1098,$G1098+0.5)>CC$5,$H1098/$G1098,$H1098-SUM($I1098:CB1098)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>J$5,$H1099/$G1099,$H1099-SUM($I1099:I1099)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>K$5,$H1099/$G1099,$H1099-SUM($I1099:J1099)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>L$5,$H1099/$G1099,$H1099-SUM($I1099:K1099)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>M$5,$H1099/$G1099,$H1099-SUM($I1099:L1099)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>N$5,$H1099/$G1099,$H1099-SUM($I1099:M1099)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>O$5,$H1099/$G1099,$H1099-SUM($I1099:N1099)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>P$5,$H1099/$G1099,$H1099-SUM($I1099:O1099)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>Q$5,$H1099/$G1099,$H1099-SUM($I1099:P1099)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>R$5,$H1099/$G1099,$H1099-SUM($I1099:Q1099)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>S$5,$H1099/$G1099,$H1099-SUM($I1099:R1099)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>T$5,$H1099/$G1099,$H1099-SUM($I1099:S1099)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>U$5,$H1099/$G1099,$H1099-SUM($I1099:T1099)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>V$5,$H1099/$G1099,$H1099-SUM($I1099:U1099)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>W$5,$H1099/$G1099,$H1099-SUM($I1099:V1099)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>X$5,$H1099/$G1099,$H1099-SUM($I1099:W1099)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>Y$5,$H1099/$G1099,$H1099-SUM($I1099:X1099)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>Z$5,$H1099/$G1099,$H1099-SUM($I1099:Y1099)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AA$5,$H1099/$G1099,$H1099-SUM($I1099:Z1099)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AB$5,$H1099/$G1099,$H1099-SUM($I1099:AA1099)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AC$5,$H1099/$G1099,$H1099-SUM($I1099:AB1099)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AD$5,$H1099/$G1099,$H1099-SUM($I1099:AC1099)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AE$5,$H1099/$G1099,$H1099-SUM($I1099:AD1099)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AF$5,$H1099/$G1099,$H1099-SUM($I1099:AE1099)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AG$5,$H1099/$G1099,$H1099-SUM($I1099:AF1099)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AH$5,$H1099/$G1099,$H1099-SUM($I1099:AG1099)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AI$5,$H1099/$G1099,$H1099-SUM($I1099:AH1099)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AJ$5,$H1099/$G1099,$H1099-SUM($I1099:AI1099)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AK$5,$H1099/$G1099,$H1099-SUM($I1099:AJ1099)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AL$5,$H1099/$G1099,$H1099-SUM($I1099:AK1099)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AM$5,$H1099/$G1099,$H1099-SUM($I1099:AL1099)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AN$5,$H1099/$G1099,$H1099-SUM($I1099:AM1099)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AO$5,$H1099/$G1099,$H1099-SUM($I1099:AN1099)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AP$5,$H1099/$G1099,$H1099-SUM($I1099:AO1099)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AQ$5,$H1099/$G1099,$H1099-SUM($I1099:AP1099)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AR$5,$H1099/$G1099,$H1099-SUM($I1099:AQ1099)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AS$5,$H1099/$G1099,$H1099-SUM($I1099:AR1099)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AT$5,$H1099/$G1099,$H1099-SUM($I1099:AS1099)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AU$5,$H1099/$G1099,$H1099-SUM($I1099:AT1099)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AV$5,$H1099/$G1099,$H1099-SUM($I1099:AU1099)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AW$5,$H1099/$G1099,$H1099-SUM($I1099:AV1099)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AX$5,$H1099/$G1099,$H1099-SUM($I1099:AW1099)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AY$5,$H1099/$G1099,$H1099-SUM($I1099:AX1099)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>AZ$5,$H1099/$G1099,$H1099-SUM($I1099:AY1099)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BA$5,$H1099/$G1099,$H1099-SUM($I1099:AZ1099)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BB$5,$H1099/$G1099,$H1099-SUM($I1099:BA1099)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BC$5,$H1099/$G1099,$H1099-SUM($I1099:BB1099)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BD$5,$H1099/$G1099,$H1099-SUM($I1099:BC1099)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BE$5,$H1099/$G1099,$H1099-SUM($I1099:BD1099)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BF$5,$H1099/$G1099,$H1099-SUM($I1099:BE1099)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BG$5,$H1099/$G1099,$H1099-SUM($I1099:BF1099)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BH$5,$H1099/$G1099,$H1099-SUM($I1099:BG1099)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BI$5,$H1099/$G1099,$H1099-SUM($I1099:BH1099)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BJ$5,$H1099/$G1099,$H1099-SUM($I1099:BI1099)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BK$5,$H1099/$G1099,$H1099-SUM($I1099:BJ1099)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BL$5,$H1099/$G1099,$H1099-SUM($I1099:BK1099)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BM$5,$H1099/$G1099,$H1099-SUM($I1099:BL1099)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BN$5,$H1099/$G1099,$H1099-SUM($I1099:BM1099)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BO$5,$H1099/$G1099,$H1099-SUM($I1099:BN1099)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BP$5,$H1099/$G1099,$H1099-SUM($I1099:BO1099)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BQ$5,$H1099/$G1099,$H1099-SUM($I1099:BP1099)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BR$5,$H1099/$G1099,$H1099-SUM($I1099:BQ1099)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BS$5,$H1099/$G1099,$H1099-SUM($I1099:BR1099)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BT$5,$H1099/$G1099,$H1099-SUM($I1099:BS1099)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BU$5,$H1099/$G1099,$H1099-SUM($I1099:BT1099)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BV$5,$H1099/$G1099,$H1099-SUM($I1099:BU1099)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BW$5,$H1099/$G1099,$H1099-SUM($I1099:BV1099)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BX$5,$H1099/$G1099,$H1099-SUM($I1099:BW1099)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BY$5,$H1099/$G1099,$H1099-SUM($I1099:BX1099)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>BZ$5,$H1099/$G1099,$H1099-SUM($I1099:BY1099)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>CA$5,$H1099/$G1099,$H1099-SUM($I1099:BZ1099)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>CB$5,$H1099/$G1099,$H1099-SUM($I1099:CA1099)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1099,$G1099=\"n/a\"),0,IF(SUM($D1099,$G1099+0.5)>CC$5,$H1099/$G1099,$H1099-SUM($I1099:CB1099)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>J$5,$H1100/$G1100,$H1100-SUM($I1100:I1100)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>K$5,$H1100/$G1100,$H1100-SUM($I1100:J1100)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>L$5,$H1100/$G1100,$H1100-SUM($I1100:K1100)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>M$5,$H1100/$G1100,$H1100-SUM($I1100:L1100)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>N$5,$H1100/$G1100,$H1100-SUM($I1100:M1100)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>O$5,$H1100/$G1100,$H1100-SUM($I1100:N1100)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>P$5,$H1100/$G1100,$H1100-SUM($I1100:O1100)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>Q$5,$H1100/$G1100,$H1100-SUM($I1100:P1100)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>R$5,$H1100/$G1100,$H1100-SUM($I1100:Q1100)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>S$5,$H1100/$G1100,$H1100-SUM($I1100:R1100)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>T$5,$H1100/$G1100,$H1100-SUM($I1100:S1100)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>U$5,$H1100/$G1100,$H1100-SUM($I1100:T1100)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>V$5,$H1100/$G1100,$H1100-SUM($I1100:U1100)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>W$5,$H1100/$G1100,$H1100-SUM($I1100:V1100)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>X$5,$H1100/$G1100,$H1100-SUM($I1100:W1100)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>Y$5,$H1100/$G1100,$H1100-SUM($I1100:X1100)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>Z$5,$H1100/$G1100,$H1100-SUM($I1100:Y1100)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AA$5,$H1100/$G1100,$H1100-SUM($I1100:Z1100)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AB$5,$H1100/$G1100,$H1100-SUM($I1100:AA1100)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AC$5,$H1100/$G1100,$H1100-SUM($I1100:AB1100)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AD$5,$H1100/$G1100,$H1100-SUM($I1100:AC1100)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AE$5,$H1100/$G1100,$H1100-SUM($I1100:AD1100)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AF$5,$H1100/$G1100,$H1100-SUM($I1100:AE1100)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AG$5,$H1100/$G1100,$H1100-SUM($I1100:AF1100)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AH$5,$H1100/$G1100,$H1100-SUM($I1100:AG1100)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AI$5,$H1100/$G1100,$H1100-SUM($I1100:AH1100)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AJ$5,$H1100/$G1100,$H1100-SUM($I1100:AI1100)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AK$5,$H1100/$G1100,$H1100-SUM($I1100:AJ1100)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AL$5,$H1100/$G1100,$H1100-SUM($I1100:AK1100)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AM$5,$H1100/$G1100,$H1100-SUM($I1100:AL1100)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AN$5,$H1100/$G1100,$H1100-SUM($I1100:AM1100)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AO$5,$H1100/$G1100,$H1100-SUM($I1100:AN1100)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AP$5,$H1100/$G1100,$H1100-SUM($I1100:AO1100)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AQ$5,$H1100/$G1100,$H1100-SUM($I1100:AP1100)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AR$5,$H1100/$G1100,$H1100-SUM($I1100:AQ1100)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AS$5,$H1100/$G1100,$H1100-SUM($I1100:AR1100)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AT$5,$H1100/$G1100,$H1100-SUM($I1100:AS1100)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AU$5,$H1100/$G1100,$H1100-SUM($I1100:AT1100)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AV$5,$H1100/$G1100,$H1100-SUM($I1100:AU1100)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AW$5,$H1100/$G1100,$H1100-SUM($I1100:AV1100)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AX$5,$H1100/$G1100,$H1100-SUM($I1100:AW1100)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AY$5,$H1100/$G1100,$H1100-SUM($I1100:AX1100)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>AZ$5,$H1100/$G1100,$H1100-SUM($I1100:AY1100)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BA$5,$H1100/$G1100,$H1100-SUM($I1100:AZ1100)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BB$5,$H1100/$G1100,$H1100-SUM($I1100:BA1100)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BC$5,$H1100/$G1100,$H1100-SUM($I1100:BB1100)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BD$5,$H1100/$G1100,$H1100-SUM($I1100:BC1100)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BE$5,$H1100/$G1100,$H1100-SUM($I1100:BD1100)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BF$5,$H1100/$G1100,$H1100-SUM($I1100:BE1100)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BG$5,$H1100/$G1100,$H1100-SUM($I1100:BF1100)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BH$5,$H1100/$G1100,$H1100-SUM($I1100:BG1100)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BI$5,$H1100/$G1100,$H1100-SUM($I1100:BH1100)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BJ$5,$H1100/$G1100,$H1100-SUM($I1100:BI1100)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BK$5,$H1100/$G1100,$H1100-SUM($I1100:BJ1100)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BL$5,$H1100/$G1100,$H1100-SUM($I1100:BK1100)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BM$5,$H1100/$G1100,$H1100-SUM($I1100:BL1100)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BN$5,$H1100/$G1100,$H1100-SUM($I1100:BM1100)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BO$5,$H1100/$G1100,$H1100-SUM($I1100:BN1100)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BP$5,$H1100/$G1100,$H1100-SUM($I1100:BO1100)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BQ$5,$H1100/$G1100,$H1100-SUM($I1100:BP1100)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BR$5,$H1100/$G1100,$H1100-SUM($I1100:BQ1100)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BS$5,$H1100/$G1100,$H1100-SUM($I1100:BR1100)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BT$5,$H1100/$G1100,$H1100-SUM($I1100:BS1100)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BU$5,$H1100/$G1100,$H1100-SUM($I1100:BT1100)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BV$5,$H1100/$G1100,$H1100-SUM($I1100:BU1100)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BW$5,$H1100/$G1100,$H1100-SUM($I1100:BV1100)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BX$5,$H1100/$G1100,$H1100-SUM($I1100:BW1100)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BY$5,$H1100/$G1100,$H1100-SUM($I1100:BX1100)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>BZ$5,$H1100/$G1100,$H1100-SUM($I1100:BY1100)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>CA$5,$H1100/$G1100,$H1100-SUM($I1100:BZ1100)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>CB$5,$H1100/$G1100,$H1100-SUM($I1100:CA1100)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1100,$G1100=\"n/a\"),0,IF(SUM($D1100,$G1100+0.5)>CC$5,$H1100/$G1100,$H1100-SUM($I1100:CB1100)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B1049&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J1052,J1058:J1059,J1062:J1063,J1071:J1100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV1052,BV1058:BV1059,BV1062:BV1063,BV1071:BV1100)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J1068-SUM(J1071:J1100)+I1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1068-SUM(BV1071:BV1100)+BU1103","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B1049","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J1053+J1056+J1064+J1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1053+BV1056+BV1064+BV1103","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B1106,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$37","v":0},null,null,null,null,null," ",2010,{"$f":"I1106+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU1106+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A1106)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A1106)","v":0},null,{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:I1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:I1109)))))*J$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:J1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:J1109)))))*K$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:K1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:K1109)))))*L$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:L1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:L1109)))))*M$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:M1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:M1109)))))*N$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:N1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:N1109)))))*O$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:O1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:O1109)))))*P$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:P1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:P1109)))))*Q$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:Q1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:Q1109)))))*R$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:R1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:R1109)))))*S$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:S1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:S1109)))))*T$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:T1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:T1109)))))*U$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:U1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:U1109)))))*V$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:V1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:V1109)))))*W$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:W1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:W1109)))))*X$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:X1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:X1109)))))*Y$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:Y1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:Y1109)))))*Z$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:Z1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:Z1109)))))*AA$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AA1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AA1109)))))*AB$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AB1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AB1109)))))*AC$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AC1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AC1109)))))*AD$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AD1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AD1109)))))*AE$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AE1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AE1109)))))*AF$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AF1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AF1109)))))*AG$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AG1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AG1109)))))*AH$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AH1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AH1109)))))*AI$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AI1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AI1109)))))*AJ$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AJ1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AJ1109)))))*AK$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AK1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AK1109)))))*AL$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AL1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AL1109)))))*AM$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AM1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AM1109)))))*AN$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AN1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AN1109)))))*AO$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AO1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AO1109)))))*AP$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AP1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AP1109)))))*AQ$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AQ1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AQ1109)))))*AR$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AR1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AR1109)))))*AS$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AS1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AS1109)))))*AT$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AT1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AT1109)))))*AU$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AU1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AU1109)))))*AV$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AV1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AV1109)))))*AW$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AW1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AW1109)))))*AX$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AX1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AX1109)))))*AY$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AY1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AY1109)))))*AZ$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:AZ1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:AZ1109)))))*BA$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BA1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BA1109)))))*BB$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BB1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BB1109)))))*BC$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BC1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BC1109)))))*BD$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BD1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BD1109)))))*BE$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BE1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BE1109)))))*BF$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BF1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BF1109)))))*BG$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BG1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BG1109)))))*BH$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BH1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BH1109)))))*BI$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BI1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BI1109)))))*BJ$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BJ1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BJ1109)))))*BK$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BK1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BK1109)))))*BL$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BL1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BL1109)))))*BM$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BM1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BM1109)))))*BN$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BN1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BN1109)))))*BO$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BO1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BO1109)))))*BP$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BP1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BP1109)))))*BQ$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BQ1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BQ1109)))))*BR$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BR1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BR1109)))))*BS$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BS1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BS1109)))))*BT$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BT1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BT1109)))))*BU$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BU1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BU1109)))))*BV$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BV1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BV1109)))))*BW$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BW1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BW1109)))))*BX$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BX1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BX1109)))))*BY$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BY1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BY1109)))))*BZ$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:BZ1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:BZ1109)))))*CA$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:CA1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:CA1109)))))*CB$14","v":0},{"$f":"IF(OR($G1109=0,$G1109=\"n/a\"),0,IF($H1109>0,(MIN($H1109/$G1109,$H1109-SUM($I1109:CB1109))),(MAX($H1109/$G1109,$H1109-SUM($I1109:CB1109)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1109-SUM($J1109:$CC1109),2)=0,G1109=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H1109,I1110)-J1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H1109,AO1110)-AP1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H1109,BU1110)-BV1109","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1106,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B1106=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A1106)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A1106)))","v":5},{"$f":"INDEX($J1113:$CC1113, MATCH(VALUE(LEFT(D1115,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((J$5-$D1115)>($G1115),$H1115-SUM(I1115:$J1115),$H1115/($G1115-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((K$5-$D1115)>($G1115),$H1115-SUM(J1115:$J1115),$H1115/($G1115-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((L$5-$D1115)>($G1115),$H1115-SUM($J1115:K1115),$H1115/($G1115-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((M$5-$D1115)>($G1115),$H1115-SUM($J1115:L1115),$H1115/($G1115-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((N$5-$D1115)>($G1115),$H1115-SUM($J1115:M1115),$H1115/($G1115-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((O$5-$D1115)>($G1115),$H1115-SUM($J1115:N1115),$H1115/($G1115-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((P$5-$D1115)>($G1115),$H1115-SUM($J1115:O1115),$H1115/($G1115-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((Q$5-$D1115)>($G1115),$H1115-SUM($J1115:P1115),$H1115/($G1115-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((R$5-$D1115)>($G1115),$H1115-SUM($J1115:Q1115),$H1115/($G1115-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((S$5-$D1115)>($G1115),$H1115-SUM($J1115:R1115),$H1115/($G1115-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((T$5-$D1115)>($G1115),$H1115-SUM($J1115:S1115),$H1115/($G1115-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((U$5-$D1115)>($G1115),$H1115-SUM($J1115:T1115),$H1115/($G1115-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((V$5-$D1115)>($G1115),$H1115-SUM($J1115:U1115),$H1115/($G1115-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((W$5-$D1115)>($G1115),$H1115-SUM($J1115:V1115),$H1115/($G1115-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((X$5-$D1115)>($G1115),$H1115-SUM($J1115:W1115),$H1115/($G1115-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((Y$5-$D1115)>($G1115),$H1115-SUM($J1115:X1115),$H1115/($G1115-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((Z$5-$D1115)>($G1115),$H1115-SUM($J1115:Y1115),$H1115/($G1115-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AA$5-$D1115)>($G1115),$H1115-SUM($J1115:Z1115),$H1115/($G1115-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AB$5-$D1115)>($G1115),$H1115-SUM($J1115:AA1115),$H1115/($G1115-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AC$5-$D1115)>($G1115),$H1115-SUM($J1115:AB1115),$H1115/($G1115-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AD$5-$D1115)>($G1115),$H1115-SUM($J1115:AC1115),$H1115/($G1115-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AE$5-$D1115)>($G1115),$H1115-SUM($J1115:AD1115),$H1115/($G1115-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AF$5-$D1115)>($G1115),$H1115-SUM($J1115:AE1115),$H1115/($G1115-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AG$5-$D1115)>($G1115),$H1115-SUM($J1115:AF1115),$H1115/($G1115-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AH$5-$D1115)>($G1115),$H1115-SUM($J1115:AG1115),$H1115/($G1115-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AI$5-$D1115)>($G1115),$H1115-SUM($J1115:AH1115),$H1115/($G1115-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AJ$5-$D1115)>($G1115),$H1115-SUM($J1115:AI1115),$H1115/($G1115-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AK$5-$D1115)>($G1115),$H1115-SUM($J1115:AJ1115),$H1115/($G1115-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AL$5-$D1115)>($G1115),$H1115-SUM($J1115:AK1115),$H1115/($G1115-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AM$5-$D1115)>($G1115),$H1115-SUM($J1115:AL1115),$H1115/($G1115-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AN$5-$D1115)>($G1115),$H1115-SUM($J1115:AM1115),$H1115/($G1115-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AO$5-$D1115)>($G1115),$H1115-SUM($J1115:AN1115),$H1115/($G1115-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AP$5-$D1115)>($G1115),$H1115-SUM($J1115:AO1115),$H1115/($G1115-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AQ$5-$D1115)>($G1115),$H1115-SUM($J1115:AP1115),$H1115/($G1115-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AR$5-$D1115)>($G1115),$H1115-SUM($J1115:AQ1115),$H1115/($G1115-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AS$5-$D1115)>($G1115),$H1115-SUM($J1115:AR1115),$H1115/($G1115-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AT$5-$D1115)>($G1115),$H1115-SUM($J1115:AS1115),$H1115/($G1115-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AU$5-$D1115)>($G1115),$H1115-SUM($J1115:AT1115),$H1115/($G1115-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AV$5-$D1115)>($G1115),$H1115-SUM($J1115:AU1115),$H1115/($G1115-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AW$5-$D1115)>($G1115),$H1115-SUM($J1115:AV1115),$H1115/($G1115-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AX$5-$D1115)>($G1115),$H1115-SUM($J1115:AW1115),$H1115/($G1115-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AY$5-$D1115)>($G1115),$H1115-SUM($J1115:AX1115),$H1115/($G1115-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((AZ$5-$D1115)>($G1115),$H1115-SUM($J1115:AY1115),$H1115/($G1115-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BA$5-$D1115)>($G1115),$H1115-SUM($J1115:AZ1115),$H1115/($G1115-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BB$5-$D1115)>($G1115),$H1115-SUM($J1115:BA1115),$H1115/($G1115-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BC$5-$D1115)>($G1115),$H1115-SUM($J1115:BB1115),$H1115/($G1115-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BD$5-$D1115)>($G1115),$H1115-SUM($J1115:BC1115),$H1115/($G1115-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BE$5-$D1115)>($G1115),$H1115-SUM($J1115:BD1115),$H1115/($G1115-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BF$5-$D1115)>($G1115),$H1115-SUM($J1115:BE1115),$H1115/($G1115-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BG$5-$D1115)>($G1115),$H1115-SUM($J1115:BF1115),$H1115/($G1115-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BH$5-$D1115)>($G1115),$H1115-SUM($J1115:BG1115),$H1115/($G1115-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BI$5-$D1115)>($G1115),$H1115-SUM($J1115:BH1115),$H1115/($G1115-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BJ$5-$D1115)>($G1115),$H1115-SUM($J1115:BI1115),$H1115/($G1115-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BK$5-$D1115)>($G1115),$H1115-SUM($J1115:BJ1115),$H1115/($G1115-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BL$5-$D1115)>($G1115),$H1115-SUM($J1115:BK1115),$H1115/($G1115-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BM$5-$D1115)>($G1115),$H1115-SUM($J1115:BL1115),$H1115/($G1115-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BN$5-$D1115)>($G1115),$H1115-SUM($J1115:BM1115),$H1115/($G1115-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BO$5-$D1115)>($G1115),$H1115-SUM($J1115:BN1115),$H1115/($G1115-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BP$5-$D1115)>($G1115),$H1115-SUM($J1115:BO1115),$H1115/($G1115-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BQ$5-$D1115)>($G1115),$H1115-SUM($J1115:BP1115),$H1115/($G1115-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BR$5-$D1115)>($G1115),$H1115-SUM($J1115:BQ1115),$H1115/($G1115-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BS$5-$D1115)>($G1115),$H1115-SUM($J1115:BR1115),$H1115/($G1115-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BT$5-$D1115)>($G1115),$H1115-SUM($J1115:BS1115),$H1115/($G1115-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BU$5-$D1115)>($G1115),$H1115-SUM($J1115:BT1115),$H1115/($G1115-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BV$5-$D1115)>($G1115),$H1115-SUM($J1115:BU1115),$H1115/($G1115-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BW$5-$D1115)>($G1115),$H1115-SUM($J1115:BV1115),$H1115/($G1115-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BX$5-$D1115)>($G1115),$H1115-SUM($J1115:BW1115),$H1115/($G1115-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BY$5-$D1115)>($G1115),$H1115-SUM($J1115:BX1115),$H1115/($G1115-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((BZ$5-$D1115)>($G1115),$H1115-SUM($J1115:BY1115),$H1115/($G1115-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((CA$5-$D1115)>($G1115),$H1115-SUM($J1115:BZ1115),$H1115/($G1115-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((CB$5-$D1115)>($G1115),$H1115-SUM($J1115:CA1115),$H1115/($G1115-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1115+reg_period_length),$G1115=\"n/a\"),0,IF((CC$5-$D1115)>($G1115),$H1115-SUM($J1115:CB1115),$H1115/($G1115-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1115-SUM($J1115:$CC1115),2)=0,G1115=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G1115","v":5},{"$f":"INDEX($J1113:$CC1113, MATCH(VALUE(LEFT(D1116,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((J$5-$D1116)>($G1116),$H1116-SUM(I1116:$J1116),$H1116/($G1116-reg_period_length+1)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((K$5-$D1116)>($G1116),$H1116-SUM($J1116:J1116),$H1116/($G1116-reg_period_length+1)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((L$5-$D1116)>($G1116),$H1116-SUM($J1116:K1116),$H1116/($G1116-reg_period_length+1)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((M$5-$D1116)>($G1116),$H1116-SUM($J1116:L1116),$H1116/($G1116-reg_period_length+1)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((N$5-$D1116)>($G1116),$H1116-SUM($J1116:M1116),$H1116/($G1116-reg_period_length+1)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((O$5-$D1116)>($G1116),$H1116-SUM($J1116:N1116),$H1116/($G1116-reg_period_length+1)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((P$5-$D1116)>($G1116),$H1116-SUM($J1116:O1116),$H1116/($G1116-reg_period_length+1)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((Q$5-$D1116)>($G1116),$H1116-SUM($J1116:P1116),$H1116/($G1116-reg_period_length+1)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((R$5-$D1116)>($G1116),$H1116-SUM($J1116:Q1116),$H1116/($G1116-reg_period_length+1)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((S$5-$D1116)>($G1116),$H1116-SUM($J1116:R1116),$H1116/($G1116-reg_period_length+1)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((T$5-$D1116)>($G1116),$H1116-SUM($J1116:S1116),$H1116/($G1116-reg_period_length+1)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((U$5-$D1116)>($G1116),$H1116-SUM($J1116:T1116),$H1116/($G1116-reg_period_length+1)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((V$5-$D1116)>($G1116),$H1116-SUM($J1116:U1116),$H1116/($G1116-reg_period_length+1)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((W$5-$D1116)>($G1116),$H1116-SUM($J1116:V1116),$H1116/($G1116-reg_period_length+1)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((X$5-$D1116)>($G1116),$H1116-SUM($J1116:W1116),$H1116/($G1116-reg_period_length+1)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((Y$5-$D1116)>($G1116),$H1116-SUM($J1116:X1116),$H1116/($G1116-reg_period_length+1)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((Z$5-$D1116)>($G1116),$H1116-SUM($J1116:Y1116),$H1116/($G1116-reg_period_length+1)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AA$5-$D1116)>($G1116),$H1116-SUM($J1116:Z1116),$H1116/($G1116-reg_period_length+1)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AB$5-$D1116)>($G1116),$H1116-SUM($J1116:AA1116),$H1116/($G1116-reg_period_length+1)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AC$5-$D1116)>($G1116),$H1116-SUM($J1116:AB1116),$H1116/($G1116-reg_period_length+1)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AD$5-$D1116)>($G1116),$H1116-SUM($J1116:AC1116),$H1116/($G1116-reg_period_length+1)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AE$5-$D1116)>($G1116),$H1116-SUM($J1116:AD1116),$H1116/($G1116-reg_period_length+1)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AF$5-$D1116)>($G1116),$H1116-SUM($J1116:AE1116),$H1116/($G1116-reg_period_length+1)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AG$5-$D1116)>($G1116),$H1116-SUM($J1116:AF1116),$H1116/($G1116-reg_period_length+1)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AH$5-$D1116)>($G1116),$H1116-SUM($J1116:AG1116),$H1116/($G1116-reg_period_length+1)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AI$5-$D1116)>($G1116),$H1116-SUM($J1116:AH1116),$H1116/($G1116-reg_period_length+1)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AJ$5-$D1116)>($G1116),$H1116-SUM($J1116:AI1116),$H1116/($G1116-reg_period_length+1)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AK$5-$D1116)>($G1116),$H1116-SUM($J1116:AJ1116),$H1116/($G1116-reg_period_length+1)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AL$5-$D1116)>($G1116),$H1116-SUM($J1116:AK1116),$H1116/($G1116-reg_period_length+1)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AM$5-$D1116)>($G1116),$H1116-SUM($J1116:AL1116),$H1116/($G1116-reg_period_length+1)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AN$5-$D1116)>($G1116),$H1116-SUM($J1116:AM1116),$H1116/($G1116-reg_period_length+1)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AO$5-$D1116)>($G1116),$H1116-SUM($J1116:AN1116),$H1116/($G1116-reg_period_length+1)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AP$5-$D1116)>($G1116),$H1116-SUM($J1116:AO1116),$H1116/($G1116-reg_period_length+1)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AQ$5-$D1116)>($G1116),$H1116-SUM($J1116:AP1116),$H1116/($G1116-reg_period_length+1)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AR$5-$D1116)>($G1116),$H1116-SUM($J1116:AQ1116),$H1116/($G1116-reg_period_length+1)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AS$5-$D1116)>($G1116),$H1116-SUM($J1116:AR1116),$H1116/($G1116-reg_period_length+1)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AT$5-$D1116)>($G1116),$H1116-SUM($J1116:AS1116),$H1116/($G1116-reg_period_length+1)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AU$5-$D1116)>($G1116),$H1116-SUM($J1116:AT1116),$H1116/($G1116-reg_period_length+1)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AV$5-$D1116)>($G1116),$H1116-SUM($J1116:AU1116),$H1116/($G1116-reg_period_length+1)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AW$5-$D1116)>($G1116),$H1116-SUM($J1116:AV1116),$H1116/($G1116-reg_period_length+1)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AX$5-$D1116)>($G1116),$H1116-SUM($J1116:AW1116),$H1116/($G1116-reg_period_length+1)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AY$5-$D1116)>($G1116),$H1116-SUM($J1116:AX1116),$H1116/($G1116-reg_period_length+1)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((AZ$5-$D1116)>($G1116),$H1116-SUM($J1116:AY1116),$H1116/($G1116-reg_period_length+1)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BA$5-$D1116)>($G1116),$H1116-SUM($J1116:AZ1116),$H1116/($G1116-reg_period_length+1)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BB$5-$D1116)>($G1116),$H1116-SUM($J1116:BA1116),$H1116/($G1116-reg_period_length+1)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BC$5-$D1116)>($G1116),$H1116-SUM($J1116:BB1116),$H1116/($G1116-reg_period_length+1)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BD$5-$D1116)>($G1116),$H1116-SUM($J1116:BC1116),$H1116/($G1116-reg_period_length+1)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BE$5-$D1116)>($G1116),$H1116-SUM($J1116:BD1116),$H1116/($G1116-reg_period_length+1)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BF$5-$D1116)>($G1116),$H1116-SUM($J1116:BE1116),$H1116/($G1116-reg_period_length+1)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BG$5-$D1116)>($G1116),$H1116-SUM($J1116:BF1116),$H1116/($G1116-reg_period_length+1)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BH$5-$D1116)>($G1116),$H1116-SUM($J1116:BG1116),$H1116/($G1116-reg_period_length+1)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BI$5-$D1116)>($G1116),$H1116-SUM($J1116:BH1116),$H1116/($G1116-reg_period_length+1)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BJ$5-$D1116)>($G1116),$H1116-SUM($J1116:BI1116),$H1116/($G1116-reg_period_length+1)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BK$5-$D1116)>($G1116),$H1116-SUM($J1116:BJ1116),$H1116/($G1116-reg_period_length+1)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BL$5-$D1116)>($G1116),$H1116-SUM($J1116:BK1116),$H1116/($G1116-reg_period_length+1)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BM$5-$D1116)>($G1116),$H1116-SUM($J1116:BL1116),$H1116/($G1116-reg_period_length+1)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BN$5-$D1116)>($G1116),$H1116-SUM($J1116:BM1116),$H1116/($G1116-reg_period_length+1)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BO$5-$D1116)>($G1116),$H1116-SUM($J1116:BN1116),$H1116/($G1116-reg_period_length+1)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BP$5-$D1116)>($G1116),$H1116-SUM($J1116:BO1116),$H1116/($G1116-reg_period_length+1)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BQ$5-$D1116)>($G1116),$H1116-SUM($J1116:BP1116),$H1116/($G1116-reg_period_length+1)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BR$5-$D1116)>($G1116),$H1116-SUM($J1116:BQ1116),$H1116/($G1116-reg_period_length+1)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BS$5-$D1116)>($G1116),$H1116-SUM($J1116:BR1116),$H1116/($G1116-reg_period_length+1)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BT$5-$D1116)>($G1116),$H1116-SUM($J1116:BS1116),$H1116/($G1116-reg_period_length+1)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BU$5-$D1116)>($G1116),$H1116-SUM($J1116:BT1116),$H1116/($G1116-reg_period_length+1)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BV$5-$D1116)>($G1116),$H1116-SUM($J1116:BU1116),$H1116/($G1116-reg_period_length+1)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BW$5-$D1116)>($G1116),$H1116-SUM($J1116:BV1116),$H1116/($G1116-reg_period_length+1)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BX$5-$D1116)>($G1116),$H1116-SUM($J1116:BW1116),$H1116/($G1116-reg_period_length+1)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BY$5-$D1116)>($G1116),$H1116-SUM($J1116:BX1116),$H1116/($G1116-reg_period_length+1)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((BZ$5-$D1116)>($G1116),$H1116-SUM($J1116:BY1116),$H1116/($G1116-reg_period_length+1)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((CA$5-$D1116)>($G1116),$H1116-SUM($J1116:BZ1116),$H1116/($G1116-reg_period_length+1)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((CB$5-$D1116)>($G1116),$H1116-SUM($J1116:CA1116),$H1116/($G1116-reg_period_length+1)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1116+reg_period_length+1),$G1116=\"n/a\"),0,IF((CC$5-$D1116)>($G1116),$H1116-SUM($J1116:CB1116),$H1116/($G1116-reg_period_length+1)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1116-SUM($J1116:$CC1116),2)=0,G1116=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J1120:CC1120)-SUM(J1121:CC1121),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE1128:$CE1157)=COUNTIF($CE1128:$CE1157,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B1106,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A1106)","v":"n/a"},{"$f":"TRANSPOSE(J1125:AM1125)","v":0},null,{"$f":"IF(OR(J$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>J$5,$H1128/$G1128,$H1128-SUM($I1128:I1128)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>K$5,$H1128/$G1128,$H1128-SUM($I1128:J1128)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>L$5,$H1128/$G1128,$H1128-SUM($I1128:K1128)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>M$5,$H1128/$G1128,$H1128-SUM($I1128:L1128)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>N$5,$H1128/$G1128,$H1128-SUM($I1128:M1128)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>O$5,$H1128/$G1128,$H1128-SUM($I1128:N1128)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>P$5,$H1128/$G1128,$H1128-SUM($I1128:O1128)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>Q$5,$H1128/$G1128,$H1128-SUM($I1128:P1128)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>R$5,$H1128/$G1128,$H1128-SUM($I1128:Q1128)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>S$5,$H1128/$G1128,$H1128-SUM($I1128:R1128)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>T$5,$H1128/$G1128,$H1128-SUM($I1128:S1128)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>U$5,$H1128/$G1128,$H1128-SUM($I1128:T1128)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>V$5,$H1128/$G1128,$H1128-SUM($I1128:U1128)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>W$5,$H1128/$G1128,$H1128-SUM($I1128:V1128)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>X$5,$H1128/$G1128,$H1128-SUM($I1128:W1128)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>Y$5,$H1128/$G1128,$H1128-SUM($I1128:X1128)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>Z$5,$H1128/$G1128,$H1128-SUM($I1128:Y1128)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AA$5,$H1128/$G1128,$H1128-SUM($I1128:Z1128)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AB$5,$H1128/$G1128,$H1128-SUM($I1128:AA1128)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AC$5,$H1128/$G1128,$H1128-SUM($I1128:AB1128)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AD$5,$H1128/$G1128,$H1128-SUM($I1128:AC1128)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AE$5,$H1128/$G1128,$H1128-SUM($I1128:AD1128)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AF$5,$H1128/$G1128,$H1128-SUM($I1128:AE1128)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AG$5,$H1128/$G1128,$H1128-SUM($I1128:AF1128)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AH$5,$H1128/$G1128,$H1128-SUM($I1128:AG1128)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AI$5,$H1128/$G1128,$H1128-SUM($I1128:AH1128)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AJ$5,$H1128/$G1128,$H1128-SUM($I1128:AI1128)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AK$5,$H1128/$G1128,$H1128-SUM($I1128:AJ1128)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AL$5,$H1128/$G1128,$H1128-SUM($I1128:AK1128)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AM$5,$H1128/$G1128,$H1128-SUM($I1128:AL1128)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AN$5,$H1128/$G1128,$H1128-SUM($I1128:AM1128)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AO$5,$H1128/$G1128,$H1128-SUM($I1128:AN1128)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AP$5,$H1128/$G1128,$H1128-SUM($I1128:AO1128)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AQ$5,$H1128/$G1128,$H1128-SUM($I1128:AP1128)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AR$5,$H1128/$G1128,$H1128-SUM($I1128:AQ1128)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AS$5,$H1128/$G1128,$H1128-SUM($I1128:AR1128)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AT$5,$H1128/$G1128,$H1128-SUM($I1128:AS1128)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AU$5,$H1128/$G1128,$H1128-SUM($I1128:AT1128)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AV$5,$H1128/$G1128,$H1128-SUM($I1128:AU1128)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AW$5,$H1128/$G1128,$H1128-SUM($I1128:AV1128)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AX$5,$H1128/$G1128,$H1128-SUM($I1128:AW1128)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AY$5,$H1128/$G1128,$H1128-SUM($I1128:AX1128)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>AZ$5,$H1128/$G1128,$H1128-SUM($I1128:AY1128)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BA$5,$H1128/$G1128,$H1128-SUM($I1128:AZ1128)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BB$5,$H1128/$G1128,$H1128-SUM($I1128:BA1128)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BC$5,$H1128/$G1128,$H1128-SUM($I1128:BB1128)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BD$5,$H1128/$G1128,$H1128-SUM($I1128:BC1128)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BE$5,$H1128/$G1128,$H1128-SUM($I1128:BD1128)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BF$5,$H1128/$G1128,$H1128-SUM($I1128:BE1128)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BG$5,$H1128/$G1128,$H1128-SUM($I1128:BF1128)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BH$5,$H1128/$G1128,$H1128-SUM($I1128:BG1128)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BI$5,$H1128/$G1128,$H1128-SUM($I1128:BH1128)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BJ$5,$H1128/$G1128,$H1128-SUM($I1128:BI1128)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BK$5,$H1128/$G1128,$H1128-SUM($I1128:BJ1128)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BL$5,$H1128/$G1128,$H1128-SUM($I1128:BK1128)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BM$5,$H1128/$G1128,$H1128-SUM($I1128:BL1128)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BN$5,$H1128/$G1128,$H1128-SUM($I1128:BM1128)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BO$5,$H1128/$G1128,$H1128-SUM($I1128:BN1128)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BP$5,$H1128/$G1128,$H1128-SUM($I1128:BO1128)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BQ$5,$H1128/$G1128,$H1128-SUM($I1128:BP1128)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BR$5,$H1128/$G1128,$H1128-SUM($I1128:BQ1128)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BS$5,$H1128/$G1128,$H1128-SUM($I1128:BR1128)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BT$5,$H1128/$G1128,$H1128-SUM($I1128:BS1128)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BU$5,$H1128/$G1128,$H1128-SUM($I1128:BT1128)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BV$5,$H1128/$G1128,$H1128-SUM($I1128:BU1128)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BW$5,$H1128/$G1128,$H1128-SUM($I1128:BV1128)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BX$5,$H1128/$G1128,$H1128-SUM($I1128:BW1128)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BY$5,$H1128/$G1128,$H1128-SUM($I1128:BX1128)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>BZ$5,$H1128/$G1128,$H1128-SUM($I1128:BY1128)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>CA$5,$H1128/$G1128,$H1128-SUM($I1128:BZ1128)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>CB$5,$H1128/$G1128,$H1128-SUM($I1128:CA1128)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1128,$G1128=\"n/a\"),0,IF(SUM($D1128,$G1128+0.5)>CC$5,$H1128/$G1128,$H1128-SUM($I1128:CB1128)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1128-SUM($J1128:$CC1128),2)=0,G1128=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D1128+1","v":2012},"$m Real 2010",null,{"$f":"G1128","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>J$5,$H1129/$G1129,$H1129-SUM($I1129:I1129)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>K$5,$H1129/$G1129,$H1129-SUM($I1129:J1129)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>L$5,$H1129/$G1129,$H1129-SUM($I1129:K1129)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>M$5,$H1129/$G1129,$H1129-SUM($I1129:L1129)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>N$5,$H1129/$G1129,$H1129-SUM($I1129:M1129)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>O$5,$H1129/$G1129,$H1129-SUM($I1129:N1129)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>P$5,$H1129/$G1129,$H1129-SUM($I1129:O1129)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>Q$5,$H1129/$G1129,$H1129-SUM($I1129:P1129)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>R$5,$H1129/$G1129,$H1129-SUM($I1129:Q1129)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>S$5,$H1129/$G1129,$H1129-SUM($I1129:R1129)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>T$5,$H1129/$G1129,$H1129-SUM($I1129:S1129)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>U$5,$H1129/$G1129,$H1129-SUM($I1129:T1129)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>V$5,$H1129/$G1129,$H1129-SUM($I1129:U1129)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>W$5,$H1129/$G1129,$H1129-SUM($I1129:V1129)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>X$5,$H1129/$G1129,$H1129-SUM($I1129:W1129)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>Y$5,$H1129/$G1129,$H1129-SUM($I1129:X1129)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>Z$5,$H1129/$G1129,$H1129-SUM($I1129:Y1129)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AA$5,$H1129/$G1129,$H1129-SUM($I1129:Z1129)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AB$5,$H1129/$G1129,$H1129-SUM($I1129:AA1129)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AC$5,$H1129/$G1129,$H1129-SUM($I1129:AB1129)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AD$5,$H1129/$G1129,$H1129-SUM($I1129:AC1129)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AE$5,$H1129/$G1129,$H1129-SUM($I1129:AD1129)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AF$5,$H1129/$G1129,$H1129-SUM($I1129:AE1129)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AG$5,$H1129/$G1129,$H1129-SUM($I1129:AF1129)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AH$5,$H1129/$G1129,$H1129-SUM($I1129:AG1129)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AI$5,$H1129/$G1129,$H1129-SUM($I1129:AH1129)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AJ$5,$H1129/$G1129,$H1129-SUM($I1129:AI1129)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AK$5,$H1129/$G1129,$H1129-SUM($I1129:AJ1129)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AL$5,$H1129/$G1129,$H1129-SUM($I1129:AK1129)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AM$5,$H1129/$G1129,$H1129-SUM($I1129:AL1129)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AN$5,$H1129/$G1129,$H1129-SUM($I1129:AM1129)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AO$5,$H1129/$G1129,$H1129-SUM($I1129:AN1129)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AP$5,$H1129/$G1129,$H1129-SUM($I1129:AO1129)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AQ$5,$H1129/$G1129,$H1129-SUM($I1129:AP1129)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AR$5,$H1129/$G1129,$H1129-SUM($I1129:AQ1129)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AS$5,$H1129/$G1129,$H1129-SUM($I1129:AR1129)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AT$5,$H1129/$G1129,$H1129-SUM($I1129:AS1129)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AU$5,$H1129/$G1129,$H1129-SUM($I1129:AT1129)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AV$5,$H1129/$G1129,$H1129-SUM($I1129:AU1129)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AW$5,$H1129/$G1129,$H1129-SUM($I1129:AV1129)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AX$5,$H1129/$G1129,$H1129-SUM($I1129:AW1129)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AY$5,$H1129/$G1129,$H1129-SUM($I1129:AX1129)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>AZ$5,$H1129/$G1129,$H1129-SUM($I1129:AY1129)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BA$5,$H1129/$G1129,$H1129-SUM($I1129:AZ1129)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BB$5,$H1129/$G1129,$H1129-SUM($I1129:BA1129)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BC$5,$H1129/$G1129,$H1129-SUM($I1129:BB1129)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BD$5,$H1129/$G1129,$H1129-SUM($I1129:BC1129)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BE$5,$H1129/$G1129,$H1129-SUM($I1129:BD1129)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BF$5,$H1129/$G1129,$H1129-SUM($I1129:BE1129)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BG$5,$H1129/$G1129,$H1129-SUM($I1129:BF1129)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BH$5,$H1129/$G1129,$H1129-SUM($I1129:BG1129)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BI$5,$H1129/$G1129,$H1129-SUM($I1129:BH1129)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BJ$5,$H1129/$G1129,$H1129-SUM($I1129:BI1129)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BK$5,$H1129/$G1129,$H1129-SUM($I1129:BJ1129)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BL$5,$H1129/$G1129,$H1129-SUM($I1129:BK1129)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BM$5,$H1129/$G1129,$H1129-SUM($I1129:BL1129)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BN$5,$H1129/$G1129,$H1129-SUM($I1129:BM1129)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BO$5,$H1129/$G1129,$H1129-SUM($I1129:BN1129)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BP$5,$H1129/$G1129,$H1129-SUM($I1129:BO1129)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BQ$5,$H1129/$G1129,$H1129-SUM($I1129:BP1129)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BR$5,$H1129/$G1129,$H1129-SUM($I1129:BQ1129)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BS$5,$H1129/$G1129,$H1129-SUM($I1129:BR1129)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BT$5,$H1129/$G1129,$H1129-SUM($I1129:BS1129)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BU$5,$H1129/$G1129,$H1129-SUM($I1129:BT1129)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BV$5,$H1129/$G1129,$H1129-SUM($I1129:BU1129)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BW$5,$H1129/$G1129,$H1129-SUM($I1129:BV1129)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BX$5,$H1129/$G1129,$H1129-SUM($I1129:BW1129)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BY$5,$H1129/$G1129,$H1129-SUM($I1129:BX1129)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>BZ$5,$H1129/$G1129,$H1129-SUM($I1129:BY1129)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>CA$5,$H1129/$G1129,$H1129-SUM($I1129:BZ1129)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>CB$5,$H1129/$G1129,$H1129-SUM($I1129:CA1129)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1129,$G1129=\"n/a\"),0,IF(SUM($D1129,$G1129+0.5)>CC$5,$H1129/$G1129,$H1129-SUM($I1129:CB1129)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D1129+1","v":2013},"$m Real 2010",null,{"$f":"G1129","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>J$5,$H1130/$G1130,$H1130-SUM($I1130:I1130)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>K$5,$H1130/$G1130,$H1130-SUM($I1130:J1130)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>L$5,$H1130/$G1130,$H1130-SUM($I1130:K1130)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>M$5,$H1130/$G1130,$H1130-SUM($I1130:L1130)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>N$5,$H1130/$G1130,$H1130-SUM($I1130:M1130)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>O$5,$H1130/$G1130,$H1130-SUM($I1130:N1130)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>P$5,$H1130/$G1130,$H1130-SUM($I1130:O1130)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>Q$5,$H1130/$G1130,$H1130-SUM($I1130:P1130)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>R$5,$H1130/$G1130,$H1130-SUM($I1130:Q1130)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>S$5,$H1130/$G1130,$H1130-SUM($I1130:R1130)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>T$5,$H1130/$G1130,$H1130-SUM($I1130:S1130)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>U$5,$H1130/$G1130,$H1130-SUM($I1130:T1130)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>V$5,$H1130/$G1130,$H1130-SUM($I1130:U1130)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>W$5,$H1130/$G1130,$H1130-SUM($I1130:V1130)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>X$5,$H1130/$G1130,$H1130-SUM($I1130:W1130)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>Y$5,$H1130/$G1130,$H1130-SUM($I1130:X1130)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>Z$5,$H1130/$G1130,$H1130-SUM($I1130:Y1130)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AA$5,$H1130/$G1130,$H1130-SUM($I1130:Z1130)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AB$5,$H1130/$G1130,$H1130-SUM($I1130:AA1130)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AC$5,$H1130/$G1130,$H1130-SUM($I1130:AB1130)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AD$5,$H1130/$G1130,$H1130-SUM($I1130:AC1130)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AE$5,$H1130/$G1130,$H1130-SUM($I1130:AD1130)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AF$5,$H1130/$G1130,$H1130-SUM($I1130:AE1130)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AG$5,$H1130/$G1130,$H1130-SUM($I1130:AF1130)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AH$5,$H1130/$G1130,$H1130-SUM($I1130:AG1130)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AI$5,$H1130/$G1130,$H1130-SUM($I1130:AH1130)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AJ$5,$H1130/$G1130,$H1130-SUM($I1130:AI1130)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AK$5,$H1130/$G1130,$H1130-SUM($I1130:AJ1130)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AL$5,$H1130/$G1130,$H1130-SUM($I1130:AK1130)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AM$5,$H1130/$G1130,$H1130-SUM($I1130:AL1130)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AN$5,$H1130/$G1130,$H1130-SUM($I1130:AM1130)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AO$5,$H1130/$G1130,$H1130-SUM($I1130:AN1130)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AP$5,$H1130/$G1130,$H1130-SUM($I1130:AO1130)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AQ$5,$H1130/$G1130,$H1130-SUM($I1130:AP1130)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AR$5,$H1130/$G1130,$H1130-SUM($I1130:AQ1130)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AS$5,$H1130/$G1130,$H1130-SUM($I1130:AR1130)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AT$5,$H1130/$G1130,$H1130-SUM($I1130:AS1130)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AU$5,$H1130/$G1130,$H1130-SUM($I1130:AT1130)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AV$5,$H1130/$G1130,$H1130-SUM($I1130:AU1130)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AW$5,$H1130/$G1130,$H1130-SUM($I1130:AV1130)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AX$5,$H1130/$G1130,$H1130-SUM($I1130:AW1130)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AY$5,$H1130/$G1130,$H1130-SUM($I1130:AX1130)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>AZ$5,$H1130/$G1130,$H1130-SUM($I1130:AY1130)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BA$5,$H1130/$G1130,$H1130-SUM($I1130:AZ1130)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BB$5,$H1130/$G1130,$H1130-SUM($I1130:BA1130)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BC$5,$H1130/$G1130,$H1130-SUM($I1130:BB1130)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BD$5,$H1130/$G1130,$H1130-SUM($I1130:BC1130)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BE$5,$H1130/$G1130,$H1130-SUM($I1130:BD1130)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BF$5,$H1130/$G1130,$H1130-SUM($I1130:BE1130)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BG$5,$H1130/$G1130,$H1130-SUM($I1130:BF1130)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BH$5,$H1130/$G1130,$H1130-SUM($I1130:BG1130)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BI$5,$H1130/$G1130,$H1130-SUM($I1130:BH1130)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BJ$5,$H1130/$G1130,$H1130-SUM($I1130:BI1130)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BK$5,$H1130/$G1130,$H1130-SUM($I1130:BJ1130)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BL$5,$H1130/$G1130,$H1130-SUM($I1130:BK1130)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BM$5,$H1130/$G1130,$H1130-SUM($I1130:BL1130)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BN$5,$H1130/$G1130,$H1130-SUM($I1130:BM1130)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BO$5,$H1130/$G1130,$H1130-SUM($I1130:BN1130)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BP$5,$H1130/$G1130,$H1130-SUM($I1130:BO1130)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BQ$5,$H1130/$G1130,$H1130-SUM($I1130:BP1130)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BR$5,$H1130/$G1130,$H1130-SUM($I1130:BQ1130)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BS$5,$H1130/$G1130,$H1130-SUM($I1130:BR1130)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BT$5,$H1130/$G1130,$H1130-SUM($I1130:BS1130)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BU$5,$H1130/$G1130,$H1130-SUM($I1130:BT1130)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BV$5,$H1130/$G1130,$H1130-SUM($I1130:BU1130)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BW$5,$H1130/$G1130,$H1130-SUM($I1130:BV1130)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BX$5,$H1130/$G1130,$H1130-SUM($I1130:BW1130)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BY$5,$H1130/$G1130,$H1130-SUM($I1130:BX1130)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>BZ$5,$H1130/$G1130,$H1130-SUM($I1130:BY1130)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>CA$5,$H1130/$G1130,$H1130-SUM($I1130:BZ1130)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>CB$5,$H1130/$G1130,$H1130-SUM($I1130:CA1130)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1130,$G1130=\"n/a\"),0,IF(SUM($D1130,$G1130+0.5)>CC$5,$H1130/$G1130,$H1130-SUM($I1130:CB1130)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>J$5,$H1131/$G1131,$H1131-SUM($I1131:I1131)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>K$5,$H1131/$G1131,$H1131-SUM($I1131:J1131)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>L$5,$H1131/$G1131,$H1131-SUM($I1131:K1131)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>M$5,$H1131/$G1131,$H1131-SUM($I1131:L1131)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>N$5,$H1131/$G1131,$H1131-SUM($I1131:M1131)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>O$5,$H1131/$G1131,$H1131-SUM($I1131:N1131)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>P$5,$H1131/$G1131,$H1131-SUM($I1131:O1131)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>Q$5,$H1131/$G1131,$H1131-SUM($I1131:P1131)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>R$5,$H1131/$G1131,$H1131-SUM($I1131:Q1131)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>S$5,$H1131/$G1131,$H1131-SUM($I1131:R1131)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>T$5,$H1131/$G1131,$H1131-SUM($I1131:S1131)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>U$5,$H1131/$G1131,$H1131-SUM($I1131:T1131)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>V$5,$H1131/$G1131,$H1131-SUM($I1131:U1131)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>W$5,$H1131/$G1131,$H1131-SUM($I1131:V1131)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>X$5,$H1131/$G1131,$H1131-SUM($I1131:W1131)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>Y$5,$H1131/$G1131,$H1131-SUM($I1131:X1131)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>Z$5,$H1131/$G1131,$H1131-SUM($I1131:Y1131)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AA$5,$H1131/$G1131,$H1131-SUM($I1131:Z1131)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AB$5,$H1131/$G1131,$H1131-SUM($I1131:AA1131)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AC$5,$H1131/$G1131,$H1131-SUM($I1131:AB1131)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AD$5,$H1131/$G1131,$H1131-SUM($I1131:AC1131)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AE$5,$H1131/$G1131,$H1131-SUM($I1131:AD1131)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AF$5,$H1131/$G1131,$H1131-SUM($I1131:AE1131)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AG$5,$H1131/$G1131,$H1131-SUM($I1131:AF1131)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AH$5,$H1131/$G1131,$H1131-SUM($I1131:AG1131)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AI$5,$H1131/$G1131,$H1131-SUM($I1131:AH1131)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AJ$5,$H1131/$G1131,$H1131-SUM($I1131:AI1131)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AK$5,$H1131/$G1131,$H1131-SUM($I1131:AJ1131)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AL$5,$H1131/$G1131,$H1131-SUM($I1131:AK1131)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AM$5,$H1131/$G1131,$H1131-SUM($I1131:AL1131)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AN$5,$H1131/$G1131,$H1131-SUM($I1131:AM1131)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AO$5,$H1131/$G1131,$H1131-SUM($I1131:AN1131)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AP$5,$H1131/$G1131,$H1131-SUM($I1131:AO1131)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AQ$5,$H1131/$G1131,$H1131-SUM($I1131:AP1131)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AR$5,$H1131/$G1131,$H1131-SUM($I1131:AQ1131)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AS$5,$H1131/$G1131,$H1131-SUM($I1131:AR1131)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AT$5,$H1131/$G1131,$H1131-SUM($I1131:AS1131)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AU$5,$H1131/$G1131,$H1131-SUM($I1131:AT1131)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AV$5,$H1131/$G1131,$H1131-SUM($I1131:AU1131)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AW$5,$H1131/$G1131,$H1131-SUM($I1131:AV1131)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AX$5,$H1131/$G1131,$H1131-SUM($I1131:AW1131)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AY$5,$H1131/$G1131,$H1131-SUM($I1131:AX1131)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>AZ$5,$H1131/$G1131,$H1131-SUM($I1131:AY1131)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BA$5,$H1131/$G1131,$H1131-SUM($I1131:AZ1131)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BB$5,$H1131/$G1131,$H1131-SUM($I1131:BA1131)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BC$5,$H1131/$G1131,$H1131-SUM($I1131:BB1131)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BD$5,$H1131/$G1131,$H1131-SUM($I1131:BC1131)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BE$5,$H1131/$G1131,$H1131-SUM($I1131:BD1131)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BF$5,$H1131/$G1131,$H1131-SUM($I1131:BE1131)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BG$5,$H1131/$G1131,$H1131-SUM($I1131:BF1131)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BH$5,$H1131/$G1131,$H1131-SUM($I1131:BG1131)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BI$5,$H1131/$G1131,$H1131-SUM($I1131:BH1131)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BJ$5,$H1131/$G1131,$H1131-SUM($I1131:BI1131)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BK$5,$H1131/$G1131,$H1131-SUM($I1131:BJ1131)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BL$5,$H1131/$G1131,$H1131-SUM($I1131:BK1131)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BM$5,$H1131/$G1131,$H1131-SUM($I1131:BL1131)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BN$5,$H1131/$G1131,$H1131-SUM($I1131:BM1131)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BO$5,$H1131/$G1131,$H1131-SUM($I1131:BN1131)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BP$5,$H1131/$G1131,$H1131-SUM($I1131:BO1131)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BQ$5,$H1131/$G1131,$H1131-SUM($I1131:BP1131)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BR$5,$H1131/$G1131,$H1131-SUM($I1131:BQ1131)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BS$5,$H1131/$G1131,$H1131-SUM($I1131:BR1131)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BT$5,$H1131/$G1131,$H1131-SUM($I1131:BS1131)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BU$5,$H1131/$G1131,$H1131-SUM($I1131:BT1131)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BV$5,$H1131/$G1131,$H1131-SUM($I1131:BU1131)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BW$5,$H1131/$G1131,$H1131-SUM($I1131:BV1131)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BX$5,$H1131/$G1131,$H1131-SUM($I1131:BW1131)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BY$5,$H1131/$G1131,$H1131-SUM($I1131:BX1131)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>BZ$5,$H1131/$G1131,$H1131-SUM($I1131:BY1131)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>CA$5,$H1131/$G1131,$H1131-SUM($I1131:BZ1131)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>CB$5,$H1131/$G1131,$H1131-SUM($I1131:CA1131)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1131,$G1131=\"n/a\"),0,IF(SUM($D1131,$G1131+0.5)>CC$5,$H1131/$G1131,$H1131-SUM($I1131:CB1131)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>J$5,$H1132/$G1132,$H1132-SUM($I1132:I1132)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>K$5,$H1132/$G1132,$H1132-SUM($I1132:J1132)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>L$5,$H1132/$G1132,$H1132-SUM($I1132:K1132)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>M$5,$H1132/$G1132,$H1132-SUM($I1132:L1132)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>N$5,$H1132/$G1132,$H1132-SUM($I1132:M1132)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>O$5,$H1132/$G1132,$H1132-SUM($I1132:N1132)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>P$5,$H1132/$G1132,$H1132-SUM($I1132:O1132)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>Q$5,$H1132/$G1132,$H1132-SUM($I1132:P1132)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>R$5,$H1132/$G1132,$H1132-SUM($I1132:Q1132)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>S$5,$H1132/$G1132,$H1132-SUM($I1132:R1132)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>T$5,$H1132/$G1132,$H1132-SUM($I1132:S1132)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>U$5,$H1132/$G1132,$H1132-SUM($I1132:T1132)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>V$5,$H1132/$G1132,$H1132-SUM($I1132:U1132)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>W$5,$H1132/$G1132,$H1132-SUM($I1132:V1132)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>X$5,$H1132/$G1132,$H1132-SUM($I1132:W1132)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>Y$5,$H1132/$G1132,$H1132-SUM($I1132:X1132)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>Z$5,$H1132/$G1132,$H1132-SUM($I1132:Y1132)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AA$5,$H1132/$G1132,$H1132-SUM($I1132:Z1132)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AB$5,$H1132/$G1132,$H1132-SUM($I1132:AA1132)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AC$5,$H1132/$G1132,$H1132-SUM($I1132:AB1132)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AD$5,$H1132/$G1132,$H1132-SUM($I1132:AC1132)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AE$5,$H1132/$G1132,$H1132-SUM($I1132:AD1132)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AF$5,$H1132/$G1132,$H1132-SUM($I1132:AE1132)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AG$5,$H1132/$G1132,$H1132-SUM($I1132:AF1132)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AH$5,$H1132/$G1132,$H1132-SUM($I1132:AG1132)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AI$5,$H1132/$G1132,$H1132-SUM($I1132:AH1132)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AJ$5,$H1132/$G1132,$H1132-SUM($I1132:AI1132)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AK$5,$H1132/$G1132,$H1132-SUM($I1132:AJ1132)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AL$5,$H1132/$G1132,$H1132-SUM($I1132:AK1132)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AM$5,$H1132/$G1132,$H1132-SUM($I1132:AL1132)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AN$5,$H1132/$G1132,$H1132-SUM($I1132:AM1132)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AO$5,$H1132/$G1132,$H1132-SUM($I1132:AN1132)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AP$5,$H1132/$G1132,$H1132-SUM($I1132:AO1132)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AQ$5,$H1132/$G1132,$H1132-SUM($I1132:AP1132)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AR$5,$H1132/$G1132,$H1132-SUM($I1132:AQ1132)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AS$5,$H1132/$G1132,$H1132-SUM($I1132:AR1132)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AT$5,$H1132/$G1132,$H1132-SUM($I1132:AS1132)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AU$5,$H1132/$G1132,$H1132-SUM($I1132:AT1132)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AV$5,$H1132/$G1132,$H1132-SUM($I1132:AU1132)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AW$5,$H1132/$G1132,$H1132-SUM($I1132:AV1132)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AX$5,$H1132/$G1132,$H1132-SUM($I1132:AW1132)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AY$5,$H1132/$G1132,$H1132-SUM($I1132:AX1132)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>AZ$5,$H1132/$G1132,$H1132-SUM($I1132:AY1132)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BA$5,$H1132/$G1132,$H1132-SUM($I1132:AZ1132)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BB$5,$H1132/$G1132,$H1132-SUM($I1132:BA1132)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BC$5,$H1132/$G1132,$H1132-SUM($I1132:BB1132)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BD$5,$H1132/$G1132,$H1132-SUM($I1132:BC1132)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BE$5,$H1132/$G1132,$H1132-SUM($I1132:BD1132)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BF$5,$H1132/$G1132,$H1132-SUM($I1132:BE1132)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BG$5,$H1132/$G1132,$H1132-SUM($I1132:BF1132)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BH$5,$H1132/$G1132,$H1132-SUM($I1132:BG1132)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BI$5,$H1132/$G1132,$H1132-SUM($I1132:BH1132)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BJ$5,$H1132/$G1132,$H1132-SUM($I1132:BI1132)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BK$5,$H1132/$G1132,$H1132-SUM($I1132:BJ1132)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BL$5,$H1132/$G1132,$H1132-SUM($I1132:BK1132)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BM$5,$H1132/$G1132,$H1132-SUM($I1132:BL1132)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BN$5,$H1132/$G1132,$H1132-SUM($I1132:BM1132)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BO$5,$H1132/$G1132,$H1132-SUM($I1132:BN1132)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BP$5,$H1132/$G1132,$H1132-SUM($I1132:BO1132)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BQ$5,$H1132/$G1132,$H1132-SUM($I1132:BP1132)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BR$5,$H1132/$G1132,$H1132-SUM($I1132:BQ1132)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BS$5,$H1132/$G1132,$H1132-SUM($I1132:BR1132)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BT$5,$H1132/$G1132,$H1132-SUM($I1132:BS1132)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BU$5,$H1132/$G1132,$H1132-SUM($I1132:BT1132)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BV$5,$H1132/$G1132,$H1132-SUM($I1132:BU1132)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BW$5,$H1132/$G1132,$H1132-SUM($I1132:BV1132)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BX$5,$H1132/$G1132,$H1132-SUM($I1132:BW1132)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BY$5,$H1132/$G1132,$H1132-SUM($I1132:BX1132)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>BZ$5,$H1132/$G1132,$H1132-SUM($I1132:BY1132)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>CA$5,$H1132/$G1132,$H1132-SUM($I1132:BZ1132)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>CB$5,$H1132/$G1132,$H1132-SUM($I1132:CA1132)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1132,$G1132=\"n/a\"),0,IF(SUM($D1132,$G1132+0.5)>CC$5,$H1132/$G1132,$H1132-SUM($I1132:CB1132)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>J$5,$H1133/$G1133,$H1133-SUM($I1133:I1133)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>K$5,$H1133/$G1133,$H1133-SUM($I1133:J1133)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>L$5,$H1133/$G1133,$H1133-SUM($I1133:K1133)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>M$5,$H1133/$G1133,$H1133-SUM($I1133:L1133)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>N$5,$H1133/$G1133,$H1133-SUM($I1133:M1133)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>O$5,$H1133/$G1133,$H1133-SUM($I1133:N1133)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>P$5,$H1133/$G1133,$H1133-SUM($I1133:O1133)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>Q$5,$H1133/$G1133,$H1133-SUM($I1133:P1133)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>R$5,$H1133/$G1133,$H1133-SUM($I1133:Q1133)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>S$5,$H1133/$G1133,$H1133-SUM($I1133:R1133)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>T$5,$H1133/$G1133,$H1133-SUM($I1133:S1133)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>U$5,$H1133/$G1133,$H1133-SUM($I1133:T1133)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>V$5,$H1133/$G1133,$H1133-SUM($I1133:U1133)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>W$5,$H1133/$G1133,$H1133-SUM($I1133:V1133)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>X$5,$H1133/$G1133,$H1133-SUM($I1133:W1133)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>Y$5,$H1133/$G1133,$H1133-SUM($I1133:X1133)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>Z$5,$H1133/$G1133,$H1133-SUM($I1133:Y1133)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AA$5,$H1133/$G1133,$H1133-SUM($I1133:Z1133)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AB$5,$H1133/$G1133,$H1133-SUM($I1133:AA1133)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AC$5,$H1133/$G1133,$H1133-SUM($I1133:AB1133)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AD$5,$H1133/$G1133,$H1133-SUM($I1133:AC1133)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AE$5,$H1133/$G1133,$H1133-SUM($I1133:AD1133)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AF$5,$H1133/$G1133,$H1133-SUM($I1133:AE1133)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AG$5,$H1133/$G1133,$H1133-SUM($I1133:AF1133)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AH$5,$H1133/$G1133,$H1133-SUM($I1133:AG1133)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AI$5,$H1133/$G1133,$H1133-SUM($I1133:AH1133)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AJ$5,$H1133/$G1133,$H1133-SUM($I1133:AI1133)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AK$5,$H1133/$G1133,$H1133-SUM($I1133:AJ1133)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AL$5,$H1133/$G1133,$H1133-SUM($I1133:AK1133)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AM$5,$H1133/$G1133,$H1133-SUM($I1133:AL1133)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AN$5,$H1133/$G1133,$H1133-SUM($I1133:AM1133)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AO$5,$H1133/$G1133,$H1133-SUM($I1133:AN1133)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AP$5,$H1133/$G1133,$H1133-SUM($I1133:AO1133)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AQ$5,$H1133/$G1133,$H1133-SUM($I1133:AP1133)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AR$5,$H1133/$G1133,$H1133-SUM($I1133:AQ1133)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AS$5,$H1133/$G1133,$H1133-SUM($I1133:AR1133)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AT$5,$H1133/$G1133,$H1133-SUM($I1133:AS1133)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AU$5,$H1133/$G1133,$H1133-SUM($I1133:AT1133)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AV$5,$H1133/$G1133,$H1133-SUM($I1133:AU1133)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AW$5,$H1133/$G1133,$H1133-SUM($I1133:AV1133)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AX$5,$H1133/$G1133,$H1133-SUM($I1133:AW1133)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AY$5,$H1133/$G1133,$H1133-SUM($I1133:AX1133)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>AZ$5,$H1133/$G1133,$H1133-SUM($I1133:AY1133)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BA$5,$H1133/$G1133,$H1133-SUM($I1133:AZ1133)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BB$5,$H1133/$G1133,$H1133-SUM($I1133:BA1133)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BC$5,$H1133/$G1133,$H1133-SUM($I1133:BB1133)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BD$5,$H1133/$G1133,$H1133-SUM($I1133:BC1133)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BE$5,$H1133/$G1133,$H1133-SUM($I1133:BD1133)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BF$5,$H1133/$G1133,$H1133-SUM($I1133:BE1133)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BG$5,$H1133/$G1133,$H1133-SUM($I1133:BF1133)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BH$5,$H1133/$G1133,$H1133-SUM($I1133:BG1133)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BI$5,$H1133/$G1133,$H1133-SUM($I1133:BH1133)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BJ$5,$H1133/$G1133,$H1133-SUM($I1133:BI1133)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BK$5,$H1133/$G1133,$H1133-SUM($I1133:BJ1133)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BL$5,$H1133/$G1133,$H1133-SUM($I1133:BK1133)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BM$5,$H1133/$G1133,$H1133-SUM($I1133:BL1133)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BN$5,$H1133/$G1133,$H1133-SUM($I1133:BM1133)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BO$5,$H1133/$G1133,$H1133-SUM($I1133:BN1133)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BP$5,$H1133/$G1133,$H1133-SUM($I1133:BO1133)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BQ$5,$H1133/$G1133,$H1133-SUM($I1133:BP1133)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BR$5,$H1133/$G1133,$H1133-SUM($I1133:BQ1133)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BS$5,$H1133/$G1133,$H1133-SUM($I1133:BR1133)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BT$5,$H1133/$G1133,$H1133-SUM($I1133:BS1133)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BU$5,$H1133/$G1133,$H1133-SUM($I1133:BT1133)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BV$5,$H1133/$G1133,$H1133-SUM($I1133:BU1133)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BW$5,$H1133/$G1133,$H1133-SUM($I1133:BV1133)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BX$5,$H1133/$G1133,$H1133-SUM($I1133:BW1133)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BY$5,$H1133/$G1133,$H1133-SUM($I1133:BX1133)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>BZ$5,$H1133/$G1133,$H1133-SUM($I1133:BY1133)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>CA$5,$H1133/$G1133,$H1133-SUM($I1133:BZ1133)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>CB$5,$H1133/$G1133,$H1133-SUM($I1133:CA1133)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1133,$G1133=\"n/a\"),0,IF(SUM($D1133,$G1133+0.5)>CC$5,$H1133/$G1133,$H1133-SUM($I1133:CB1133)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>J$5,$H1134/$G1134,$H1134-SUM($I1134:I1134)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>K$5,$H1134/$G1134,$H1134-SUM($I1134:J1134)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>L$5,$H1134/$G1134,$H1134-SUM($I1134:K1134)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>M$5,$H1134/$G1134,$H1134-SUM($I1134:L1134)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>N$5,$H1134/$G1134,$H1134-SUM($I1134:M1134)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>O$5,$H1134/$G1134,$H1134-SUM($I1134:N1134)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>P$5,$H1134/$G1134,$H1134-SUM($I1134:O1134)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>Q$5,$H1134/$G1134,$H1134-SUM($I1134:P1134)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>R$5,$H1134/$G1134,$H1134-SUM($I1134:Q1134)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>S$5,$H1134/$G1134,$H1134-SUM($I1134:R1134)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>T$5,$H1134/$G1134,$H1134-SUM($I1134:S1134)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>U$5,$H1134/$G1134,$H1134-SUM($I1134:T1134)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>V$5,$H1134/$G1134,$H1134-SUM($I1134:U1134)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>W$5,$H1134/$G1134,$H1134-SUM($I1134:V1134)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>X$5,$H1134/$G1134,$H1134-SUM($I1134:W1134)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>Y$5,$H1134/$G1134,$H1134-SUM($I1134:X1134)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>Z$5,$H1134/$G1134,$H1134-SUM($I1134:Y1134)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AA$5,$H1134/$G1134,$H1134-SUM($I1134:Z1134)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AB$5,$H1134/$G1134,$H1134-SUM($I1134:AA1134)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AC$5,$H1134/$G1134,$H1134-SUM($I1134:AB1134)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AD$5,$H1134/$G1134,$H1134-SUM($I1134:AC1134)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AE$5,$H1134/$G1134,$H1134-SUM($I1134:AD1134)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AF$5,$H1134/$G1134,$H1134-SUM($I1134:AE1134)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AG$5,$H1134/$G1134,$H1134-SUM($I1134:AF1134)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AH$5,$H1134/$G1134,$H1134-SUM($I1134:AG1134)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AI$5,$H1134/$G1134,$H1134-SUM($I1134:AH1134)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AJ$5,$H1134/$G1134,$H1134-SUM($I1134:AI1134)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AK$5,$H1134/$G1134,$H1134-SUM($I1134:AJ1134)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AL$5,$H1134/$G1134,$H1134-SUM($I1134:AK1134)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AM$5,$H1134/$G1134,$H1134-SUM($I1134:AL1134)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AN$5,$H1134/$G1134,$H1134-SUM($I1134:AM1134)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AO$5,$H1134/$G1134,$H1134-SUM($I1134:AN1134)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AP$5,$H1134/$G1134,$H1134-SUM($I1134:AO1134)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AQ$5,$H1134/$G1134,$H1134-SUM($I1134:AP1134)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AR$5,$H1134/$G1134,$H1134-SUM($I1134:AQ1134)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AS$5,$H1134/$G1134,$H1134-SUM($I1134:AR1134)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AT$5,$H1134/$G1134,$H1134-SUM($I1134:AS1134)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AU$5,$H1134/$G1134,$H1134-SUM($I1134:AT1134)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AV$5,$H1134/$G1134,$H1134-SUM($I1134:AU1134)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AW$5,$H1134/$G1134,$H1134-SUM($I1134:AV1134)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AX$5,$H1134/$G1134,$H1134-SUM($I1134:AW1134)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AY$5,$H1134/$G1134,$H1134-SUM($I1134:AX1134)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>AZ$5,$H1134/$G1134,$H1134-SUM($I1134:AY1134)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BA$5,$H1134/$G1134,$H1134-SUM($I1134:AZ1134)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BB$5,$H1134/$G1134,$H1134-SUM($I1134:BA1134)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BC$5,$H1134/$G1134,$H1134-SUM($I1134:BB1134)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BD$5,$H1134/$G1134,$H1134-SUM($I1134:BC1134)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BE$5,$H1134/$G1134,$H1134-SUM($I1134:BD1134)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BF$5,$H1134/$G1134,$H1134-SUM($I1134:BE1134)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BG$5,$H1134/$G1134,$H1134-SUM($I1134:BF1134)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BH$5,$H1134/$G1134,$H1134-SUM($I1134:BG1134)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BI$5,$H1134/$G1134,$H1134-SUM($I1134:BH1134)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BJ$5,$H1134/$G1134,$H1134-SUM($I1134:BI1134)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BK$5,$H1134/$G1134,$H1134-SUM($I1134:BJ1134)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BL$5,$H1134/$G1134,$H1134-SUM($I1134:BK1134)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BM$5,$H1134/$G1134,$H1134-SUM($I1134:BL1134)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BN$5,$H1134/$G1134,$H1134-SUM($I1134:BM1134)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BO$5,$H1134/$G1134,$H1134-SUM($I1134:BN1134)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BP$5,$H1134/$G1134,$H1134-SUM($I1134:BO1134)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BQ$5,$H1134/$G1134,$H1134-SUM($I1134:BP1134)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BR$5,$H1134/$G1134,$H1134-SUM($I1134:BQ1134)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BS$5,$H1134/$G1134,$H1134-SUM($I1134:BR1134)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BT$5,$H1134/$G1134,$H1134-SUM($I1134:BS1134)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BU$5,$H1134/$G1134,$H1134-SUM($I1134:BT1134)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BV$5,$H1134/$G1134,$H1134-SUM($I1134:BU1134)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BW$5,$H1134/$G1134,$H1134-SUM($I1134:BV1134)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BX$5,$H1134/$G1134,$H1134-SUM($I1134:BW1134)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BY$5,$H1134/$G1134,$H1134-SUM($I1134:BX1134)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>BZ$5,$H1134/$G1134,$H1134-SUM($I1134:BY1134)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>CA$5,$H1134/$G1134,$H1134-SUM($I1134:BZ1134)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>CB$5,$H1134/$G1134,$H1134-SUM($I1134:CA1134)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1134,$G1134=\"n/a\"),0,IF(SUM($D1134,$G1134+0.5)>CC$5,$H1134/$G1134,$H1134-SUM($I1134:CB1134)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>J$5,$H1135/$G1135,$H1135-SUM($I1135:I1135)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>K$5,$H1135/$G1135,$H1135-SUM($I1135:J1135)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>L$5,$H1135/$G1135,$H1135-SUM($I1135:K1135)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>M$5,$H1135/$G1135,$H1135-SUM($I1135:L1135)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>N$5,$H1135/$G1135,$H1135-SUM($I1135:M1135)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>O$5,$H1135/$G1135,$H1135-SUM($I1135:N1135)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>P$5,$H1135/$G1135,$H1135-SUM($I1135:O1135)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>Q$5,$H1135/$G1135,$H1135-SUM($I1135:P1135)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>R$5,$H1135/$G1135,$H1135-SUM($I1135:Q1135)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>S$5,$H1135/$G1135,$H1135-SUM($I1135:R1135)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>T$5,$H1135/$G1135,$H1135-SUM($I1135:S1135)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>U$5,$H1135/$G1135,$H1135-SUM($I1135:T1135)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>V$5,$H1135/$G1135,$H1135-SUM($I1135:U1135)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>W$5,$H1135/$G1135,$H1135-SUM($I1135:V1135)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>X$5,$H1135/$G1135,$H1135-SUM($I1135:W1135)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>Y$5,$H1135/$G1135,$H1135-SUM($I1135:X1135)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>Z$5,$H1135/$G1135,$H1135-SUM($I1135:Y1135)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AA$5,$H1135/$G1135,$H1135-SUM($I1135:Z1135)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AB$5,$H1135/$G1135,$H1135-SUM($I1135:AA1135)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AC$5,$H1135/$G1135,$H1135-SUM($I1135:AB1135)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AD$5,$H1135/$G1135,$H1135-SUM($I1135:AC1135)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AE$5,$H1135/$G1135,$H1135-SUM($I1135:AD1135)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AF$5,$H1135/$G1135,$H1135-SUM($I1135:AE1135)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AG$5,$H1135/$G1135,$H1135-SUM($I1135:AF1135)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AH$5,$H1135/$G1135,$H1135-SUM($I1135:AG1135)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AI$5,$H1135/$G1135,$H1135-SUM($I1135:AH1135)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AJ$5,$H1135/$G1135,$H1135-SUM($I1135:AI1135)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AK$5,$H1135/$G1135,$H1135-SUM($I1135:AJ1135)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AL$5,$H1135/$G1135,$H1135-SUM($I1135:AK1135)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AM$5,$H1135/$G1135,$H1135-SUM($I1135:AL1135)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AN$5,$H1135/$G1135,$H1135-SUM($I1135:AM1135)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AO$5,$H1135/$G1135,$H1135-SUM($I1135:AN1135)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AP$5,$H1135/$G1135,$H1135-SUM($I1135:AO1135)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AQ$5,$H1135/$G1135,$H1135-SUM($I1135:AP1135)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AR$5,$H1135/$G1135,$H1135-SUM($I1135:AQ1135)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AS$5,$H1135/$G1135,$H1135-SUM($I1135:AR1135)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AT$5,$H1135/$G1135,$H1135-SUM($I1135:AS1135)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AU$5,$H1135/$G1135,$H1135-SUM($I1135:AT1135)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AV$5,$H1135/$G1135,$H1135-SUM($I1135:AU1135)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AW$5,$H1135/$G1135,$H1135-SUM($I1135:AV1135)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AX$5,$H1135/$G1135,$H1135-SUM($I1135:AW1135)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AY$5,$H1135/$G1135,$H1135-SUM($I1135:AX1135)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>AZ$5,$H1135/$G1135,$H1135-SUM($I1135:AY1135)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BA$5,$H1135/$G1135,$H1135-SUM($I1135:AZ1135)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BB$5,$H1135/$G1135,$H1135-SUM($I1135:BA1135)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BC$5,$H1135/$G1135,$H1135-SUM($I1135:BB1135)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BD$5,$H1135/$G1135,$H1135-SUM($I1135:BC1135)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BE$5,$H1135/$G1135,$H1135-SUM($I1135:BD1135)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BF$5,$H1135/$G1135,$H1135-SUM($I1135:BE1135)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BG$5,$H1135/$G1135,$H1135-SUM($I1135:BF1135)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BH$5,$H1135/$G1135,$H1135-SUM($I1135:BG1135)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BI$5,$H1135/$G1135,$H1135-SUM($I1135:BH1135)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BJ$5,$H1135/$G1135,$H1135-SUM($I1135:BI1135)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BK$5,$H1135/$G1135,$H1135-SUM($I1135:BJ1135)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BL$5,$H1135/$G1135,$H1135-SUM($I1135:BK1135)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BM$5,$H1135/$G1135,$H1135-SUM($I1135:BL1135)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BN$5,$H1135/$G1135,$H1135-SUM($I1135:BM1135)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BO$5,$H1135/$G1135,$H1135-SUM($I1135:BN1135)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BP$5,$H1135/$G1135,$H1135-SUM($I1135:BO1135)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BQ$5,$H1135/$G1135,$H1135-SUM($I1135:BP1135)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BR$5,$H1135/$G1135,$H1135-SUM($I1135:BQ1135)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BS$5,$H1135/$G1135,$H1135-SUM($I1135:BR1135)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BT$5,$H1135/$G1135,$H1135-SUM($I1135:BS1135)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BU$5,$H1135/$G1135,$H1135-SUM($I1135:BT1135)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BV$5,$H1135/$G1135,$H1135-SUM($I1135:BU1135)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BW$5,$H1135/$G1135,$H1135-SUM($I1135:BV1135)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BX$5,$H1135/$G1135,$H1135-SUM($I1135:BW1135)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BY$5,$H1135/$G1135,$H1135-SUM($I1135:BX1135)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>BZ$5,$H1135/$G1135,$H1135-SUM($I1135:BY1135)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>CA$5,$H1135/$G1135,$H1135-SUM($I1135:BZ1135)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>CB$5,$H1135/$G1135,$H1135-SUM($I1135:CA1135)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1135,$G1135=\"n/a\"),0,IF(SUM($D1135,$G1135+0.5)>CC$5,$H1135/$G1135,$H1135-SUM($I1135:CB1135)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>J$5,$H1136/$G1136,$H1136-SUM($I1136:I1136)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>K$5,$H1136/$G1136,$H1136-SUM($I1136:J1136)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>L$5,$H1136/$G1136,$H1136-SUM($I1136:K1136)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>M$5,$H1136/$G1136,$H1136-SUM($I1136:L1136)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>N$5,$H1136/$G1136,$H1136-SUM($I1136:M1136)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>O$5,$H1136/$G1136,$H1136-SUM($I1136:N1136)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>P$5,$H1136/$G1136,$H1136-SUM($I1136:O1136)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>Q$5,$H1136/$G1136,$H1136-SUM($I1136:P1136)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>R$5,$H1136/$G1136,$H1136-SUM($I1136:Q1136)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>S$5,$H1136/$G1136,$H1136-SUM($I1136:R1136)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>T$5,$H1136/$G1136,$H1136-SUM($I1136:S1136)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>U$5,$H1136/$G1136,$H1136-SUM($I1136:T1136)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>V$5,$H1136/$G1136,$H1136-SUM($I1136:U1136)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>W$5,$H1136/$G1136,$H1136-SUM($I1136:V1136)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>X$5,$H1136/$G1136,$H1136-SUM($I1136:W1136)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>Y$5,$H1136/$G1136,$H1136-SUM($I1136:X1136)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>Z$5,$H1136/$G1136,$H1136-SUM($I1136:Y1136)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AA$5,$H1136/$G1136,$H1136-SUM($I1136:Z1136)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AB$5,$H1136/$G1136,$H1136-SUM($I1136:AA1136)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AC$5,$H1136/$G1136,$H1136-SUM($I1136:AB1136)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AD$5,$H1136/$G1136,$H1136-SUM($I1136:AC1136)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AE$5,$H1136/$G1136,$H1136-SUM($I1136:AD1136)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AF$5,$H1136/$G1136,$H1136-SUM($I1136:AE1136)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AG$5,$H1136/$G1136,$H1136-SUM($I1136:AF1136)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AH$5,$H1136/$G1136,$H1136-SUM($I1136:AG1136)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AI$5,$H1136/$G1136,$H1136-SUM($I1136:AH1136)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AJ$5,$H1136/$G1136,$H1136-SUM($I1136:AI1136)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AK$5,$H1136/$G1136,$H1136-SUM($I1136:AJ1136)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AL$5,$H1136/$G1136,$H1136-SUM($I1136:AK1136)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AM$5,$H1136/$G1136,$H1136-SUM($I1136:AL1136)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AN$5,$H1136/$G1136,$H1136-SUM($I1136:AM1136)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AO$5,$H1136/$G1136,$H1136-SUM($I1136:AN1136)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AP$5,$H1136/$G1136,$H1136-SUM($I1136:AO1136)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AQ$5,$H1136/$G1136,$H1136-SUM($I1136:AP1136)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AR$5,$H1136/$G1136,$H1136-SUM($I1136:AQ1136)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AS$5,$H1136/$G1136,$H1136-SUM($I1136:AR1136)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AT$5,$H1136/$G1136,$H1136-SUM($I1136:AS1136)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AU$5,$H1136/$G1136,$H1136-SUM($I1136:AT1136)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AV$5,$H1136/$G1136,$H1136-SUM($I1136:AU1136)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AW$5,$H1136/$G1136,$H1136-SUM($I1136:AV1136)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AX$5,$H1136/$G1136,$H1136-SUM($I1136:AW1136)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AY$5,$H1136/$G1136,$H1136-SUM($I1136:AX1136)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>AZ$5,$H1136/$G1136,$H1136-SUM($I1136:AY1136)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BA$5,$H1136/$G1136,$H1136-SUM($I1136:AZ1136)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BB$5,$H1136/$G1136,$H1136-SUM($I1136:BA1136)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BC$5,$H1136/$G1136,$H1136-SUM($I1136:BB1136)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BD$5,$H1136/$G1136,$H1136-SUM($I1136:BC1136)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BE$5,$H1136/$G1136,$H1136-SUM($I1136:BD1136)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BF$5,$H1136/$G1136,$H1136-SUM($I1136:BE1136)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BG$5,$H1136/$G1136,$H1136-SUM($I1136:BF1136)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BH$5,$H1136/$G1136,$H1136-SUM($I1136:BG1136)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BI$5,$H1136/$G1136,$H1136-SUM($I1136:BH1136)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BJ$5,$H1136/$G1136,$H1136-SUM($I1136:BI1136)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BK$5,$H1136/$G1136,$H1136-SUM($I1136:BJ1136)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BL$5,$H1136/$G1136,$H1136-SUM($I1136:BK1136)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BM$5,$H1136/$G1136,$H1136-SUM($I1136:BL1136)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BN$5,$H1136/$G1136,$H1136-SUM($I1136:BM1136)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BO$5,$H1136/$G1136,$H1136-SUM($I1136:BN1136)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BP$5,$H1136/$G1136,$H1136-SUM($I1136:BO1136)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BQ$5,$H1136/$G1136,$H1136-SUM($I1136:BP1136)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BR$5,$H1136/$G1136,$H1136-SUM($I1136:BQ1136)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BS$5,$H1136/$G1136,$H1136-SUM($I1136:BR1136)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BT$5,$H1136/$G1136,$H1136-SUM($I1136:BS1136)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BU$5,$H1136/$G1136,$H1136-SUM($I1136:BT1136)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BV$5,$H1136/$G1136,$H1136-SUM($I1136:BU1136)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BW$5,$H1136/$G1136,$H1136-SUM($I1136:BV1136)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BX$5,$H1136/$G1136,$H1136-SUM($I1136:BW1136)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BY$5,$H1136/$G1136,$H1136-SUM($I1136:BX1136)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>BZ$5,$H1136/$G1136,$H1136-SUM($I1136:BY1136)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>CA$5,$H1136/$G1136,$H1136-SUM($I1136:BZ1136)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>CB$5,$H1136/$G1136,$H1136-SUM($I1136:CA1136)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1136,$G1136=\"n/a\"),0,IF(SUM($D1136,$G1136+0.5)>CC$5,$H1136/$G1136,$H1136-SUM($I1136:CB1136)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>J$5,$H1137/$G1137,$H1137-SUM($I1137:I1137)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>K$5,$H1137/$G1137,$H1137-SUM($I1137:J1137)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>L$5,$H1137/$G1137,$H1137-SUM($I1137:K1137)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>M$5,$H1137/$G1137,$H1137-SUM($I1137:L1137)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>N$5,$H1137/$G1137,$H1137-SUM($I1137:M1137)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>O$5,$H1137/$G1137,$H1137-SUM($I1137:N1137)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>P$5,$H1137/$G1137,$H1137-SUM($I1137:O1137)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>Q$5,$H1137/$G1137,$H1137-SUM($I1137:P1137)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>R$5,$H1137/$G1137,$H1137-SUM($I1137:Q1137)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>S$5,$H1137/$G1137,$H1137-SUM($I1137:R1137)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>T$5,$H1137/$G1137,$H1137-SUM($I1137:S1137)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>U$5,$H1137/$G1137,$H1137-SUM($I1137:T1137)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>V$5,$H1137/$G1137,$H1137-SUM($I1137:U1137)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>W$5,$H1137/$G1137,$H1137-SUM($I1137:V1137)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>X$5,$H1137/$G1137,$H1137-SUM($I1137:W1137)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>Y$5,$H1137/$G1137,$H1137-SUM($I1137:X1137)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>Z$5,$H1137/$G1137,$H1137-SUM($I1137:Y1137)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AA$5,$H1137/$G1137,$H1137-SUM($I1137:Z1137)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AB$5,$H1137/$G1137,$H1137-SUM($I1137:AA1137)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AC$5,$H1137/$G1137,$H1137-SUM($I1137:AB1137)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AD$5,$H1137/$G1137,$H1137-SUM($I1137:AC1137)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AE$5,$H1137/$G1137,$H1137-SUM($I1137:AD1137)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AF$5,$H1137/$G1137,$H1137-SUM($I1137:AE1137)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AG$5,$H1137/$G1137,$H1137-SUM($I1137:AF1137)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AH$5,$H1137/$G1137,$H1137-SUM($I1137:AG1137)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AI$5,$H1137/$G1137,$H1137-SUM($I1137:AH1137)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AJ$5,$H1137/$G1137,$H1137-SUM($I1137:AI1137)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AK$5,$H1137/$G1137,$H1137-SUM($I1137:AJ1137)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AL$5,$H1137/$G1137,$H1137-SUM($I1137:AK1137)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AM$5,$H1137/$G1137,$H1137-SUM($I1137:AL1137)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AN$5,$H1137/$G1137,$H1137-SUM($I1137:AM1137)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AO$5,$H1137/$G1137,$H1137-SUM($I1137:AN1137)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AP$5,$H1137/$G1137,$H1137-SUM($I1137:AO1137)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AQ$5,$H1137/$G1137,$H1137-SUM($I1137:AP1137)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AR$5,$H1137/$G1137,$H1137-SUM($I1137:AQ1137)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AS$5,$H1137/$G1137,$H1137-SUM($I1137:AR1137)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AT$5,$H1137/$G1137,$H1137-SUM($I1137:AS1137)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AU$5,$H1137/$G1137,$H1137-SUM($I1137:AT1137)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AV$5,$H1137/$G1137,$H1137-SUM($I1137:AU1137)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AW$5,$H1137/$G1137,$H1137-SUM($I1137:AV1137)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AX$5,$H1137/$G1137,$H1137-SUM($I1137:AW1137)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AY$5,$H1137/$G1137,$H1137-SUM($I1137:AX1137)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>AZ$5,$H1137/$G1137,$H1137-SUM($I1137:AY1137)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BA$5,$H1137/$G1137,$H1137-SUM($I1137:AZ1137)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BB$5,$H1137/$G1137,$H1137-SUM($I1137:BA1137)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BC$5,$H1137/$G1137,$H1137-SUM($I1137:BB1137)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BD$5,$H1137/$G1137,$H1137-SUM($I1137:BC1137)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BE$5,$H1137/$G1137,$H1137-SUM($I1137:BD1137)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BF$5,$H1137/$G1137,$H1137-SUM($I1137:BE1137)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BG$5,$H1137/$G1137,$H1137-SUM($I1137:BF1137)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BH$5,$H1137/$G1137,$H1137-SUM($I1137:BG1137)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BI$5,$H1137/$G1137,$H1137-SUM($I1137:BH1137)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BJ$5,$H1137/$G1137,$H1137-SUM($I1137:BI1137)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BK$5,$H1137/$G1137,$H1137-SUM($I1137:BJ1137)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BL$5,$H1137/$G1137,$H1137-SUM($I1137:BK1137)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BM$5,$H1137/$G1137,$H1137-SUM($I1137:BL1137)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BN$5,$H1137/$G1137,$H1137-SUM($I1137:BM1137)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BO$5,$H1137/$G1137,$H1137-SUM($I1137:BN1137)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BP$5,$H1137/$G1137,$H1137-SUM($I1137:BO1137)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BQ$5,$H1137/$G1137,$H1137-SUM($I1137:BP1137)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BR$5,$H1137/$G1137,$H1137-SUM($I1137:BQ1137)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BS$5,$H1137/$G1137,$H1137-SUM($I1137:BR1137)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BT$5,$H1137/$G1137,$H1137-SUM($I1137:BS1137)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BU$5,$H1137/$G1137,$H1137-SUM($I1137:BT1137)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BV$5,$H1137/$G1137,$H1137-SUM($I1137:BU1137)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BW$5,$H1137/$G1137,$H1137-SUM($I1137:BV1137)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BX$5,$H1137/$G1137,$H1137-SUM($I1137:BW1137)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BY$5,$H1137/$G1137,$H1137-SUM($I1137:BX1137)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>BZ$5,$H1137/$G1137,$H1137-SUM($I1137:BY1137)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>CA$5,$H1137/$G1137,$H1137-SUM($I1137:BZ1137)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>CB$5,$H1137/$G1137,$H1137-SUM($I1137:CA1137)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1137,$G1137=\"n/a\"),0,IF(SUM($D1137,$G1137+0.5)>CC$5,$H1137/$G1137,$H1137-SUM($I1137:CB1137)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>J$5,$H1138/$G1138,$H1138-SUM($I1138:I1138)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>K$5,$H1138/$G1138,$H1138-SUM($I1138:J1138)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>L$5,$H1138/$G1138,$H1138-SUM($I1138:K1138)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>M$5,$H1138/$G1138,$H1138-SUM($I1138:L1138)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>N$5,$H1138/$G1138,$H1138-SUM($I1138:M1138)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>O$5,$H1138/$G1138,$H1138-SUM($I1138:N1138)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>P$5,$H1138/$G1138,$H1138-SUM($I1138:O1138)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>Q$5,$H1138/$G1138,$H1138-SUM($I1138:P1138)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>R$5,$H1138/$G1138,$H1138-SUM($I1138:Q1138)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>S$5,$H1138/$G1138,$H1138-SUM($I1138:R1138)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>T$5,$H1138/$G1138,$H1138-SUM($I1138:S1138)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>U$5,$H1138/$G1138,$H1138-SUM($I1138:T1138)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>V$5,$H1138/$G1138,$H1138-SUM($I1138:U1138)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>W$5,$H1138/$G1138,$H1138-SUM($I1138:V1138)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>X$5,$H1138/$G1138,$H1138-SUM($I1138:W1138)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>Y$5,$H1138/$G1138,$H1138-SUM($I1138:X1138)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>Z$5,$H1138/$G1138,$H1138-SUM($I1138:Y1138)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AA$5,$H1138/$G1138,$H1138-SUM($I1138:Z1138)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AB$5,$H1138/$G1138,$H1138-SUM($I1138:AA1138)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AC$5,$H1138/$G1138,$H1138-SUM($I1138:AB1138)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AD$5,$H1138/$G1138,$H1138-SUM($I1138:AC1138)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AE$5,$H1138/$G1138,$H1138-SUM($I1138:AD1138)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AF$5,$H1138/$G1138,$H1138-SUM($I1138:AE1138)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AG$5,$H1138/$G1138,$H1138-SUM($I1138:AF1138)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AH$5,$H1138/$G1138,$H1138-SUM($I1138:AG1138)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AI$5,$H1138/$G1138,$H1138-SUM($I1138:AH1138)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AJ$5,$H1138/$G1138,$H1138-SUM($I1138:AI1138)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AK$5,$H1138/$G1138,$H1138-SUM($I1138:AJ1138)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AL$5,$H1138/$G1138,$H1138-SUM($I1138:AK1138)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AM$5,$H1138/$G1138,$H1138-SUM($I1138:AL1138)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AN$5,$H1138/$G1138,$H1138-SUM($I1138:AM1138)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AO$5,$H1138/$G1138,$H1138-SUM($I1138:AN1138)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AP$5,$H1138/$G1138,$H1138-SUM($I1138:AO1138)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AQ$5,$H1138/$G1138,$H1138-SUM($I1138:AP1138)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AR$5,$H1138/$G1138,$H1138-SUM($I1138:AQ1138)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AS$5,$H1138/$G1138,$H1138-SUM($I1138:AR1138)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AT$5,$H1138/$G1138,$H1138-SUM($I1138:AS1138)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AU$5,$H1138/$G1138,$H1138-SUM($I1138:AT1138)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AV$5,$H1138/$G1138,$H1138-SUM($I1138:AU1138)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AW$5,$H1138/$G1138,$H1138-SUM($I1138:AV1138)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AX$5,$H1138/$G1138,$H1138-SUM($I1138:AW1138)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AY$5,$H1138/$G1138,$H1138-SUM($I1138:AX1138)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>AZ$5,$H1138/$G1138,$H1138-SUM($I1138:AY1138)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BA$5,$H1138/$G1138,$H1138-SUM($I1138:AZ1138)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BB$5,$H1138/$G1138,$H1138-SUM($I1138:BA1138)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BC$5,$H1138/$G1138,$H1138-SUM($I1138:BB1138)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BD$5,$H1138/$G1138,$H1138-SUM($I1138:BC1138)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BE$5,$H1138/$G1138,$H1138-SUM($I1138:BD1138)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BF$5,$H1138/$G1138,$H1138-SUM($I1138:BE1138)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BG$5,$H1138/$G1138,$H1138-SUM($I1138:BF1138)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BH$5,$H1138/$G1138,$H1138-SUM($I1138:BG1138)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BI$5,$H1138/$G1138,$H1138-SUM($I1138:BH1138)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BJ$5,$H1138/$G1138,$H1138-SUM($I1138:BI1138)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BK$5,$H1138/$G1138,$H1138-SUM($I1138:BJ1138)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BL$5,$H1138/$G1138,$H1138-SUM($I1138:BK1138)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BM$5,$H1138/$G1138,$H1138-SUM($I1138:BL1138)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BN$5,$H1138/$G1138,$H1138-SUM($I1138:BM1138)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BO$5,$H1138/$G1138,$H1138-SUM($I1138:BN1138)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BP$5,$H1138/$G1138,$H1138-SUM($I1138:BO1138)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BQ$5,$H1138/$G1138,$H1138-SUM($I1138:BP1138)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BR$5,$H1138/$G1138,$H1138-SUM($I1138:BQ1138)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BS$5,$H1138/$G1138,$H1138-SUM($I1138:BR1138)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BT$5,$H1138/$G1138,$H1138-SUM($I1138:BS1138)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BU$5,$H1138/$G1138,$H1138-SUM($I1138:BT1138)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BV$5,$H1138/$G1138,$H1138-SUM($I1138:BU1138)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BW$5,$H1138/$G1138,$H1138-SUM($I1138:BV1138)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BX$5,$H1138/$G1138,$H1138-SUM($I1138:BW1138)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BY$5,$H1138/$G1138,$H1138-SUM($I1138:BX1138)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>BZ$5,$H1138/$G1138,$H1138-SUM($I1138:BY1138)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>CA$5,$H1138/$G1138,$H1138-SUM($I1138:BZ1138)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>CB$5,$H1138/$G1138,$H1138-SUM($I1138:CA1138)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1138,$G1138=\"n/a\"),0,IF(SUM($D1138,$G1138+0.5)>CC$5,$H1138/$G1138,$H1138-SUM($I1138:CB1138)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>J$5,$H1139/$G1139,$H1139-SUM($I1139:I1139)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>K$5,$H1139/$G1139,$H1139-SUM($I1139:J1139)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>L$5,$H1139/$G1139,$H1139-SUM($I1139:K1139)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>M$5,$H1139/$G1139,$H1139-SUM($I1139:L1139)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>N$5,$H1139/$G1139,$H1139-SUM($I1139:M1139)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>O$5,$H1139/$G1139,$H1139-SUM($I1139:N1139)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>P$5,$H1139/$G1139,$H1139-SUM($I1139:O1139)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>Q$5,$H1139/$G1139,$H1139-SUM($I1139:P1139)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>R$5,$H1139/$G1139,$H1139-SUM($I1139:Q1139)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>S$5,$H1139/$G1139,$H1139-SUM($I1139:R1139)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>T$5,$H1139/$G1139,$H1139-SUM($I1139:S1139)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>U$5,$H1139/$G1139,$H1139-SUM($I1139:T1139)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>V$5,$H1139/$G1139,$H1139-SUM($I1139:U1139)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>W$5,$H1139/$G1139,$H1139-SUM($I1139:V1139)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>X$5,$H1139/$G1139,$H1139-SUM($I1139:W1139)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>Y$5,$H1139/$G1139,$H1139-SUM($I1139:X1139)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>Z$5,$H1139/$G1139,$H1139-SUM($I1139:Y1139)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AA$5,$H1139/$G1139,$H1139-SUM($I1139:Z1139)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AB$5,$H1139/$G1139,$H1139-SUM($I1139:AA1139)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AC$5,$H1139/$G1139,$H1139-SUM($I1139:AB1139)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AD$5,$H1139/$G1139,$H1139-SUM($I1139:AC1139)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AE$5,$H1139/$G1139,$H1139-SUM($I1139:AD1139)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AF$5,$H1139/$G1139,$H1139-SUM($I1139:AE1139)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AG$5,$H1139/$G1139,$H1139-SUM($I1139:AF1139)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AH$5,$H1139/$G1139,$H1139-SUM($I1139:AG1139)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AI$5,$H1139/$G1139,$H1139-SUM($I1139:AH1139)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AJ$5,$H1139/$G1139,$H1139-SUM($I1139:AI1139)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AK$5,$H1139/$G1139,$H1139-SUM($I1139:AJ1139)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AL$5,$H1139/$G1139,$H1139-SUM($I1139:AK1139)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AM$5,$H1139/$G1139,$H1139-SUM($I1139:AL1139)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AN$5,$H1139/$G1139,$H1139-SUM($I1139:AM1139)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AO$5,$H1139/$G1139,$H1139-SUM($I1139:AN1139)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AP$5,$H1139/$G1139,$H1139-SUM($I1139:AO1139)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AQ$5,$H1139/$G1139,$H1139-SUM($I1139:AP1139)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AR$5,$H1139/$G1139,$H1139-SUM($I1139:AQ1139)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AS$5,$H1139/$G1139,$H1139-SUM($I1139:AR1139)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AT$5,$H1139/$G1139,$H1139-SUM($I1139:AS1139)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AU$5,$H1139/$G1139,$H1139-SUM($I1139:AT1139)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AV$5,$H1139/$G1139,$H1139-SUM($I1139:AU1139)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AW$5,$H1139/$G1139,$H1139-SUM($I1139:AV1139)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AX$5,$H1139/$G1139,$H1139-SUM($I1139:AW1139)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AY$5,$H1139/$G1139,$H1139-SUM($I1139:AX1139)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>AZ$5,$H1139/$G1139,$H1139-SUM($I1139:AY1139)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BA$5,$H1139/$G1139,$H1139-SUM($I1139:AZ1139)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BB$5,$H1139/$G1139,$H1139-SUM($I1139:BA1139)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BC$5,$H1139/$G1139,$H1139-SUM($I1139:BB1139)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BD$5,$H1139/$G1139,$H1139-SUM($I1139:BC1139)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BE$5,$H1139/$G1139,$H1139-SUM($I1139:BD1139)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BF$5,$H1139/$G1139,$H1139-SUM($I1139:BE1139)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BG$5,$H1139/$G1139,$H1139-SUM($I1139:BF1139)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BH$5,$H1139/$G1139,$H1139-SUM($I1139:BG1139)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BI$5,$H1139/$G1139,$H1139-SUM($I1139:BH1139)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BJ$5,$H1139/$G1139,$H1139-SUM($I1139:BI1139)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BK$5,$H1139/$G1139,$H1139-SUM($I1139:BJ1139)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BL$5,$H1139/$G1139,$H1139-SUM($I1139:BK1139)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BM$5,$H1139/$G1139,$H1139-SUM($I1139:BL1139)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BN$5,$H1139/$G1139,$H1139-SUM($I1139:BM1139)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BO$5,$H1139/$G1139,$H1139-SUM($I1139:BN1139)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BP$5,$H1139/$G1139,$H1139-SUM($I1139:BO1139)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BQ$5,$H1139/$G1139,$H1139-SUM($I1139:BP1139)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BR$5,$H1139/$G1139,$H1139-SUM($I1139:BQ1139)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BS$5,$H1139/$G1139,$H1139-SUM($I1139:BR1139)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BT$5,$H1139/$G1139,$H1139-SUM($I1139:BS1139)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BU$5,$H1139/$G1139,$H1139-SUM($I1139:BT1139)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BV$5,$H1139/$G1139,$H1139-SUM($I1139:BU1139)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BW$5,$H1139/$G1139,$H1139-SUM($I1139:BV1139)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BX$5,$H1139/$G1139,$H1139-SUM($I1139:BW1139)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BY$5,$H1139/$G1139,$H1139-SUM($I1139:BX1139)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>BZ$5,$H1139/$G1139,$H1139-SUM($I1139:BY1139)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>CA$5,$H1139/$G1139,$H1139-SUM($I1139:BZ1139)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>CB$5,$H1139/$G1139,$H1139-SUM($I1139:CA1139)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1139,$G1139=\"n/a\"),0,IF(SUM($D1139,$G1139+0.5)>CC$5,$H1139/$G1139,$H1139-SUM($I1139:CB1139)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>J$5,$H1140/$G1140,$H1140-SUM($I1140:I1140)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>K$5,$H1140/$G1140,$H1140-SUM($I1140:J1140)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>L$5,$H1140/$G1140,$H1140-SUM($I1140:K1140)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>M$5,$H1140/$G1140,$H1140-SUM($I1140:L1140)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>N$5,$H1140/$G1140,$H1140-SUM($I1140:M1140)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>O$5,$H1140/$G1140,$H1140-SUM($I1140:N1140)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>P$5,$H1140/$G1140,$H1140-SUM($I1140:O1140)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>Q$5,$H1140/$G1140,$H1140-SUM($I1140:P1140)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>R$5,$H1140/$G1140,$H1140-SUM($I1140:Q1140)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>S$5,$H1140/$G1140,$H1140-SUM($I1140:R1140)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>T$5,$H1140/$G1140,$H1140-SUM($I1140:S1140)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>U$5,$H1140/$G1140,$H1140-SUM($I1140:T1140)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>V$5,$H1140/$G1140,$H1140-SUM($I1140:U1140)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>W$5,$H1140/$G1140,$H1140-SUM($I1140:V1140)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>X$5,$H1140/$G1140,$H1140-SUM($I1140:W1140)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>Y$5,$H1140/$G1140,$H1140-SUM($I1140:X1140)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>Z$5,$H1140/$G1140,$H1140-SUM($I1140:Y1140)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AA$5,$H1140/$G1140,$H1140-SUM($I1140:Z1140)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AB$5,$H1140/$G1140,$H1140-SUM($I1140:AA1140)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AC$5,$H1140/$G1140,$H1140-SUM($I1140:AB1140)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AD$5,$H1140/$G1140,$H1140-SUM($I1140:AC1140)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AE$5,$H1140/$G1140,$H1140-SUM($I1140:AD1140)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AF$5,$H1140/$G1140,$H1140-SUM($I1140:AE1140)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AG$5,$H1140/$G1140,$H1140-SUM($I1140:AF1140)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AH$5,$H1140/$G1140,$H1140-SUM($I1140:AG1140)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AI$5,$H1140/$G1140,$H1140-SUM($I1140:AH1140)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AJ$5,$H1140/$G1140,$H1140-SUM($I1140:AI1140)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AK$5,$H1140/$G1140,$H1140-SUM($I1140:AJ1140)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AL$5,$H1140/$G1140,$H1140-SUM($I1140:AK1140)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AM$5,$H1140/$G1140,$H1140-SUM($I1140:AL1140)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AN$5,$H1140/$G1140,$H1140-SUM($I1140:AM1140)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AO$5,$H1140/$G1140,$H1140-SUM($I1140:AN1140)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AP$5,$H1140/$G1140,$H1140-SUM($I1140:AO1140)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AQ$5,$H1140/$G1140,$H1140-SUM($I1140:AP1140)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AR$5,$H1140/$G1140,$H1140-SUM($I1140:AQ1140)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AS$5,$H1140/$G1140,$H1140-SUM($I1140:AR1140)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AT$5,$H1140/$G1140,$H1140-SUM($I1140:AS1140)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AU$5,$H1140/$G1140,$H1140-SUM($I1140:AT1140)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AV$5,$H1140/$G1140,$H1140-SUM($I1140:AU1140)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AW$5,$H1140/$G1140,$H1140-SUM($I1140:AV1140)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AX$5,$H1140/$G1140,$H1140-SUM($I1140:AW1140)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AY$5,$H1140/$G1140,$H1140-SUM($I1140:AX1140)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>AZ$5,$H1140/$G1140,$H1140-SUM($I1140:AY1140)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BA$5,$H1140/$G1140,$H1140-SUM($I1140:AZ1140)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BB$5,$H1140/$G1140,$H1140-SUM($I1140:BA1140)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BC$5,$H1140/$G1140,$H1140-SUM($I1140:BB1140)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BD$5,$H1140/$G1140,$H1140-SUM($I1140:BC1140)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BE$5,$H1140/$G1140,$H1140-SUM($I1140:BD1140)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BF$5,$H1140/$G1140,$H1140-SUM($I1140:BE1140)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BG$5,$H1140/$G1140,$H1140-SUM($I1140:BF1140)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BH$5,$H1140/$G1140,$H1140-SUM($I1140:BG1140)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BI$5,$H1140/$G1140,$H1140-SUM($I1140:BH1140)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BJ$5,$H1140/$G1140,$H1140-SUM($I1140:BI1140)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BK$5,$H1140/$G1140,$H1140-SUM($I1140:BJ1140)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BL$5,$H1140/$G1140,$H1140-SUM($I1140:BK1140)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BM$5,$H1140/$G1140,$H1140-SUM($I1140:BL1140)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BN$5,$H1140/$G1140,$H1140-SUM($I1140:BM1140)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BO$5,$H1140/$G1140,$H1140-SUM($I1140:BN1140)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BP$5,$H1140/$G1140,$H1140-SUM($I1140:BO1140)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BQ$5,$H1140/$G1140,$H1140-SUM($I1140:BP1140)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BR$5,$H1140/$G1140,$H1140-SUM($I1140:BQ1140)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BS$5,$H1140/$G1140,$H1140-SUM($I1140:BR1140)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BT$5,$H1140/$G1140,$H1140-SUM($I1140:BS1140)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BU$5,$H1140/$G1140,$H1140-SUM($I1140:BT1140)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BV$5,$H1140/$G1140,$H1140-SUM($I1140:BU1140)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BW$5,$H1140/$G1140,$H1140-SUM($I1140:BV1140)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BX$5,$H1140/$G1140,$H1140-SUM($I1140:BW1140)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BY$5,$H1140/$G1140,$H1140-SUM($I1140:BX1140)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>BZ$5,$H1140/$G1140,$H1140-SUM($I1140:BY1140)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>CA$5,$H1140/$G1140,$H1140-SUM($I1140:BZ1140)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>CB$5,$H1140/$G1140,$H1140-SUM($I1140:CA1140)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1140,$G1140=\"n/a\"),0,IF(SUM($D1140,$G1140+0.5)>CC$5,$H1140/$G1140,$H1140-SUM($I1140:CB1140)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>J$5,$H1141/$G1141,$H1141-SUM($I1141:I1141)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>K$5,$H1141/$G1141,$H1141-SUM($I1141:J1141)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>L$5,$H1141/$G1141,$H1141-SUM($I1141:K1141)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>M$5,$H1141/$G1141,$H1141-SUM($I1141:L1141)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>N$5,$H1141/$G1141,$H1141-SUM($I1141:M1141)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>O$5,$H1141/$G1141,$H1141-SUM($I1141:N1141)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>P$5,$H1141/$G1141,$H1141-SUM($I1141:O1141)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>Q$5,$H1141/$G1141,$H1141-SUM($I1141:P1141)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>R$5,$H1141/$G1141,$H1141-SUM($I1141:Q1141)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>S$5,$H1141/$G1141,$H1141-SUM($I1141:R1141)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>T$5,$H1141/$G1141,$H1141-SUM($I1141:S1141)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>U$5,$H1141/$G1141,$H1141-SUM($I1141:T1141)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>V$5,$H1141/$G1141,$H1141-SUM($I1141:U1141)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>W$5,$H1141/$G1141,$H1141-SUM($I1141:V1141)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>X$5,$H1141/$G1141,$H1141-SUM($I1141:W1141)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>Y$5,$H1141/$G1141,$H1141-SUM($I1141:X1141)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>Z$5,$H1141/$G1141,$H1141-SUM($I1141:Y1141)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AA$5,$H1141/$G1141,$H1141-SUM($I1141:Z1141)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AB$5,$H1141/$G1141,$H1141-SUM($I1141:AA1141)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AC$5,$H1141/$G1141,$H1141-SUM($I1141:AB1141)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AD$5,$H1141/$G1141,$H1141-SUM($I1141:AC1141)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AE$5,$H1141/$G1141,$H1141-SUM($I1141:AD1141)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AF$5,$H1141/$G1141,$H1141-SUM($I1141:AE1141)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AG$5,$H1141/$G1141,$H1141-SUM($I1141:AF1141)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AH$5,$H1141/$G1141,$H1141-SUM($I1141:AG1141)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AI$5,$H1141/$G1141,$H1141-SUM($I1141:AH1141)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AJ$5,$H1141/$G1141,$H1141-SUM($I1141:AI1141)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AK$5,$H1141/$G1141,$H1141-SUM($I1141:AJ1141)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AL$5,$H1141/$G1141,$H1141-SUM($I1141:AK1141)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AM$5,$H1141/$G1141,$H1141-SUM($I1141:AL1141)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AN$5,$H1141/$G1141,$H1141-SUM($I1141:AM1141)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AO$5,$H1141/$G1141,$H1141-SUM($I1141:AN1141)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AP$5,$H1141/$G1141,$H1141-SUM($I1141:AO1141)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AQ$5,$H1141/$G1141,$H1141-SUM($I1141:AP1141)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AR$5,$H1141/$G1141,$H1141-SUM($I1141:AQ1141)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AS$5,$H1141/$G1141,$H1141-SUM($I1141:AR1141)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AT$5,$H1141/$G1141,$H1141-SUM($I1141:AS1141)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AU$5,$H1141/$G1141,$H1141-SUM($I1141:AT1141)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AV$5,$H1141/$G1141,$H1141-SUM($I1141:AU1141)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AW$5,$H1141/$G1141,$H1141-SUM($I1141:AV1141)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AX$5,$H1141/$G1141,$H1141-SUM($I1141:AW1141)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AY$5,$H1141/$G1141,$H1141-SUM($I1141:AX1141)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>AZ$5,$H1141/$G1141,$H1141-SUM($I1141:AY1141)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BA$5,$H1141/$G1141,$H1141-SUM($I1141:AZ1141)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BB$5,$H1141/$G1141,$H1141-SUM($I1141:BA1141)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BC$5,$H1141/$G1141,$H1141-SUM($I1141:BB1141)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BD$5,$H1141/$G1141,$H1141-SUM($I1141:BC1141)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BE$5,$H1141/$G1141,$H1141-SUM($I1141:BD1141)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BF$5,$H1141/$G1141,$H1141-SUM($I1141:BE1141)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BG$5,$H1141/$G1141,$H1141-SUM($I1141:BF1141)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BH$5,$H1141/$G1141,$H1141-SUM($I1141:BG1141)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BI$5,$H1141/$G1141,$H1141-SUM($I1141:BH1141)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BJ$5,$H1141/$G1141,$H1141-SUM($I1141:BI1141)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BK$5,$H1141/$G1141,$H1141-SUM($I1141:BJ1141)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BL$5,$H1141/$G1141,$H1141-SUM($I1141:BK1141)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BM$5,$H1141/$G1141,$H1141-SUM($I1141:BL1141)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BN$5,$H1141/$G1141,$H1141-SUM($I1141:BM1141)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BO$5,$H1141/$G1141,$H1141-SUM($I1141:BN1141)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BP$5,$H1141/$G1141,$H1141-SUM($I1141:BO1141)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BQ$5,$H1141/$G1141,$H1141-SUM($I1141:BP1141)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BR$5,$H1141/$G1141,$H1141-SUM($I1141:BQ1141)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BS$5,$H1141/$G1141,$H1141-SUM($I1141:BR1141)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BT$5,$H1141/$G1141,$H1141-SUM($I1141:BS1141)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BU$5,$H1141/$G1141,$H1141-SUM($I1141:BT1141)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BV$5,$H1141/$G1141,$H1141-SUM($I1141:BU1141)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BW$5,$H1141/$G1141,$H1141-SUM($I1141:BV1141)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BX$5,$H1141/$G1141,$H1141-SUM($I1141:BW1141)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BY$5,$H1141/$G1141,$H1141-SUM($I1141:BX1141)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>BZ$5,$H1141/$G1141,$H1141-SUM($I1141:BY1141)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>CA$5,$H1141/$G1141,$H1141-SUM($I1141:BZ1141)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>CB$5,$H1141/$G1141,$H1141-SUM($I1141:CA1141)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1141,$G1141=\"n/a\"),0,IF(SUM($D1141,$G1141+0.5)>CC$5,$H1141/$G1141,$H1141-SUM($I1141:CB1141)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>J$5,$H1142/$G1142,$H1142-SUM($I1142:I1142)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>K$5,$H1142/$G1142,$H1142-SUM($I1142:J1142)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>L$5,$H1142/$G1142,$H1142-SUM($I1142:K1142)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>M$5,$H1142/$G1142,$H1142-SUM($I1142:L1142)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>N$5,$H1142/$G1142,$H1142-SUM($I1142:M1142)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>O$5,$H1142/$G1142,$H1142-SUM($I1142:N1142)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>P$5,$H1142/$G1142,$H1142-SUM($I1142:O1142)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>Q$5,$H1142/$G1142,$H1142-SUM($I1142:P1142)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>R$5,$H1142/$G1142,$H1142-SUM($I1142:Q1142)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>S$5,$H1142/$G1142,$H1142-SUM($I1142:R1142)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>T$5,$H1142/$G1142,$H1142-SUM($I1142:S1142)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>U$5,$H1142/$G1142,$H1142-SUM($I1142:T1142)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>V$5,$H1142/$G1142,$H1142-SUM($I1142:U1142)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>W$5,$H1142/$G1142,$H1142-SUM($I1142:V1142)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>X$5,$H1142/$G1142,$H1142-SUM($I1142:W1142)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>Y$5,$H1142/$G1142,$H1142-SUM($I1142:X1142)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>Z$5,$H1142/$G1142,$H1142-SUM($I1142:Y1142)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AA$5,$H1142/$G1142,$H1142-SUM($I1142:Z1142)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AB$5,$H1142/$G1142,$H1142-SUM($I1142:AA1142)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AC$5,$H1142/$G1142,$H1142-SUM($I1142:AB1142)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AD$5,$H1142/$G1142,$H1142-SUM($I1142:AC1142)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AE$5,$H1142/$G1142,$H1142-SUM($I1142:AD1142)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AF$5,$H1142/$G1142,$H1142-SUM($I1142:AE1142)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AG$5,$H1142/$G1142,$H1142-SUM($I1142:AF1142)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AH$5,$H1142/$G1142,$H1142-SUM($I1142:AG1142)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AI$5,$H1142/$G1142,$H1142-SUM($I1142:AH1142)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AJ$5,$H1142/$G1142,$H1142-SUM($I1142:AI1142)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AK$5,$H1142/$G1142,$H1142-SUM($I1142:AJ1142)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AL$5,$H1142/$G1142,$H1142-SUM($I1142:AK1142)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AM$5,$H1142/$G1142,$H1142-SUM($I1142:AL1142)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AN$5,$H1142/$G1142,$H1142-SUM($I1142:AM1142)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AO$5,$H1142/$G1142,$H1142-SUM($I1142:AN1142)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AP$5,$H1142/$G1142,$H1142-SUM($I1142:AO1142)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AQ$5,$H1142/$G1142,$H1142-SUM($I1142:AP1142)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AR$5,$H1142/$G1142,$H1142-SUM($I1142:AQ1142)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AS$5,$H1142/$G1142,$H1142-SUM($I1142:AR1142)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AT$5,$H1142/$G1142,$H1142-SUM($I1142:AS1142)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AU$5,$H1142/$G1142,$H1142-SUM($I1142:AT1142)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AV$5,$H1142/$G1142,$H1142-SUM($I1142:AU1142)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AW$5,$H1142/$G1142,$H1142-SUM($I1142:AV1142)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AX$5,$H1142/$G1142,$H1142-SUM($I1142:AW1142)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AY$5,$H1142/$G1142,$H1142-SUM($I1142:AX1142)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>AZ$5,$H1142/$G1142,$H1142-SUM($I1142:AY1142)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BA$5,$H1142/$G1142,$H1142-SUM($I1142:AZ1142)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BB$5,$H1142/$G1142,$H1142-SUM($I1142:BA1142)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BC$5,$H1142/$G1142,$H1142-SUM($I1142:BB1142)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BD$5,$H1142/$G1142,$H1142-SUM($I1142:BC1142)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BE$5,$H1142/$G1142,$H1142-SUM($I1142:BD1142)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BF$5,$H1142/$G1142,$H1142-SUM($I1142:BE1142)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BG$5,$H1142/$G1142,$H1142-SUM($I1142:BF1142)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BH$5,$H1142/$G1142,$H1142-SUM($I1142:BG1142)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BI$5,$H1142/$G1142,$H1142-SUM($I1142:BH1142)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BJ$5,$H1142/$G1142,$H1142-SUM($I1142:BI1142)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BK$5,$H1142/$G1142,$H1142-SUM($I1142:BJ1142)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BL$5,$H1142/$G1142,$H1142-SUM($I1142:BK1142)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BM$5,$H1142/$G1142,$H1142-SUM($I1142:BL1142)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BN$5,$H1142/$G1142,$H1142-SUM($I1142:BM1142)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BO$5,$H1142/$G1142,$H1142-SUM($I1142:BN1142)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BP$5,$H1142/$G1142,$H1142-SUM($I1142:BO1142)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BQ$5,$H1142/$G1142,$H1142-SUM($I1142:BP1142)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BR$5,$H1142/$G1142,$H1142-SUM($I1142:BQ1142)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BS$5,$H1142/$G1142,$H1142-SUM($I1142:BR1142)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BT$5,$H1142/$G1142,$H1142-SUM($I1142:BS1142)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BU$5,$H1142/$G1142,$H1142-SUM($I1142:BT1142)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BV$5,$H1142/$G1142,$H1142-SUM($I1142:BU1142)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BW$5,$H1142/$G1142,$H1142-SUM($I1142:BV1142)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BX$5,$H1142/$G1142,$H1142-SUM($I1142:BW1142)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BY$5,$H1142/$G1142,$H1142-SUM($I1142:BX1142)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>BZ$5,$H1142/$G1142,$H1142-SUM($I1142:BY1142)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>CA$5,$H1142/$G1142,$H1142-SUM($I1142:BZ1142)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>CB$5,$H1142/$G1142,$H1142-SUM($I1142:CA1142)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1142,$G1142=\"n/a\"),0,IF(SUM($D1142,$G1142+0.5)>CC$5,$H1142/$G1142,$H1142-SUM($I1142:CB1142)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>J$5,$H1143/$G1143,$H1143-SUM($I1143:I1143)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>K$5,$H1143/$G1143,$H1143-SUM($I1143:J1143)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>L$5,$H1143/$G1143,$H1143-SUM($I1143:K1143)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>M$5,$H1143/$G1143,$H1143-SUM($I1143:L1143)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>N$5,$H1143/$G1143,$H1143-SUM($I1143:M1143)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>O$5,$H1143/$G1143,$H1143-SUM($I1143:N1143)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>P$5,$H1143/$G1143,$H1143-SUM($I1143:O1143)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>Q$5,$H1143/$G1143,$H1143-SUM($I1143:P1143)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>R$5,$H1143/$G1143,$H1143-SUM($I1143:Q1143)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>S$5,$H1143/$G1143,$H1143-SUM($I1143:R1143)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>T$5,$H1143/$G1143,$H1143-SUM($I1143:S1143)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>U$5,$H1143/$G1143,$H1143-SUM($I1143:T1143)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>V$5,$H1143/$G1143,$H1143-SUM($I1143:U1143)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>W$5,$H1143/$G1143,$H1143-SUM($I1143:V1143)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>X$5,$H1143/$G1143,$H1143-SUM($I1143:W1143)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>Y$5,$H1143/$G1143,$H1143-SUM($I1143:X1143)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>Z$5,$H1143/$G1143,$H1143-SUM($I1143:Y1143)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AA$5,$H1143/$G1143,$H1143-SUM($I1143:Z1143)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AB$5,$H1143/$G1143,$H1143-SUM($I1143:AA1143)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AC$5,$H1143/$G1143,$H1143-SUM($I1143:AB1143)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AD$5,$H1143/$G1143,$H1143-SUM($I1143:AC1143)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AE$5,$H1143/$G1143,$H1143-SUM($I1143:AD1143)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AF$5,$H1143/$G1143,$H1143-SUM($I1143:AE1143)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AG$5,$H1143/$G1143,$H1143-SUM($I1143:AF1143)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AH$5,$H1143/$G1143,$H1143-SUM($I1143:AG1143)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AI$5,$H1143/$G1143,$H1143-SUM($I1143:AH1143)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AJ$5,$H1143/$G1143,$H1143-SUM($I1143:AI1143)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AK$5,$H1143/$G1143,$H1143-SUM($I1143:AJ1143)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AL$5,$H1143/$G1143,$H1143-SUM($I1143:AK1143)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AM$5,$H1143/$G1143,$H1143-SUM($I1143:AL1143)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AN$5,$H1143/$G1143,$H1143-SUM($I1143:AM1143)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AO$5,$H1143/$G1143,$H1143-SUM($I1143:AN1143)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AP$5,$H1143/$G1143,$H1143-SUM($I1143:AO1143)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AQ$5,$H1143/$G1143,$H1143-SUM($I1143:AP1143)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AR$5,$H1143/$G1143,$H1143-SUM($I1143:AQ1143)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AS$5,$H1143/$G1143,$H1143-SUM($I1143:AR1143)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AT$5,$H1143/$G1143,$H1143-SUM($I1143:AS1143)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AU$5,$H1143/$G1143,$H1143-SUM($I1143:AT1143)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AV$5,$H1143/$G1143,$H1143-SUM($I1143:AU1143)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AW$5,$H1143/$G1143,$H1143-SUM($I1143:AV1143)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AX$5,$H1143/$G1143,$H1143-SUM($I1143:AW1143)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AY$5,$H1143/$G1143,$H1143-SUM($I1143:AX1143)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>AZ$5,$H1143/$G1143,$H1143-SUM($I1143:AY1143)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BA$5,$H1143/$G1143,$H1143-SUM($I1143:AZ1143)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BB$5,$H1143/$G1143,$H1143-SUM($I1143:BA1143)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BC$5,$H1143/$G1143,$H1143-SUM($I1143:BB1143)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BD$5,$H1143/$G1143,$H1143-SUM($I1143:BC1143)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BE$5,$H1143/$G1143,$H1143-SUM($I1143:BD1143)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BF$5,$H1143/$G1143,$H1143-SUM($I1143:BE1143)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BG$5,$H1143/$G1143,$H1143-SUM($I1143:BF1143)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BH$5,$H1143/$G1143,$H1143-SUM($I1143:BG1143)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BI$5,$H1143/$G1143,$H1143-SUM($I1143:BH1143)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BJ$5,$H1143/$G1143,$H1143-SUM($I1143:BI1143)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BK$5,$H1143/$G1143,$H1143-SUM($I1143:BJ1143)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BL$5,$H1143/$G1143,$H1143-SUM($I1143:BK1143)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BM$5,$H1143/$G1143,$H1143-SUM($I1143:BL1143)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BN$5,$H1143/$G1143,$H1143-SUM($I1143:BM1143)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BO$5,$H1143/$G1143,$H1143-SUM($I1143:BN1143)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BP$5,$H1143/$G1143,$H1143-SUM($I1143:BO1143)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BQ$5,$H1143/$G1143,$H1143-SUM($I1143:BP1143)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BR$5,$H1143/$G1143,$H1143-SUM($I1143:BQ1143)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BS$5,$H1143/$G1143,$H1143-SUM($I1143:BR1143)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BT$5,$H1143/$G1143,$H1143-SUM($I1143:BS1143)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BU$5,$H1143/$G1143,$H1143-SUM($I1143:BT1143)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BV$5,$H1143/$G1143,$H1143-SUM($I1143:BU1143)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BW$5,$H1143/$G1143,$H1143-SUM($I1143:BV1143)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BX$5,$H1143/$G1143,$H1143-SUM($I1143:BW1143)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BY$5,$H1143/$G1143,$H1143-SUM($I1143:BX1143)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>BZ$5,$H1143/$G1143,$H1143-SUM($I1143:BY1143)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>CA$5,$H1143/$G1143,$H1143-SUM($I1143:BZ1143)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>CB$5,$H1143/$G1143,$H1143-SUM($I1143:CA1143)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1143,$G1143=\"n/a\"),0,IF(SUM($D1143,$G1143+0.5)>CC$5,$H1143/$G1143,$H1143-SUM($I1143:CB1143)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>J$5,$H1144/$G1144,$H1144-SUM($I1144:I1144)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>K$5,$H1144/$G1144,$H1144-SUM($I1144:J1144)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>L$5,$H1144/$G1144,$H1144-SUM($I1144:K1144)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>M$5,$H1144/$G1144,$H1144-SUM($I1144:L1144)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>N$5,$H1144/$G1144,$H1144-SUM($I1144:M1144)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>O$5,$H1144/$G1144,$H1144-SUM($I1144:N1144)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>P$5,$H1144/$G1144,$H1144-SUM($I1144:O1144)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>Q$5,$H1144/$G1144,$H1144-SUM($I1144:P1144)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>R$5,$H1144/$G1144,$H1144-SUM($I1144:Q1144)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>S$5,$H1144/$G1144,$H1144-SUM($I1144:R1144)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>T$5,$H1144/$G1144,$H1144-SUM($I1144:S1144)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>U$5,$H1144/$G1144,$H1144-SUM($I1144:T1144)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>V$5,$H1144/$G1144,$H1144-SUM($I1144:U1144)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>W$5,$H1144/$G1144,$H1144-SUM($I1144:V1144)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>X$5,$H1144/$G1144,$H1144-SUM($I1144:W1144)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>Y$5,$H1144/$G1144,$H1144-SUM($I1144:X1144)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>Z$5,$H1144/$G1144,$H1144-SUM($I1144:Y1144)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AA$5,$H1144/$G1144,$H1144-SUM($I1144:Z1144)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AB$5,$H1144/$G1144,$H1144-SUM($I1144:AA1144)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AC$5,$H1144/$G1144,$H1144-SUM($I1144:AB1144)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AD$5,$H1144/$G1144,$H1144-SUM($I1144:AC1144)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AE$5,$H1144/$G1144,$H1144-SUM($I1144:AD1144)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AF$5,$H1144/$G1144,$H1144-SUM($I1144:AE1144)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AG$5,$H1144/$G1144,$H1144-SUM($I1144:AF1144)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AH$5,$H1144/$G1144,$H1144-SUM($I1144:AG1144)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AI$5,$H1144/$G1144,$H1144-SUM($I1144:AH1144)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AJ$5,$H1144/$G1144,$H1144-SUM($I1144:AI1144)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AK$5,$H1144/$G1144,$H1144-SUM($I1144:AJ1144)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AL$5,$H1144/$G1144,$H1144-SUM($I1144:AK1144)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AM$5,$H1144/$G1144,$H1144-SUM($I1144:AL1144)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AN$5,$H1144/$G1144,$H1144-SUM($I1144:AM1144)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AO$5,$H1144/$G1144,$H1144-SUM($I1144:AN1144)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AP$5,$H1144/$G1144,$H1144-SUM($I1144:AO1144)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AQ$5,$H1144/$G1144,$H1144-SUM($I1144:AP1144)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AR$5,$H1144/$G1144,$H1144-SUM($I1144:AQ1144)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AS$5,$H1144/$G1144,$H1144-SUM($I1144:AR1144)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AT$5,$H1144/$G1144,$H1144-SUM($I1144:AS1144)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AU$5,$H1144/$G1144,$H1144-SUM($I1144:AT1144)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AV$5,$H1144/$G1144,$H1144-SUM($I1144:AU1144)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AW$5,$H1144/$G1144,$H1144-SUM($I1144:AV1144)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AX$5,$H1144/$G1144,$H1144-SUM($I1144:AW1144)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AY$5,$H1144/$G1144,$H1144-SUM($I1144:AX1144)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>AZ$5,$H1144/$G1144,$H1144-SUM($I1144:AY1144)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BA$5,$H1144/$G1144,$H1144-SUM($I1144:AZ1144)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BB$5,$H1144/$G1144,$H1144-SUM($I1144:BA1144)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BC$5,$H1144/$G1144,$H1144-SUM($I1144:BB1144)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BD$5,$H1144/$G1144,$H1144-SUM($I1144:BC1144)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BE$5,$H1144/$G1144,$H1144-SUM($I1144:BD1144)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BF$5,$H1144/$G1144,$H1144-SUM($I1144:BE1144)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BG$5,$H1144/$G1144,$H1144-SUM($I1144:BF1144)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BH$5,$H1144/$G1144,$H1144-SUM($I1144:BG1144)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BI$5,$H1144/$G1144,$H1144-SUM($I1144:BH1144)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BJ$5,$H1144/$G1144,$H1144-SUM($I1144:BI1144)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BK$5,$H1144/$G1144,$H1144-SUM($I1144:BJ1144)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BL$5,$H1144/$G1144,$H1144-SUM($I1144:BK1144)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BM$5,$H1144/$G1144,$H1144-SUM($I1144:BL1144)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BN$5,$H1144/$G1144,$H1144-SUM($I1144:BM1144)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BO$5,$H1144/$G1144,$H1144-SUM($I1144:BN1144)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BP$5,$H1144/$G1144,$H1144-SUM($I1144:BO1144)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BQ$5,$H1144/$G1144,$H1144-SUM($I1144:BP1144)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BR$5,$H1144/$G1144,$H1144-SUM($I1144:BQ1144)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BS$5,$H1144/$G1144,$H1144-SUM($I1144:BR1144)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BT$5,$H1144/$G1144,$H1144-SUM($I1144:BS1144)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BU$5,$H1144/$G1144,$H1144-SUM($I1144:BT1144)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BV$5,$H1144/$G1144,$H1144-SUM($I1144:BU1144)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BW$5,$H1144/$G1144,$H1144-SUM($I1144:BV1144)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BX$5,$H1144/$G1144,$H1144-SUM($I1144:BW1144)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BY$5,$H1144/$G1144,$H1144-SUM($I1144:BX1144)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>BZ$5,$H1144/$G1144,$H1144-SUM($I1144:BY1144)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>CA$5,$H1144/$G1144,$H1144-SUM($I1144:BZ1144)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>CB$5,$H1144/$G1144,$H1144-SUM($I1144:CA1144)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1144,$G1144=\"n/a\"),0,IF(SUM($D1144,$G1144+0.5)>CC$5,$H1144/$G1144,$H1144-SUM($I1144:CB1144)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>J$5,$H1145/$G1145,$H1145-SUM($I1145:I1145)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>K$5,$H1145/$G1145,$H1145-SUM($I1145:J1145)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>L$5,$H1145/$G1145,$H1145-SUM($I1145:K1145)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>M$5,$H1145/$G1145,$H1145-SUM($I1145:L1145)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>N$5,$H1145/$G1145,$H1145-SUM($I1145:M1145)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>O$5,$H1145/$G1145,$H1145-SUM($I1145:N1145)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>P$5,$H1145/$G1145,$H1145-SUM($I1145:O1145)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>Q$5,$H1145/$G1145,$H1145-SUM($I1145:P1145)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>R$5,$H1145/$G1145,$H1145-SUM($I1145:Q1145)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>S$5,$H1145/$G1145,$H1145-SUM($I1145:R1145)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>T$5,$H1145/$G1145,$H1145-SUM($I1145:S1145)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>U$5,$H1145/$G1145,$H1145-SUM($I1145:T1145)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>V$5,$H1145/$G1145,$H1145-SUM($I1145:U1145)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>W$5,$H1145/$G1145,$H1145-SUM($I1145:V1145)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>X$5,$H1145/$G1145,$H1145-SUM($I1145:W1145)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>Y$5,$H1145/$G1145,$H1145-SUM($I1145:X1145)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>Z$5,$H1145/$G1145,$H1145-SUM($I1145:Y1145)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AA$5,$H1145/$G1145,$H1145-SUM($I1145:Z1145)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AB$5,$H1145/$G1145,$H1145-SUM($I1145:AA1145)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AC$5,$H1145/$G1145,$H1145-SUM($I1145:AB1145)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AD$5,$H1145/$G1145,$H1145-SUM($I1145:AC1145)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AE$5,$H1145/$G1145,$H1145-SUM($I1145:AD1145)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AF$5,$H1145/$G1145,$H1145-SUM($I1145:AE1145)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AG$5,$H1145/$G1145,$H1145-SUM($I1145:AF1145)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AH$5,$H1145/$G1145,$H1145-SUM($I1145:AG1145)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AI$5,$H1145/$G1145,$H1145-SUM($I1145:AH1145)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AJ$5,$H1145/$G1145,$H1145-SUM($I1145:AI1145)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AK$5,$H1145/$G1145,$H1145-SUM($I1145:AJ1145)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AL$5,$H1145/$G1145,$H1145-SUM($I1145:AK1145)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AM$5,$H1145/$G1145,$H1145-SUM($I1145:AL1145)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AN$5,$H1145/$G1145,$H1145-SUM($I1145:AM1145)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AO$5,$H1145/$G1145,$H1145-SUM($I1145:AN1145)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AP$5,$H1145/$G1145,$H1145-SUM($I1145:AO1145)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AQ$5,$H1145/$G1145,$H1145-SUM($I1145:AP1145)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AR$5,$H1145/$G1145,$H1145-SUM($I1145:AQ1145)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AS$5,$H1145/$G1145,$H1145-SUM($I1145:AR1145)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AT$5,$H1145/$G1145,$H1145-SUM($I1145:AS1145)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AU$5,$H1145/$G1145,$H1145-SUM($I1145:AT1145)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AV$5,$H1145/$G1145,$H1145-SUM($I1145:AU1145)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AW$5,$H1145/$G1145,$H1145-SUM($I1145:AV1145)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AX$5,$H1145/$G1145,$H1145-SUM($I1145:AW1145)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AY$5,$H1145/$G1145,$H1145-SUM($I1145:AX1145)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>AZ$5,$H1145/$G1145,$H1145-SUM($I1145:AY1145)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BA$5,$H1145/$G1145,$H1145-SUM($I1145:AZ1145)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BB$5,$H1145/$G1145,$H1145-SUM($I1145:BA1145)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BC$5,$H1145/$G1145,$H1145-SUM($I1145:BB1145)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BD$5,$H1145/$G1145,$H1145-SUM($I1145:BC1145)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BE$5,$H1145/$G1145,$H1145-SUM($I1145:BD1145)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BF$5,$H1145/$G1145,$H1145-SUM($I1145:BE1145)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BG$5,$H1145/$G1145,$H1145-SUM($I1145:BF1145)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BH$5,$H1145/$G1145,$H1145-SUM($I1145:BG1145)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BI$5,$H1145/$G1145,$H1145-SUM($I1145:BH1145)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BJ$5,$H1145/$G1145,$H1145-SUM($I1145:BI1145)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BK$5,$H1145/$G1145,$H1145-SUM($I1145:BJ1145)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BL$5,$H1145/$G1145,$H1145-SUM($I1145:BK1145)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BM$5,$H1145/$G1145,$H1145-SUM($I1145:BL1145)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BN$5,$H1145/$G1145,$H1145-SUM($I1145:BM1145)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BO$5,$H1145/$G1145,$H1145-SUM($I1145:BN1145)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BP$5,$H1145/$G1145,$H1145-SUM($I1145:BO1145)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BQ$5,$H1145/$G1145,$H1145-SUM($I1145:BP1145)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BR$5,$H1145/$G1145,$H1145-SUM($I1145:BQ1145)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BS$5,$H1145/$G1145,$H1145-SUM($I1145:BR1145)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BT$5,$H1145/$G1145,$H1145-SUM($I1145:BS1145)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BU$5,$H1145/$G1145,$H1145-SUM($I1145:BT1145)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BV$5,$H1145/$G1145,$H1145-SUM($I1145:BU1145)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BW$5,$H1145/$G1145,$H1145-SUM($I1145:BV1145)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BX$5,$H1145/$G1145,$H1145-SUM($I1145:BW1145)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BY$5,$H1145/$G1145,$H1145-SUM($I1145:BX1145)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>BZ$5,$H1145/$G1145,$H1145-SUM($I1145:BY1145)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>CA$5,$H1145/$G1145,$H1145-SUM($I1145:BZ1145)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>CB$5,$H1145/$G1145,$H1145-SUM($I1145:CA1145)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1145,$G1145=\"n/a\"),0,IF(SUM($D1145,$G1145+0.5)>CC$5,$H1145/$G1145,$H1145-SUM($I1145:CB1145)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>J$5,$H1146/$G1146,$H1146-SUM($I1146:I1146)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>K$5,$H1146/$G1146,$H1146-SUM($I1146:J1146)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>L$5,$H1146/$G1146,$H1146-SUM($I1146:K1146)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>M$5,$H1146/$G1146,$H1146-SUM($I1146:L1146)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>N$5,$H1146/$G1146,$H1146-SUM($I1146:M1146)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>O$5,$H1146/$G1146,$H1146-SUM($I1146:N1146)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>P$5,$H1146/$G1146,$H1146-SUM($I1146:O1146)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>Q$5,$H1146/$G1146,$H1146-SUM($I1146:P1146)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>R$5,$H1146/$G1146,$H1146-SUM($I1146:Q1146)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>S$5,$H1146/$G1146,$H1146-SUM($I1146:R1146)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>T$5,$H1146/$G1146,$H1146-SUM($I1146:S1146)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>U$5,$H1146/$G1146,$H1146-SUM($I1146:T1146)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>V$5,$H1146/$G1146,$H1146-SUM($I1146:U1146)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>W$5,$H1146/$G1146,$H1146-SUM($I1146:V1146)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>X$5,$H1146/$G1146,$H1146-SUM($I1146:W1146)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>Y$5,$H1146/$G1146,$H1146-SUM($I1146:X1146)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>Z$5,$H1146/$G1146,$H1146-SUM($I1146:Y1146)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AA$5,$H1146/$G1146,$H1146-SUM($I1146:Z1146)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AB$5,$H1146/$G1146,$H1146-SUM($I1146:AA1146)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AC$5,$H1146/$G1146,$H1146-SUM($I1146:AB1146)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AD$5,$H1146/$G1146,$H1146-SUM($I1146:AC1146)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AE$5,$H1146/$G1146,$H1146-SUM($I1146:AD1146)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AF$5,$H1146/$G1146,$H1146-SUM($I1146:AE1146)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AG$5,$H1146/$G1146,$H1146-SUM($I1146:AF1146)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AH$5,$H1146/$G1146,$H1146-SUM($I1146:AG1146)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AI$5,$H1146/$G1146,$H1146-SUM($I1146:AH1146)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AJ$5,$H1146/$G1146,$H1146-SUM($I1146:AI1146)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AK$5,$H1146/$G1146,$H1146-SUM($I1146:AJ1146)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AL$5,$H1146/$G1146,$H1146-SUM($I1146:AK1146)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AM$5,$H1146/$G1146,$H1146-SUM($I1146:AL1146)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AN$5,$H1146/$G1146,$H1146-SUM($I1146:AM1146)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AO$5,$H1146/$G1146,$H1146-SUM($I1146:AN1146)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AP$5,$H1146/$G1146,$H1146-SUM($I1146:AO1146)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AQ$5,$H1146/$G1146,$H1146-SUM($I1146:AP1146)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AR$5,$H1146/$G1146,$H1146-SUM($I1146:AQ1146)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AS$5,$H1146/$G1146,$H1146-SUM($I1146:AR1146)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AT$5,$H1146/$G1146,$H1146-SUM($I1146:AS1146)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AU$5,$H1146/$G1146,$H1146-SUM($I1146:AT1146)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AV$5,$H1146/$G1146,$H1146-SUM($I1146:AU1146)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AW$5,$H1146/$G1146,$H1146-SUM($I1146:AV1146)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AX$5,$H1146/$G1146,$H1146-SUM($I1146:AW1146)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AY$5,$H1146/$G1146,$H1146-SUM($I1146:AX1146)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>AZ$5,$H1146/$G1146,$H1146-SUM($I1146:AY1146)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BA$5,$H1146/$G1146,$H1146-SUM($I1146:AZ1146)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BB$5,$H1146/$G1146,$H1146-SUM($I1146:BA1146)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BC$5,$H1146/$G1146,$H1146-SUM($I1146:BB1146)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BD$5,$H1146/$G1146,$H1146-SUM($I1146:BC1146)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BE$5,$H1146/$G1146,$H1146-SUM($I1146:BD1146)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BF$5,$H1146/$G1146,$H1146-SUM($I1146:BE1146)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BG$5,$H1146/$G1146,$H1146-SUM($I1146:BF1146)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BH$5,$H1146/$G1146,$H1146-SUM($I1146:BG1146)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BI$5,$H1146/$G1146,$H1146-SUM($I1146:BH1146)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BJ$5,$H1146/$G1146,$H1146-SUM($I1146:BI1146)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BK$5,$H1146/$G1146,$H1146-SUM($I1146:BJ1146)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BL$5,$H1146/$G1146,$H1146-SUM($I1146:BK1146)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BM$5,$H1146/$G1146,$H1146-SUM($I1146:BL1146)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BN$5,$H1146/$G1146,$H1146-SUM($I1146:BM1146)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BO$5,$H1146/$G1146,$H1146-SUM($I1146:BN1146)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BP$5,$H1146/$G1146,$H1146-SUM($I1146:BO1146)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BQ$5,$H1146/$G1146,$H1146-SUM($I1146:BP1146)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BR$5,$H1146/$G1146,$H1146-SUM($I1146:BQ1146)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BS$5,$H1146/$G1146,$H1146-SUM($I1146:BR1146)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BT$5,$H1146/$G1146,$H1146-SUM($I1146:BS1146)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BU$5,$H1146/$G1146,$H1146-SUM($I1146:BT1146)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BV$5,$H1146/$G1146,$H1146-SUM($I1146:BU1146)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BW$5,$H1146/$G1146,$H1146-SUM($I1146:BV1146)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BX$5,$H1146/$G1146,$H1146-SUM($I1146:BW1146)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BY$5,$H1146/$G1146,$H1146-SUM($I1146:BX1146)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>BZ$5,$H1146/$G1146,$H1146-SUM($I1146:BY1146)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>CA$5,$H1146/$G1146,$H1146-SUM($I1146:BZ1146)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>CB$5,$H1146/$G1146,$H1146-SUM($I1146:CA1146)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1146,$G1146=\"n/a\"),0,IF(SUM($D1146,$G1146+0.5)>CC$5,$H1146/$G1146,$H1146-SUM($I1146:CB1146)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>J$5,$H1147/$G1147,$H1147-SUM($I1147:I1147)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>K$5,$H1147/$G1147,$H1147-SUM($I1147:J1147)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>L$5,$H1147/$G1147,$H1147-SUM($I1147:K1147)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>M$5,$H1147/$G1147,$H1147-SUM($I1147:L1147)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>N$5,$H1147/$G1147,$H1147-SUM($I1147:M1147)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>O$5,$H1147/$G1147,$H1147-SUM($I1147:N1147)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>P$5,$H1147/$G1147,$H1147-SUM($I1147:O1147)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>Q$5,$H1147/$G1147,$H1147-SUM($I1147:P1147)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>R$5,$H1147/$G1147,$H1147-SUM($I1147:Q1147)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>S$5,$H1147/$G1147,$H1147-SUM($I1147:R1147)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>T$5,$H1147/$G1147,$H1147-SUM($I1147:S1147)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>U$5,$H1147/$G1147,$H1147-SUM($I1147:T1147)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>V$5,$H1147/$G1147,$H1147-SUM($I1147:U1147)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>W$5,$H1147/$G1147,$H1147-SUM($I1147:V1147)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>X$5,$H1147/$G1147,$H1147-SUM($I1147:W1147)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>Y$5,$H1147/$G1147,$H1147-SUM($I1147:X1147)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>Z$5,$H1147/$G1147,$H1147-SUM($I1147:Y1147)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AA$5,$H1147/$G1147,$H1147-SUM($I1147:Z1147)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AB$5,$H1147/$G1147,$H1147-SUM($I1147:AA1147)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AC$5,$H1147/$G1147,$H1147-SUM($I1147:AB1147)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AD$5,$H1147/$G1147,$H1147-SUM($I1147:AC1147)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AE$5,$H1147/$G1147,$H1147-SUM($I1147:AD1147)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AF$5,$H1147/$G1147,$H1147-SUM($I1147:AE1147)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AG$5,$H1147/$G1147,$H1147-SUM($I1147:AF1147)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AH$5,$H1147/$G1147,$H1147-SUM($I1147:AG1147)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AI$5,$H1147/$G1147,$H1147-SUM($I1147:AH1147)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AJ$5,$H1147/$G1147,$H1147-SUM($I1147:AI1147)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AK$5,$H1147/$G1147,$H1147-SUM($I1147:AJ1147)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AL$5,$H1147/$G1147,$H1147-SUM($I1147:AK1147)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AM$5,$H1147/$G1147,$H1147-SUM($I1147:AL1147)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AN$5,$H1147/$G1147,$H1147-SUM($I1147:AM1147)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AO$5,$H1147/$G1147,$H1147-SUM($I1147:AN1147)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AP$5,$H1147/$G1147,$H1147-SUM($I1147:AO1147)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AQ$5,$H1147/$G1147,$H1147-SUM($I1147:AP1147)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AR$5,$H1147/$G1147,$H1147-SUM($I1147:AQ1147)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AS$5,$H1147/$G1147,$H1147-SUM($I1147:AR1147)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AT$5,$H1147/$G1147,$H1147-SUM($I1147:AS1147)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AU$5,$H1147/$G1147,$H1147-SUM($I1147:AT1147)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AV$5,$H1147/$G1147,$H1147-SUM($I1147:AU1147)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AW$5,$H1147/$G1147,$H1147-SUM($I1147:AV1147)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AX$5,$H1147/$G1147,$H1147-SUM($I1147:AW1147)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AY$5,$H1147/$G1147,$H1147-SUM($I1147:AX1147)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>AZ$5,$H1147/$G1147,$H1147-SUM($I1147:AY1147)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BA$5,$H1147/$G1147,$H1147-SUM($I1147:AZ1147)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BB$5,$H1147/$G1147,$H1147-SUM($I1147:BA1147)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BC$5,$H1147/$G1147,$H1147-SUM($I1147:BB1147)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BD$5,$H1147/$G1147,$H1147-SUM($I1147:BC1147)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BE$5,$H1147/$G1147,$H1147-SUM($I1147:BD1147)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BF$5,$H1147/$G1147,$H1147-SUM($I1147:BE1147)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BG$5,$H1147/$G1147,$H1147-SUM($I1147:BF1147)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BH$5,$H1147/$G1147,$H1147-SUM($I1147:BG1147)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BI$5,$H1147/$G1147,$H1147-SUM($I1147:BH1147)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BJ$5,$H1147/$G1147,$H1147-SUM($I1147:BI1147)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BK$5,$H1147/$G1147,$H1147-SUM($I1147:BJ1147)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BL$5,$H1147/$G1147,$H1147-SUM($I1147:BK1147)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BM$5,$H1147/$G1147,$H1147-SUM($I1147:BL1147)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BN$5,$H1147/$G1147,$H1147-SUM($I1147:BM1147)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BO$5,$H1147/$G1147,$H1147-SUM($I1147:BN1147)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BP$5,$H1147/$G1147,$H1147-SUM($I1147:BO1147)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BQ$5,$H1147/$G1147,$H1147-SUM($I1147:BP1147)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BR$5,$H1147/$G1147,$H1147-SUM($I1147:BQ1147)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BS$5,$H1147/$G1147,$H1147-SUM($I1147:BR1147)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BT$5,$H1147/$G1147,$H1147-SUM($I1147:BS1147)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BU$5,$H1147/$G1147,$H1147-SUM($I1147:BT1147)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BV$5,$H1147/$G1147,$H1147-SUM($I1147:BU1147)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BW$5,$H1147/$G1147,$H1147-SUM($I1147:BV1147)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BX$5,$H1147/$G1147,$H1147-SUM($I1147:BW1147)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BY$5,$H1147/$G1147,$H1147-SUM($I1147:BX1147)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>BZ$5,$H1147/$G1147,$H1147-SUM($I1147:BY1147)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>CA$5,$H1147/$G1147,$H1147-SUM($I1147:BZ1147)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>CB$5,$H1147/$G1147,$H1147-SUM($I1147:CA1147)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1147,$G1147=\"n/a\"),0,IF(SUM($D1147,$G1147+0.5)>CC$5,$H1147/$G1147,$H1147-SUM($I1147:CB1147)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>J$5,$H1148/$G1148,$H1148-SUM($I1148:I1148)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>K$5,$H1148/$G1148,$H1148-SUM($I1148:J1148)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>L$5,$H1148/$G1148,$H1148-SUM($I1148:K1148)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>M$5,$H1148/$G1148,$H1148-SUM($I1148:L1148)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>N$5,$H1148/$G1148,$H1148-SUM($I1148:M1148)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>O$5,$H1148/$G1148,$H1148-SUM($I1148:N1148)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>P$5,$H1148/$G1148,$H1148-SUM($I1148:O1148)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>Q$5,$H1148/$G1148,$H1148-SUM($I1148:P1148)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>R$5,$H1148/$G1148,$H1148-SUM($I1148:Q1148)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>S$5,$H1148/$G1148,$H1148-SUM($I1148:R1148)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>T$5,$H1148/$G1148,$H1148-SUM($I1148:S1148)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>U$5,$H1148/$G1148,$H1148-SUM($I1148:T1148)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>V$5,$H1148/$G1148,$H1148-SUM($I1148:U1148)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>W$5,$H1148/$G1148,$H1148-SUM($I1148:V1148)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>X$5,$H1148/$G1148,$H1148-SUM($I1148:W1148)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>Y$5,$H1148/$G1148,$H1148-SUM($I1148:X1148)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>Z$5,$H1148/$G1148,$H1148-SUM($I1148:Y1148)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AA$5,$H1148/$G1148,$H1148-SUM($I1148:Z1148)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AB$5,$H1148/$G1148,$H1148-SUM($I1148:AA1148)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AC$5,$H1148/$G1148,$H1148-SUM($I1148:AB1148)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AD$5,$H1148/$G1148,$H1148-SUM($I1148:AC1148)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AE$5,$H1148/$G1148,$H1148-SUM($I1148:AD1148)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AF$5,$H1148/$G1148,$H1148-SUM($I1148:AE1148)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AG$5,$H1148/$G1148,$H1148-SUM($I1148:AF1148)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AH$5,$H1148/$G1148,$H1148-SUM($I1148:AG1148)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AI$5,$H1148/$G1148,$H1148-SUM($I1148:AH1148)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AJ$5,$H1148/$G1148,$H1148-SUM($I1148:AI1148)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AK$5,$H1148/$G1148,$H1148-SUM($I1148:AJ1148)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AL$5,$H1148/$G1148,$H1148-SUM($I1148:AK1148)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AM$5,$H1148/$G1148,$H1148-SUM($I1148:AL1148)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AN$5,$H1148/$G1148,$H1148-SUM($I1148:AM1148)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AO$5,$H1148/$G1148,$H1148-SUM($I1148:AN1148)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AP$5,$H1148/$G1148,$H1148-SUM($I1148:AO1148)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AQ$5,$H1148/$G1148,$H1148-SUM($I1148:AP1148)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AR$5,$H1148/$G1148,$H1148-SUM($I1148:AQ1148)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AS$5,$H1148/$G1148,$H1148-SUM($I1148:AR1148)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AT$5,$H1148/$G1148,$H1148-SUM($I1148:AS1148)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AU$5,$H1148/$G1148,$H1148-SUM($I1148:AT1148)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AV$5,$H1148/$G1148,$H1148-SUM($I1148:AU1148)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AW$5,$H1148/$G1148,$H1148-SUM($I1148:AV1148)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AX$5,$H1148/$G1148,$H1148-SUM($I1148:AW1148)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AY$5,$H1148/$G1148,$H1148-SUM($I1148:AX1148)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>AZ$5,$H1148/$G1148,$H1148-SUM($I1148:AY1148)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BA$5,$H1148/$G1148,$H1148-SUM($I1148:AZ1148)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BB$5,$H1148/$G1148,$H1148-SUM($I1148:BA1148)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BC$5,$H1148/$G1148,$H1148-SUM($I1148:BB1148)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BD$5,$H1148/$G1148,$H1148-SUM($I1148:BC1148)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BE$5,$H1148/$G1148,$H1148-SUM($I1148:BD1148)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BF$5,$H1148/$G1148,$H1148-SUM($I1148:BE1148)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BG$5,$H1148/$G1148,$H1148-SUM($I1148:BF1148)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BH$5,$H1148/$G1148,$H1148-SUM($I1148:BG1148)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BI$5,$H1148/$G1148,$H1148-SUM($I1148:BH1148)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BJ$5,$H1148/$G1148,$H1148-SUM($I1148:BI1148)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BK$5,$H1148/$G1148,$H1148-SUM($I1148:BJ1148)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BL$5,$H1148/$G1148,$H1148-SUM($I1148:BK1148)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BM$5,$H1148/$G1148,$H1148-SUM($I1148:BL1148)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BN$5,$H1148/$G1148,$H1148-SUM($I1148:BM1148)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BO$5,$H1148/$G1148,$H1148-SUM($I1148:BN1148)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BP$5,$H1148/$G1148,$H1148-SUM($I1148:BO1148)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BQ$5,$H1148/$G1148,$H1148-SUM($I1148:BP1148)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BR$5,$H1148/$G1148,$H1148-SUM($I1148:BQ1148)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BS$5,$H1148/$G1148,$H1148-SUM($I1148:BR1148)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BT$5,$H1148/$G1148,$H1148-SUM($I1148:BS1148)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BU$5,$H1148/$G1148,$H1148-SUM($I1148:BT1148)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BV$5,$H1148/$G1148,$H1148-SUM($I1148:BU1148)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BW$5,$H1148/$G1148,$H1148-SUM($I1148:BV1148)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BX$5,$H1148/$G1148,$H1148-SUM($I1148:BW1148)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BY$5,$H1148/$G1148,$H1148-SUM($I1148:BX1148)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>BZ$5,$H1148/$G1148,$H1148-SUM($I1148:BY1148)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>CA$5,$H1148/$G1148,$H1148-SUM($I1148:BZ1148)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>CB$5,$H1148/$G1148,$H1148-SUM($I1148:CA1148)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1148,$G1148=\"n/a\"),0,IF(SUM($D1148,$G1148+0.5)>CC$5,$H1148/$G1148,$H1148-SUM($I1148:CB1148)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>J$5,$H1149/$G1149,$H1149-SUM($I1149:I1149)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>K$5,$H1149/$G1149,$H1149-SUM($I1149:J1149)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>L$5,$H1149/$G1149,$H1149-SUM($I1149:K1149)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>M$5,$H1149/$G1149,$H1149-SUM($I1149:L1149)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>N$5,$H1149/$G1149,$H1149-SUM($I1149:M1149)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>O$5,$H1149/$G1149,$H1149-SUM($I1149:N1149)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>P$5,$H1149/$G1149,$H1149-SUM($I1149:O1149)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>Q$5,$H1149/$G1149,$H1149-SUM($I1149:P1149)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>R$5,$H1149/$G1149,$H1149-SUM($I1149:Q1149)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>S$5,$H1149/$G1149,$H1149-SUM($I1149:R1149)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>T$5,$H1149/$G1149,$H1149-SUM($I1149:S1149)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>U$5,$H1149/$G1149,$H1149-SUM($I1149:T1149)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>V$5,$H1149/$G1149,$H1149-SUM($I1149:U1149)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>W$5,$H1149/$G1149,$H1149-SUM($I1149:V1149)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>X$5,$H1149/$G1149,$H1149-SUM($I1149:W1149)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>Y$5,$H1149/$G1149,$H1149-SUM($I1149:X1149)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>Z$5,$H1149/$G1149,$H1149-SUM($I1149:Y1149)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AA$5,$H1149/$G1149,$H1149-SUM($I1149:Z1149)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AB$5,$H1149/$G1149,$H1149-SUM($I1149:AA1149)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AC$5,$H1149/$G1149,$H1149-SUM($I1149:AB1149)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AD$5,$H1149/$G1149,$H1149-SUM($I1149:AC1149)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AE$5,$H1149/$G1149,$H1149-SUM($I1149:AD1149)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AF$5,$H1149/$G1149,$H1149-SUM($I1149:AE1149)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AG$5,$H1149/$G1149,$H1149-SUM($I1149:AF1149)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AH$5,$H1149/$G1149,$H1149-SUM($I1149:AG1149)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AI$5,$H1149/$G1149,$H1149-SUM($I1149:AH1149)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AJ$5,$H1149/$G1149,$H1149-SUM($I1149:AI1149)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AK$5,$H1149/$G1149,$H1149-SUM($I1149:AJ1149)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AL$5,$H1149/$G1149,$H1149-SUM($I1149:AK1149)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AM$5,$H1149/$G1149,$H1149-SUM($I1149:AL1149)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AN$5,$H1149/$G1149,$H1149-SUM($I1149:AM1149)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AO$5,$H1149/$G1149,$H1149-SUM($I1149:AN1149)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AP$5,$H1149/$G1149,$H1149-SUM($I1149:AO1149)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AQ$5,$H1149/$G1149,$H1149-SUM($I1149:AP1149)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AR$5,$H1149/$G1149,$H1149-SUM($I1149:AQ1149)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AS$5,$H1149/$G1149,$H1149-SUM($I1149:AR1149)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AT$5,$H1149/$G1149,$H1149-SUM($I1149:AS1149)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AU$5,$H1149/$G1149,$H1149-SUM($I1149:AT1149)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AV$5,$H1149/$G1149,$H1149-SUM($I1149:AU1149)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AW$5,$H1149/$G1149,$H1149-SUM($I1149:AV1149)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AX$5,$H1149/$G1149,$H1149-SUM($I1149:AW1149)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AY$5,$H1149/$G1149,$H1149-SUM($I1149:AX1149)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>AZ$5,$H1149/$G1149,$H1149-SUM($I1149:AY1149)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BA$5,$H1149/$G1149,$H1149-SUM($I1149:AZ1149)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BB$5,$H1149/$G1149,$H1149-SUM($I1149:BA1149)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BC$5,$H1149/$G1149,$H1149-SUM($I1149:BB1149)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BD$5,$H1149/$G1149,$H1149-SUM($I1149:BC1149)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BE$5,$H1149/$G1149,$H1149-SUM($I1149:BD1149)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BF$5,$H1149/$G1149,$H1149-SUM($I1149:BE1149)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BG$5,$H1149/$G1149,$H1149-SUM($I1149:BF1149)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BH$5,$H1149/$G1149,$H1149-SUM($I1149:BG1149)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BI$5,$H1149/$G1149,$H1149-SUM($I1149:BH1149)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BJ$5,$H1149/$G1149,$H1149-SUM($I1149:BI1149)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BK$5,$H1149/$G1149,$H1149-SUM($I1149:BJ1149)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BL$5,$H1149/$G1149,$H1149-SUM($I1149:BK1149)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BM$5,$H1149/$G1149,$H1149-SUM($I1149:BL1149)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BN$5,$H1149/$G1149,$H1149-SUM($I1149:BM1149)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BO$5,$H1149/$G1149,$H1149-SUM($I1149:BN1149)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BP$5,$H1149/$G1149,$H1149-SUM($I1149:BO1149)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BQ$5,$H1149/$G1149,$H1149-SUM($I1149:BP1149)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BR$5,$H1149/$G1149,$H1149-SUM($I1149:BQ1149)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BS$5,$H1149/$G1149,$H1149-SUM($I1149:BR1149)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BT$5,$H1149/$G1149,$H1149-SUM($I1149:BS1149)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BU$5,$H1149/$G1149,$H1149-SUM($I1149:BT1149)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BV$5,$H1149/$G1149,$H1149-SUM($I1149:BU1149)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BW$5,$H1149/$G1149,$H1149-SUM($I1149:BV1149)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BX$5,$H1149/$G1149,$H1149-SUM($I1149:BW1149)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BY$5,$H1149/$G1149,$H1149-SUM($I1149:BX1149)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>BZ$5,$H1149/$G1149,$H1149-SUM($I1149:BY1149)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>CA$5,$H1149/$G1149,$H1149-SUM($I1149:BZ1149)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>CB$5,$H1149/$G1149,$H1149-SUM($I1149:CA1149)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1149,$G1149=\"n/a\"),0,IF(SUM($D1149,$G1149+0.5)>CC$5,$H1149/$G1149,$H1149-SUM($I1149:CB1149)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>J$5,$H1150/$G1150,$H1150-SUM($I1150:I1150)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>K$5,$H1150/$G1150,$H1150-SUM($I1150:J1150)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>L$5,$H1150/$G1150,$H1150-SUM($I1150:K1150)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>M$5,$H1150/$G1150,$H1150-SUM($I1150:L1150)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>N$5,$H1150/$G1150,$H1150-SUM($I1150:M1150)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>O$5,$H1150/$G1150,$H1150-SUM($I1150:N1150)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>P$5,$H1150/$G1150,$H1150-SUM($I1150:O1150)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>Q$5,$H1150/$G1150,$H1150-SUM($I1150:P1150)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>R$5,$H1150/$G1150,$H1150-SUM($I1150:Q1150)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>S$5,$H1150/$G1150,$H1150-SUM($I1150:R1150)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>T$5,$H1150/$G1150,$H1150-SUM($I1150:S1150)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>U$5,$H1150/$G1150,$H1150-SUM($I1150:T1150)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>V$5,$H1150/$G1150,$H1150-SUM($I1150:U1150)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>W$5,$H1150/$G1150,$H1150-SUM($I1150:V1150)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>X$5,$H1150/$G1150,$H1150-SUM($I1150:W1150)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>Y$5,$H1150/$G1150,$H1150-SUM($I1150:X1150)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>Z$5,$H1150/$G1150,$H1150-SUM($I1150:Y1150)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AA$5,$H1150/$G1150,$H1150-SUM($I1150:Z1150)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AB$5,$H1150/$G1150,$H1150-SUM($I1150:AA1150)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AC$5,$H1150/$G1150,$H1150-SUM($I1150:AB1150)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AD$5,$H1150/$G1150,$H1150-SUM($I1150:AC1150)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AE$5,$H1150/$G1150,$H1150-SUM($I1150:AD1150)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AF$5,$H1150/$G1150,$H1150-SUM($I1150:AE1150)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AG$5,$H1150/$G1150,$H1150-SUM($I1150:AF1150)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AH$5,$H1150/$G1150,$H1150-SUM($I1150:AG1150)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AI$5,$H1150/$G1150,$H1150-SUM($I1150:AH1150)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AJ$5,$H1150/$G1150,$H1150-SUM($I1150:AI1150)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AK$5,$H1150/$G1150,$H1150-SUM($I1150:AJ1150)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AL$5,$H1150/$G1150,$H1150-SUM($I1150:AK1150)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AM$5,$H1150/$G1150,$H1150-SUM($I1150:AL1150)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AN$5,$H1150/$G1150,$H1150-SUM($I1150:AM1150)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AO$5,$H1150/$G1150,$H1150-SUM($I1150:AN1150)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AP$5,$H1150/$G1150,$H1150-SUM($I1150:AO1150)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AQ$5,$H1150/$G1150,$H1150-SUM($I1150:AP1150)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AR$5,$H1150/$G1150,$H1150-SUM($I1150:AQ1150)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AS$5,$H1150/$G1150,$H1150-SUM($I1150:AR1150)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AT$5,$H1150/$G1150,$H1150-SUM($I1150:AS1150)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AU$5,$H1150/$G1150,$H1150-SUM($I1150:AT1150)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AV$5,$H1150/$G1150,$H1150-SUM($I1150:AU1150)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AW$5,$H1150/$G1150,$H1150-SUM($I1150:AV1150)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AX$5,$H1150/$G1150,$H1150-SUM($I1150:AW1150)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AY$5,$H1150/$G1150,$H1150-SUM($I1150:AX1150)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>AZ$5,$H1150/$G1150,$H1150-SUM($I1150:AY1150)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BA$5,$H1150/$G1150,$H1150-SUM($I1150:AZ1150)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BB$5,$H1150/$G1150,$H1150-SUM($I1150:BA1150)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BC$5,$H1150/$G1150,$H1150-SUM($I1150:BB1150)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BD$5,$H1150/$G1150,$H1150-SUM($I1150:BC1150)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BE$5,$H1150/$G1150,$H1150-SUM($I1150:BD1150)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BF$5,$H1150/$G1150,$H1150-SUM($I1150:BE1150)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BG$5,$H1150/$G1150,$H1150-SUM($I1150:BF1150)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BH$5,$H1150/$G1150,$H1150-SUM($I1150:BG1150)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BI$5,$H1150/$G1150,$H1150-SUM($I1150:BH1150)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BJ$5,$H1150/$G1150,$H1150-SUM($I1150:BI1150)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BK$5,$H1150/$G1150,$H1150-SUM($I1150:BJ1150)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BL$5,$H1150/$G1150,$H1150-SUM($I1150:BK1150)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BM$5,$H1150/$G1150,$H1150-SUM($I1150:BL1150)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BN$5,$H1150/$G1150,$H1150-SUM($I1150:BM1150)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BO$5,$H1150/$G1150,$H1150-SUM($I1150:BN1150)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BP$5,$H1150/$G1150,$H1150-SUM($I1150:BO1150)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BQ$5,$H1150/$G1150,$H1150-SUM($I1150:BP1150)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BR$5,$H1150/$G1150,$H1150-SUM($I1150:BQ1150)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BS$5,$H1150/$G1150,$H1150-SUM($I1150:BR1150)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BT$5,$H1150/$G1150,$H1150-SUM($I1150:BS1150)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BU$5,$H1150/$G1150,$H1150-SUM($I1150:BT1150)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BV$5,$H1150/$G1150,$H1150-SUM($I1150:BU1150)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BW$5,$H1150/$G1150,$H1150-SUM($I1150:BV1150)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BX$5,$H1150/$G1150,$H1150-SUM($I1150:BW1150)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BY$5,$H1150/$G1150,$H1150-SUM($I1150:BX1150)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>BZ$5,$H1150/$G1150,$H1150-SUM($I1150:BY1150)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>CA$5,$H1150/$G1150,$H1150-SUM($I1150:BZ1150)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>CB$5,$H1150/$G1150,$H1150-SUM($I1150:CA1150)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1150,$G1150=\"n/a\"),0,IF(SUM($D1150,$G1150+0.5)>CC$5,$H1150/$G1150,$H1150-SUM($I1150:CB1150)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>J$5,$H1151/$G1151,$H1151-SUM($I1151:I1151)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>K$5,$H1151/$G1151,$H1151-SUM($I1151:J1151)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>L$5,$H1151/$G1151,$H1151-SUM($I1151:K1151)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>M$5,$H1151/$G1151,$H1151-SUM($I1151:L1151)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>N$5,$H1151/$G1151,$H1151-SUM($I1151:M1151)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>O$5,$H1151/$G1151,$H1151-SUM($I1151:N1151)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>P$5,$H1151/$G1151,$H1151-SUM($I1151:O1151)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>Q$5,$H1151/$G1151,$H1151-SUM($I1151:P1151)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>R$5,$H1151/$G1151,$H1151-SUM($I1151:Q1151)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>S$5,$H1151/$G1151,$H1151-SUM($I1151:R1151)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>T$5,$H1151/$G1151,$H1151-SUM($I1151:S1151)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>U$5,$H1151/$G1151,$H1151-SUM($I1151:T1151)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>V$5,$H1151/$G1151,$H1151-SUM($I1151:U1151)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>W$5,$H1151/$G1151,$H1151-SUM($I1151:V1151)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>X$5,$H1151/$G1151,$H1151-SUM($I1151:W1151)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>Y$5,$H1151/$G1151,$H1151-SUM($I1151:X1151)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>Z$5,$H1151/$G1151,$H1151-SUM($I1151:Y1151)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AA$5,$H1151/$G1151,$H1151-SUM($I1151:Z1151)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AB$5,$H1151/$G1151,$H1151-SUM($I1151:AA1151)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AC$5,$H1151/$G1151,$H1151-SUM($I1151:AB1151)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AD$5,$H1151/$G1151,$H1151-SUM($I1151:AC1151)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AE$5,$H1151/$G1151,$H1151-SUM($I1151:AD1151)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AF$5,$H1151/$G1151,$H1151-SUM($I1151:AE1151)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AG$5,$H1151/$G1151,$H1151-SUM($I1151:AF1151)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AH$5,$H1151/$G1151,$H1151-SUM($I1151:AG1151)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AI$5,$H1151/$G1151,$H1151-SUM($I1151:AH1151)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AJ$5,$H1151/$G1151,$H1151-SUM($I1151:AI1151)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AK$5,$H1151/$G1151,$H1151-SUM($I1151:AJ1151)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AL$5,$H1151/$G1151,$H1151-SUM($I1151:AK1151)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AM$5,$H1151/$G1151,$H1151-SUM($I1151:AL1151)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AN$5,$H1151/$G1151,$H1151-SUM($I1151:AM1151)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AO$5,$H1151/$G1151,$H1151-SUM($I1151:AN1151)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AP$5,$H1151/$G1151,$H1151-SUM($I1151:AO1151)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AQ$5,$H1151/$G1151,$H1151-SUM($I1151:AP1151)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AR$5,$H1151/$G1151,$H1151-SUM($I1151:AQ1151)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AS$5,$H1151/$G1151,$H1151-SUM($I1151:AR1151)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AT$5,$H1151/$G1151,$H1151-SUM($I1151:AS1151)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AU$5,$H1151/$G1151,$H1151-SUM($I1151:AT1151)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AV$5,$H1151/$G1151,$H1151-SUM($I1151:AU1151)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AW$5,$H1151/$G1151,$H1151-SUM($I1151:AV1151)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AX$5,$H1151/$G1151,$H1151-SUM($I1151:AW1151)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AY$5,$H1151/$G1151,$H1151-SUM($I1151:AX1151)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>AZ$5,$H1151/$G1151,$H1151-SUM($I1151:AY1151)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BA$5,$H1151/$G1151,$H1151-SUM($I1151:AZ1151)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BB$5,$H1151/$G1151,$H1151-SUM($I1151:BA1151)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BC$5,$H1151/$G1151,$H1151-SUM($I1151:BB1151)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BD$5,$H1151/$G1151,$H1151-SUM($I1151:BC1151)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BE$5,$H1151/$G1151,$H1151-SUM($I1151:BD1151)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BF$5,$H1151/$G1151,$H1151-SUM($I1151:BE1151)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BG$5,$H1151/$G1151,$H1151-SUM($I1151:BF1151)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BH$5,$H1151/$G1151,$H1151-SUM($I1151:BG1151)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BI$5,$H1151/$G1151,$H1151-SUM($I1151:BH1151)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BJ$5,$H1151/$G1151,$H1151-SUM($I1151:BI1151)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BK$5,$H1151/$G1151,$H1151-SUM($I1151:BJ1151)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BL$5,$H1151/$G1151,$H1151-SUM($I1151:BK1151)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BM$5,$H1151/$G1151,$H1151-SUM($I1151:BL1151)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BN$5,$H1151/$G1151,$H1151-SUM($I1151:BM1151)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BO$5,$H1151/$G1151,$H1151-SUM($I1151:BN1151)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BP$5,$H1151/$G1151,$H1151-SUM($I1151:BO1151)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BQ$5,$H1151/$G1151,$H1151-SUM($I1151:BP1151)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BR$5,$H1151/$G1151,$H1151-SUM($I1151:BQ1151)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BS$5,$H1151/$G1151,$H1151-SUM($I1151:BR1151)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BT$5,$H1151/$G1151,$H1151-SUM($I1151:BS1151)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BU$5,$H1151/$G1151,$H1151-SUM($I1151:BT1151)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BV$5,$H1151/$G1151,$H1151-SUM($I1151:BU1151)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BW$5,$H1151/$G1151,$H1151-SUM($I1151:BV1151)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BX$5,$H1151/$G1151,$H1151-SUM($I1151:BW1151)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BY$5,$H1151/$G1151,$H1151-SUM($I1151:BX1151)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>BZ$5,$H1151/$G1151,$H1151-SUM($I1151:BY1151)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>CA$5,$H1151/$G1151,$H1151-SUM($I1151:BZ1151)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>CB$5,$H1151/$G1151,$H1151-SUM($I1151:CA1151)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1151,$G1151=\"n/a\"),0,IF(SUM($D1151,$G1151+0.5)>CC$5,$H1151/$G1151,$H1151-SUM($I1151:CB1151)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>J$5,$H1152/$G1152,$H1152-SUM($I1152:I1152)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>K$5,$H1152/$G1152,$H1152-SUM($I1152:J1152)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>L$5,$H1152/$G1152,$H1152-SUM($I1152:K1152)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>M$5,$H1152/$G1152,$H1152-SUM($I1152:L1152)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>N$5,$H1152/$G1152,$H1152-SUM($I1152:M1152)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>O$5,$H1152/$G1152,$H1152-SUM($I1152:N1152)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>P$5,$H1152/$G1152,$H1152-SUM($I1152:O1152)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>Q$5,$H1152/$G1152,$H1152-SUM($I1152:P1152)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>R$5,$H1152/$G1152,$H1152-SUM($I1152:Q1152)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>S$5,$H1152/$G1152,$H1152-SUM($I1152:R1152)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>T$5,$H1152/$G1152,$H1152-SUM($I1152:S1152)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>U$5,$H1152/$G1152,$H1152-SUM($I1152:T1152)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>V$5,$H1152/$G1152,$H1152-SUM($I1152:U1152)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>W$5,$H1152/$G1152,$H1152-SUM($I1152:V1152)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>X$5,$H1152/$G1152,$H1152-SUM($I1152:W1152)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>Y$5,$H1152/$G1152,$H1152-SUM($I1152:X1152)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>Z$5,$H1152/$G1152,$H1152-SUM($I1152:Y1152)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AA$5,$H1152/$G1152,$H1152-SUM($I1152:Z1152)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AB$5,$H1152/$G1152,$H1152-SUM($I1152:AA1152)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AC$5,$H1152/$G1152,$H1152-SUM($I1152:AB1152)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AD$5,$H1152/$G1152,$H1152-SUM($I1152:AC1152)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AE$5,$H1152/$G1152,$H1152-SUM($I1152:AD1152)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AF$5,$H1152/$G1152,$H1152-SUM($I1152:AE1152)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AG$5,$H1152/$G1152,$H1152-SUM($I1152:AF1152)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AH$5,$H1152/$G1152,$H1152-SUM($I1152:AG1152)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AI$5,$H1152/$G1152,$H1152-SUM($I1152:AH1152)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AJ$5,$H1152/$G1152,$H1152-SUM($I1152:AI1152)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AK$5,$H1152/$G1152,$H1152-SUM($I1152:AJ1152)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AL$5,$H1152/$G1152,$H1152-SUM($I1152:AK1152)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AM$5,$H1152/$G1152,$H1152-SUM($I1152:AL1152)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AN$5,$H1152/$G1152,$H1152-SUM($I1152:AM1152)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AO$5,$H1152/$G1152,$H1152-SUM($I1152:AN1152)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AP$5,$H1152/$G1152,$H1152-SUM($I1152:AO1152)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AQ$5,$H1152/$G1152,$H1152-SUM($I1152:AP1152)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AR$5,$H1152/$G1152,$H1152-SUM($I1152:AQ1152)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AS$5,$H1152/$G1152,$H1152-SUM($I1152:AR1152)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AT$5,$H1152/$G1152,$H1152-SUM($I1152:AS1152)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AU$5,$H1152/$G1152,$H1152-SUM($I1152:AT1152)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AV$5,$H1152/$G1152,$H1152-SUM($I1152:AU1152)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AW$5,$H1152/$G1152,$H1152-SUM($I1152:AV1152)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AX$5,$H1152/$G1152,$H1152-SUM($I1152:AW1152)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AY$5,$H1152/$G1152,$H1152-SUM($I1152:AX1152)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>AZ$5,$H1152/$G1152,$H1152-SUM($I1152:AY1152)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BA$5,$H1152/$G1152,$H1152-SUM($I1152:AZ1152)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BB$5,$H1152/$G1152,$H1152-SUM($I1152:BA1152)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BC$5,$H1152/$G1152,$H1152-SUM($I1152:BB1152)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BD$5,$H1152/$G1152,$H1152-SUM($I1152:BC1152)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BE$5,$H1152/$G1152,$H1152-SUM($I1152:BD1152)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BF$5,$H1152/$G1152,$H1152-SUM($I1152:BE1152)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BG$5,$H1152/$G1152,$H1152-SUM($I1152:BF1152)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BH$5,$H1152/$G1152,$H1152-SUM($I1152:BG1152)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BI$5,$H1152/$G1152,$H1152-SUM($I1152:BH1152)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BJ$5,$H1152/$G1152,$H1152-SUM($I1152:BI1152)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BK$5,$H1152/$G1152,$H1152-SUM($I1152:BJ1152)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BL$5,$H1152/$G1152,$H1152-SUM($I1152:BK1152)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BM$5,$H1152/$G1152,$H1152-SUM($I1152:BL1152)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BN$5,$H1152/$G1152,$H1152-SUM($I1152:BM1152)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BO$5,$H1152/$G1152,$H1152-SUM($I1152:BN1152)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BP$5,$H1152/$G1152,$H1152-SUM($I1152:BO1152)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BQ$5,$H1152/$G1152,$H1152-SUM($I1152:BP1152)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BR$5,$H1152/$G1152,$H1152-SUM($I1152:BQ1152)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BS$5,$H1152/$G1152,$H1152-SUM($I1152:BR1152)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BT$5,$H1152/$G1152,$H1152-SUM($I1152:BS1152)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BU$5,$H1152/$G1152,$H1152-SUM($I1152:BT1152)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BV$5,$H1152/$G1152,$H1152-SUM($I1152:BU1152)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BW$5,$H1152/$G1152,$H1152-SUM($I1152:BV1152)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BX$5,$H1152/$G1152,$H1152-SUM($I1152:BW1152)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BY$5,$H1152/$G1152,$H1152-SUM($I1152:BX1152)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>BZ$5,$H1152/$G1152,$H1152-SUM($I1152:BY1152)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>CA$5,$H1152/$G1152,$H1152-SUM($I1152:BZ1152)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>CB$5,$H1152/$G1152,$H1152-SUM($I1152:CA1152)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1152,$G1152=\"n/a\"),0,IF(SUM($D1152,$G1152+0.5)>CC$5,$H1152/$G1152,$H1152-SUM($I1152:CB1152)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>J$5,$H1153/$G1153,$H1153-SUM($I1153:I1153)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>K$5,$H1153/$G1153,$H1153-SUM($I1153:J1153)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>L$5,$H1153/$G1153,$H1153-SUM($I1153:K1153)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>M$5,$H1153/$G1153,$H1153-SUM($I1153:L1153)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>N$5,$H1153/$G1153,$H1153-SUM($I1153:M1153)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>O$5,$H1153/$G1153,$H1153-SUM($I1153:N1153)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>P$5,$H1153/$G1153,$H1153-SUM($I1153:O1153)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>Q$5,$H1153/$G1153,$H1153-SUM($I1153:P1153)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>R$5,$H1153/$G1153,$H1153-SUM($I1153:Q1153)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>S$5,$H1153/$G1153,$H1153-SUM($I1153:R1153)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>T$5,$H1153/$G1153,$H1153-SUM($I1153:S1153)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>U$5,$H1153/$G1153,$H1153-SUM($I1153:T1153)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>V$5,$H1153/$G1153,$H1153-SUM($I1153:U1153)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>W$5,$H1153/$G1153,$H1153-SUM($I1153:V1153)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>X$5,$H1153/$G1153,$H1153-SUM($I1153:W1153)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>Y$5,$H1153/$G1153,$H1153-SUM($I1153:X1153)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>Z$5,$H1153/$G1153,$H1153-SUM($I1153:Y1153)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AA$5,$H1153/$G1153,$H1153-SUM($I1153:Z1153)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AB$5,$H1153/$G1153,$H1153-SUM($I1153:AA1153)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AC$5,$H1153/$G1153,$H1153-SUM($I1153:AB1153)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AD$5,$H1153/$G1153,$H1153-SUM($I1153:AC1153)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AE$5,$H1153/$G1153,$H1153-SUM($I1153:AD1153)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AF$5,$H1153/$G1153,$H1153-SUM($I1153:AE1153)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AG$5,$H1153/$G1153,$H1153-SUM($I1153:AF1153)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AH$5,$H1153/$G1153,$H1153-SUM($I1153:AG1153)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AI$5,$H1153/$G1153,$H1153-SUM($I1153:AH1153)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AJ$5,$H1153/$G1153,$H1153-SUM($I1153:AI1153)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AK$5,$H1153/$G1153,$H1153-SUM($I1153:AJ1153)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AL$5,$H1153/$G1153,$H1153-SUM($I1153:AK1153)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AM$5,$H1153/$G1153,$H1153-SUM($I1153:AL1153)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AN$5,$H1153/$G1153,$H1153-SUM($I1153:AM1153)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AO$5,$H1153/$G1153,$H1153-SUM($I1153:AN1153)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AP$5,$H1153/$G1153,$H1153-SUM($I1153:AO1153)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AQ$5,$H1153/$G1153,$H1153-SUM($I1153:AP1153)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AR$5,$H1153/$G1153,$H1153-SUM($I1153:AQ1153)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AS$5,$H1153/$G1153,$H1153-SUM($I1153:AR1153)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AT$5,$H1153/$G1153,$H1153-SUM($I1153:AS1153)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AU$5,$H1153/$G1153,$H1153-SUM($I1153:AT1153)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AV$5,$H1153/$G1153,$H1153-SUM($I1153:AU1153)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AW$5,$H1153/$G1153,$H1153-SUM($I1153:AV1153)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AX$5,$H1153/$G1153,$H1153-SUM($I1153:AW1153)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AY$5,$H1153/$G1153,$H1153-SUM($I1153:AX1153)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>AZ$5,$H1153/$G1153,$H1153-SUM($I1153:AY1153)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BA$5,$H1153/$G1153,$H1153-SUM($I1153:AZ1153)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BB$5,$H1153/$G1153,$H1153-SUM($I1153:BA1153)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BC$5,$H1153/$G1153,$H1153-SUM($I1153:BB1153)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BD$5,$H1153/$G1153,$H1153-SUM($I1153:BC1153)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BE$5,$H1153/$G1153,$H1153-SUM($I1153:BD1153)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BF$5,$H1153/$G1153,$H1153-SUM($I1153:BE1153)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BG$5,$H1153/$G1153,$H1153-SUM($I1153:BF1153)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BH$5,$H1153/$G1153,$H1153-SUM($I1153:BG1153)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BI$5,$H1153/$G1153,$H1153-SUM($I1153:BH1153)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BJ$5,$H1153/$G1153,$H1153-SUM($I1153:BI1153)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BK$5,$H1153/$G1153,$H1153-SUM($I1153:BJ1153)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BL$5,$H1153/$G1153,$H1153-SUM($I1153:BK1153)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BM$5,$H1153/$G1153,$H1153-SUM($I1153:BL1153)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BN$5,$H1153/$G1153,$H1153-SUM($I1153:BM1153)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BO$5,$H1153/$G1153,$H1153-SUM($I1153:BN1153)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BP$5,$H1153/$G1153,$H1153-SUM($I1153:BO1153)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BQ$5,$H1153/$G1153,$H1153-SUM($I1153:BP1153)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BR$5,$H1153/$G1153,$H1153-SUM($I1153:BQ1153)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BS$5,$H1153/$G1153,$H1153-SUM($I1153:BR1153)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BT$5,$H1153/$G1153,$H1153-SUM($I1153:BS1153)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BU$5,$H1153/$G1153,$H1153-SUM($I1153:BT1153)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BV$5,$H1153/$G1153,$H1153-SUM($I1153:BU1153)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BW$5,$H1153/$G1153,$H1153-SUM($I1153:BV1153)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BX$5,$H1153/$G1153,$H1153-SUM($I1153:BW1153)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BY$5,$H1153/$G1153,$H1153-SUM($I1153:BX1153)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>BZ$5,$H1153/$G1153,$H1153-SUM($I1153:BY1153)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>CA$5,$H1153/$G1153,$H1153-SUM($I1153:BZ1153)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>CB$5,$H1153/$G1153,$H1153-SUM($I1153:CA1153)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1153,$G1153=\"n/a\"),0,IF(SUM($D1153,$G1153+0.5)>CC$5,$H1153/$G1153,$H1153-SUM($I1153:CB1153)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>J$5,$H1154/$G1154,$H1154-SUM($I1154:I1154)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>K$5,$H1154/$G1154,$H1154-SUM($I1154:J1154)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>L$5,$H1154/$G1154,$H1154-SUM($I1154:K1154)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>M$5,$H1154/$G1154,$H1154-SUM($I1154:L1154)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>N$5,$H1154/$G1154,$H1154-SUM($I1154:M1154)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>O$5,$H1154/$G1154,$H1154-SUM($I1154:N1154)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>P$5,$H1154/$G1154,$H1154-SUM($I1154:O1154)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>Q$5,$H1154/$G1154,$H1154-SUM($I1154:P1154)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>R$5,$H1154/$G1154,$H1154-SUM($I1154:Q1154)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>S$5,$H1154/$G1154,$H1154-SUM($I1154:R1154)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>T$5,$H1154/$G1154,$H1154-SUM($I1154:S1154)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>U$5,$H1154/$G1154,$H1154-SUM($I1154:T1154)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>V$5,$H1154/$G1154,$H1154-SUM($I1154:U1154)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>W$5,$H1154/$G1154,$H1154-SUM($I1154:V1154)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>X$5,$H1154/$G1154,$H1154-SUM($I1154:W1154)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>Y$5,$H1154/$G1154,$H1154-SUM($I1154:X1154)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>Z$5,$H1154/$G1154,$H1154-SUM($I1154:Y1154)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AA$5,$H1154/$G1154,$H1154-SUM($I1154:Z1154)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AB$5,$H1154/$G1154,$H1154-SUM($I1154:AA1154)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AC$5,$H1154/$G1154,$H1154-SUM($I1154:AB1154)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AD$5,$H1154/$G1154,$H1154-SUM($I1154:AC1154)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AE$5,$H1154/$G1154,$H1154-SUM($I1154:AD1154)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AF$5,$H1154/$G1154,$H1154-SUM($I1154:AE1154)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AG$5,$H1154/$G1154,$H1154-SUM($I1154:AF1154)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AH$5,$H1154/$G1154,$H1154-SUM($I1154:AG1154)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AI$5,$H1154/$G1154,$H1154-SUM($I1154:AH1154)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AJ$5,$H1154/$G1154,$H1154-SUM($I1154:AI1154)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AK$5,$H1154/$G1154,$H1154-SUM($I1154:AJ1154)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AL$5,$H1154/$G1154,$H1154-SUM($I1154:AK1154)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AM$5,$H1154/$G1154,$H1154-SUM($I1154:AL1154)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AN$5,$H1154/$G1154,$H1154-SUM($I1154:AM1154)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AO$5,$H1154/$G1154,$H1154-SUM($I1154:AN1154)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AP$5,$H1154/$G1154,$H1154-SUM($I1154:AO1154)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AQ$5,$H1154/$G1154,$H1154-SUM($I1154:AP1154)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AR$5,$H1154/$G1154,$H1154-SUM($I1154:AQ1154)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AS$5,$H1154/$G1154,$H1154-SUM($I1154:AR1154)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AT$5,$H1154/$G1154,$H1154-SUM($I1154:AS1154)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AU$5,$H1154/$G1154,$H1154-SUM($I1154:AT1154)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AV$5,$H1154/$G1154,$H1154-SUM($I1154:AU1154)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AW$5,$H1154/$G1154,$H1154-SUM($I1154:AV1154)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AX$5,$H1154/$G1154,$H1154-SUM($I1154:AW1154)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AY$5,$H1154/$G1154,$H1154-SUM($I1154:AX1154)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>AZ$5,$H1154/$G1154,$H1154-SUM($I1154:AY1154)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BA$5,$H1154/$G1154,$H1154-SUM($I1154:AZ1154)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BB$5,$H1154/$G1154,$H1154-SUM($I1154:BA1154)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BC$5,$H1154/$G1154,$H1154-SUM($I1154:BB1154)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BD$5,$H1154/$G1154,$H1154-SUM($I1154:BC1154)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BE$5,$H1154/$G1154,$H1154-SUM($I1154:BD1154)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BF$5,$H1154/$G1154,$H1154-SUM($I1154:BE1154)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BG$5,$H1154/$G1154,$H1154-SUM($I1154:BF1154)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BH$5,$H1154/$G1154,$H1154-SUM($I1154:BG1154)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BI$5,$H1154/$G1154,$H1154-SUM($I1154:BH1154)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BJ$5,$H1154/$G1154,$H1154-SUM($I1154:BI1154)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BK$5,$H1154/$G1154,$H1154-SUM($I1154:BJ1154)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BL$5,$H1154/$G1154,$H1154-SUM($I1154:BK1154)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BM$5,$H1154/$G1154,$H1154-SUM($I1154:BL1154)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BN$5,$H1154/$G1154,$H1154-SUM($I1154:BM1154)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BO$5,$H1154/$G1154,$H1154-SUM($I1154:BN1154)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BP$5,$H1154/$G1154,$H1154-SUM($I1154:BO1154)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BQ$5,$H1154/$G1154,$H1154-SUM($I1154:BP1154)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BR$5,$H1154/$G1154,$H1154-SUM($I1154:BQ1154)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BS$5,$H1154/$G1154,$H1154-SUM($I1154:BR1154)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BT$5,$H1154/$G1154,$H1154-SUM($I1154:BS1154)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BU$5,$H1154/$G1154,$H1154-SUM($I1154:BT1154)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BV$5,$H1154/$G1154,$H1154-SUM($I1154:BU1154)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BW$5,$H1154/$G1154,$H1154-SUM($I1154:BV1154)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BX$5,$H1154/$G1154,$H1154-SUM($I1154:BW1154)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BY$5,$H1154/$G1154,$H1154-SUM($I1154:BX1154)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>BZ$5,$H1154/$G1154,$H1154-SUM($I1154:BY1154)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>CA$5,$H1154/$G1154,$H1154-SUM($I1154:BZ1154)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>CB$5,$H1154/$G1154,$H1154-SUM($I1154:CA1154)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1154,$G1154=\"n/a\"),0,IF(SUM($D1154,$G1154+0.5)>CC$5,$H1154/$G1154,$H1154-SUM($I1154:CB1154)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>J$5,$H1155/$G1155,$H1155-SUM($I1155:I1155)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>K$5,$H1155/$G1155,$H1155-SUM($I1155:J1155)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>L$5,$H1155/$G1155,$H1155-SUM($I1155:K1155)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>M$5,$H1155/$G1155,$H1155-SUM($I1155:L1155)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>N$5,$H1155/$G1155,$H1155-SUM($I1155:M1155)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>O$5,$H1155/$G1155,$H1155-SUM($I1155:N1155)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>P$5,$H1155/$G1155,$H1155-SUM($I1155:O1155)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>Q$5,$H1155/$G1155,$H1155-SUM($I1155:P1155)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>R$5,$H1155/$G1155,$H1155-SUM($I1155:Q1155)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>S$5,$H1155/$G1155,$H1155-SUM($I1155:R1155)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>T$5,$H1155/$G1155,$H1155-SUM($I1155:S1155)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>U$5,$H1155/$G1155,$H1155-SUM($I1155:T1155)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>V$5,$H1155/$G1155,$H1155-SUM($I1155:U1155)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>W$5,$H1155/$G1155,$H1155-SUM($I1155:V1155)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>X$5,$H1155/$G1155,$H1155-SUM($I1155:W1155)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>Y$5,$H1155/$G1155,$H1155-SUM($I1155:X1155)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>Z$5,$H1155/$G1155,$H1155-SUM($I1155:Y1155)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AA$5,$H1155/$G1155,$H1155-SUM($I1155:Z1155)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AB$5,$H1155/$G1155,$H1155-SUM($I1155:AA1155)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AC$5,$H1155/$G1155,$H1155-SUM($I1155:AB1155)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AD$5,$H1155/$G1155,$H1155-SUM($I1155:AC1155)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AE$5,$H1155/$G1155,$H1155-SUM($I1155:AD1155)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AF$5,$H1155/$G1155,$H1155-SUM($I1155:AE1155)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AG$5,$H1155/$G1155,$H1155-SUM($I1155:AF1155)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AH$5,$H1155/$G1155,$H1155-SUM($I1155:AG1155)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AI$5,$H1155/$G1155,$H1155-SUM($I1155:AH1155)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AJ$5,$H1155/$G1155,$H1155-SUM($I1155:AI1155)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AK$5,$H1155/$G1155,$H1155-SUM($I1155:AJ1155)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AL$5,$H1155/$G1155,$H1155-SUM($I1155:AK1155)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AM$5,$H1155/$G1155,$H1155-SUM($I1155:AL1155)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AN$5,$H1155/$G1155,$H1155-SUM($I1155:AM1155)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AO$5,$H1155/$G1155,$H1155-SUM($I1155:AN1155)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AP$5,$H1155/$G1155,$H1155-SUM($I1155:AO1155)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AQ$5,$H1155/$G1155,$H1155-SUM($I1155:AP1155)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AR$5,$H1155/$G1155,$H1155-SUM($I1155:AQ1155)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AS$5,$H1155/$G1155,$H1155-SUM($I1155:AR1155)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AT$5,$H1155/$G1155,$H1155-SUM($I1155:AS1155)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AU$5,$H1155/$G1155,$H1155-SUM($I1155:AT1155)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AV$5,$H1155/$G1155,$H1155-SUM($I1155:AU1155)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AW$5,$H1155/$G1155,$H1155-SUM($I1155:AV1155)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AX$5,$H1155/$G1155,$H1155-SUM($I1155:AW1155)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AY$5,$H1155/$G1155,$H1155-SUM($I1155:AX1155)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>AZ$5,$H1155/$G1155,$H1155-SUM($I1155:AY1155)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BA$5,$H1155/$G1155,$H1155-SUM($I1155:AZ1155)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BB$5,$H1155/$G1155,$H1155-SUM($I1155:BA1155)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BC$5,$H1155/$G1155,$H1155-SUM($I1155:BB1155)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BD$5,$H1155/$G1155,$H1155-SUM($I1155:BC1155)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BE$5,$H1155/$G1155,$H1155-SUM($I1155:BD1155)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BF$5,$H1155/$G1155,$H1155-SUM($I1155:BE1155)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BG$5,$H1155/$G1155,$H1155-SUM($I1155:BF1155)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BH$5,$H1155/$G1155,$H1155-SUM($I1155:BG1155)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BI$5,$H1155/$G1155,$H1155-SUM($I1155:BH1155)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BJ$5,$H1155/$G1155,$H1155-SUM($I1155:BI1155)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BK$5,$H1155/$G1155,$H1155-SUM($I1155:BJ1155)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BL$5,$H1155/$G1155,$H1155-SUM($I1155:BK1155)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BM$5,$H1155/$G1155,$H1155-SUM($I1155:BL1155)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BN$5,$H1155/$G1155,$H1155-SUM($I1155:BM1155)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BO$5,$H1155/$G1155,$H1155-SUM($I1155:BN1155)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BP$5,$H1155/$G1155,$H1155-SUM($I1155:BO1155)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BQ$5,$H1155/$G1155,$H1155-SUM($I1155:BP1155)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BR$5,$H1155/$G1155,$H1155-SUM($I1155:BQ1155)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BS$5,$H1155/$G1155,$H1155-SUM($I1155:BR1155)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BT$5,$H1155/$G1155,$H1155-SUM($I1155:BS1155)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BU$5,$H1155/$G1155,$H1155-SUM($I1155:BT1155)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BV$5,$H1155/$G1155,$H1155-SUM($I1155:BU1155)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BW$5,$H1155/$G1155,$H1155-SUM($I1155:BV1155)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BX$5,$H1155/$G1155,$H1155-SUM($I1155:BW1155)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BY$5,$H1155/$G1155,$H1155-SUM($I1155:BX1155)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>BZ$5,$H1155/$G1155,$H1155-SUM($I1155:BY1155)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>CA$5,$H1155/$G1155,$H1155-SUM($I1155:BZ1155)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>CB$5,$H1155/$G1155,$H1155-SUM($I1155:CA1155)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1155,$G1155=\"n/a\"),0,IF(SUM($D1155,$G1155+0.5)>CC$5,$H1155/$G1155,$H1155-SUM($I1155:CB1155)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>J$5,$H1156/$G1156,$H1156-SUM($I1156:I1156)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>K$5,$H1156/$G1156,$H1156-SUM($I1156:J1156)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>L$5,$H1156/$G1156,$H1156-SUM($I1156:K1156)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>M$5,$H1156/$G1156,$H1156-SUM($I1156:L1156)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>N$5,$H1156/$G1156,$H1156-SUM($I1156:M1156)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>O$5,$H1156/$G1156,$H1156-SUM($I1156:N1156)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>P$5,$H1156/$G1156,$H1156-SUM($I1156:O1156)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>Q$5,$H1156/$G1156,$H1156-SUM($I1156:P1156)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>R$5,$H1156/$G1156,$H1156-SUM($I1156:Q1156)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>S$5,$H1156/$G1156,$H1156-SUM($I1156:R1156)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>T$5,$H1156/$G1156,$H1156-SUM($I1156:S1156)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>U$5,$H1156/$G1156,$H1156-SUM($I1156:T1156)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>V$5,$H1156/$G1156,$H1156-SUM($I1156:U1156)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>W$5,$H1156/$G1156,$H1156-SUM($I1156:V1156)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>X$5,$H1156/$G1156,$H1156-SUM($I1156:W1156)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>Y$5,$H1156/$G1156,$H1156-SUM($I1156:X1156)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>Z$5,$H1156/$G1156,$H1156-SUM($I1156:Y1156)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AA$5,$H1156/$G1156,$H1156-SUM($I1156:Z1156)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AB$5,$H1156/$G1156,$H1156-SUM($I1156:AA1156)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AC$5,$H1156/$G1156,$H1156-SUM($I1156:AB1156)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AD$5,$H1156/$G1156,$H1156-SUM($I1156:AC1156)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AE$5,$H1156/$G1156,$H1156-SUM($I1156:AD1156)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AF$5,$H1156/$G1156,$H1156-SUM($I1156:AE1156)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AG$5,$H1156/$G1156,$H1156-SUM($I1156:AF1156)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AH$5,$H1156/$G1156,$H1156-SUM($I1156:AG1156)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AI$5,$H1156/$G1156,$H1156-SUM($I1156:AH1156)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AJ$5,$H1156/$G1156,$H1156-SUM($I1156:AI1156)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AK$5,$H1156/$G1156,$H1156-SUM($I1156:AJ1156)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AL$5,$H1156/$G1156,$H1156-SUM($I1156:AK1156)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AM$5,$H1156/$G1156,$H1156-SUM($I1156:AL1156)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AN$5,$H1156/$G1156,$H1156-SUM($I1156:AM1156)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AO$5,$H1156/$G1156,$H1156-SUM($I1156:AN1156)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AP$5,$H1156/$G1156,$H1156-SUM($I1156:AO1156)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AQ$5,$H1156/$G1156,$H1156-SUM($I1156:AP1156)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AR$5,$H1156/$G1156,$H1156-SUM($I1156:AQ1156)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AS$5,$H1156/$G1156,$H1156-SUM($I1156:AR1156)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AT$5,$H1156/$G1156,$H1156-SUM($I1156:AS1156)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AU$5,$H1156/$G1156,$H1156-SUM($I1156:AT1156)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AV$5,$H1156/$G1156,$H1156-SUM($I1156:AU1156)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AW$5,$H1156/$G1156,$H1156-SUM($I1156:AV1156)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AX$5,$H1156/$G1156,$H1156-SUM($I1156:AW1156)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AY$5,$H1156/$G1156,$H1156-SUM($I1156:AX1156)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>AZ$5,$H1156/$G1156,$H1156-SUM($I1156:AY1156)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BA$5,$H1156/$G1156,$H1156-SUM($I1156:AZ1156)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BB$5,$H1156/$G1156,$H1156-SUM($I1156:BA1156)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BC$5,$H1156/$G1156,$H1156-SUM($I1156:BB1156)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BD$5,$H1156/$G1156,$H1156-SUM($I1156:BC1156)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BE$5,$H1156/$G1156,$H1156-SUM($I1156:BD1156)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BF$5,$H1156/$G1156,$H1156-SUM($I1156:BE1156)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BG$5,$H1156/$G1156,$H1156-SUM($I1156:BF1156)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BH$5,$H1156/$G1156,$H1156-SUM($I1156:BG1156)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BI$5,$H1156/$G1156,$H1156-SUM($I1156:BH1156)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BJ$5,$H1156/$G1156,$H1156-SUM($I1156:BI1156)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BK$5,$H1156/$G1156,$H1156-SUM($I1156:BJ1156)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BL$5,$H1156/$G1156,$H1156-SUM($I1156:BK1156)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BM$5,$H1156/$G1156,$H1156-SUM($I1156:BL1156)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BN$5,$H1156/$G1156,$H1156-SUM($I1156:BM1156)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BO$5,$H1156/$G1156,$H1156-SUM($I1156:BN1156)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BP$5,$H1156/$G1156,$H1156-SUM($I1156:BO1156)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BQ$5,$H1156/$G1156,$H1156-SUM($I1156:BP1156)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BR$5,$H1156/$G1156,$H1156-SUM($I1156:BQ1156)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BS$5,$H1156/$G1156,$H1156-SUM($I1156:BR1156)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BT$5,$H1156/$G1156,$H1156-SUM($I1156:BS1156)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BU$5,$H1156/$G1156,$H1156-SUM($I1156:BT1156)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BV$5,$H1156/$G1156,$H1156-SUM($I1156:BU1156)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BW$5,$H1156/$G1156,$H1156-SUM($I1156:BV1156)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BX$5,$H1156/$G1156,$H1156-SUM($I1156:BW1156)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BY$5,$H1156/$G1156,$H1156-SUM($I1156:BX1156)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>BZ$5,$H1156/$G1156,$H1156-SUM($I1156:BY1156)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>CA$5,$H1156/$G1156,$H1156-SUM($I1156:BZ1156)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>CB$5,$H1156/$G1156,$H1156-SUM($I1156:CA1156)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1156,$G1156=\"n/a\"),0,IF(SUM($D1156,$G1156+0.5)>CC$5,$H1156/$G1156,$H1156-SUM($I1156:CB1156)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>J$5,$H1157/$G1157,$H1157-SUM($I1157:I1157)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>K$5,$H1157/$G1157,$H1157-SUM($I1157:J1157)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>L$5,$H1157/$G1157,$H1157-SUM($I1157:K1157)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>M$5,$H1157/$G1157,$H1157-SUM($I1157:L1157)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>N$5,$H1157/$G1157,$H1157-SUM($I1157:M1157)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>O$5,$H1157/$G1157,$H1157-SUM($I1157:N1157)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>P$5,$H1157/$G1157,$H1157-SUM($I1157:O1157)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>Q$5,$H1157/$G1157,$H1157-SUM($I1157:P1157)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>R$5,$H1157/$G1157,$H1157-SUM($I1157:Q1157)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>S$5,$H1157/$G1157,$H1157-SUM($I1157:R1157)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>T$5,$H1157/$G1157,$H1157-SUM($I1157:S1157)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>U$5,$H1157/$G1157,$H1157-SUM($I1157:T1157)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>V$5,$H1157/$G1157,$H1157-SUM($I1157:U1157)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>W$5,$H1157/$G1157,$H1157-SUM($I1157:V1157)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>X$5,$H1157/$G1157,$H1157-SUM($I1157:W1157)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>Y$5,$H1157/$G1157,$H1157-SUM($I1157:X1157)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>Z$5,$H1157/$G1157,$H1157-SUM($I1157:Y1157)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AA$5,$H1157/$G1157,$H1157-SUM($I1157:Z1157)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AB$5,$H1157/$G1157,$H1157-SUM($I1157:AA1157)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AC$5,$H1157/$G1157,$H1157-SUM($I1157:AB1157)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AD$5,$H1157/$G1157,$H1157-SUM($I1157:AC1157)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AE$5,$H1157/$G1157,$H1157-SUM($I1157:AD1157)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AF$5,$H1157/$G1157,$H1157-SUM($I1157:AE1157)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AG$5,$H1157/$G1157,$H1157-SUM($I1157:AF1157)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AH$5,$H1157/$G1157,$H1157-SUM($I1157:AG1157)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AI$5,$H1157/$G1157,$H1157-SUM($I1157:AH1157)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AJ$5,$H1157/$G1157,$H1157-SUM($I1157:AI1157)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AK$5,$H1157/$G1157,$H1157-SUM($I1157:AJ1157)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AL$5,$H1157/$G1157,$H1157-SUM($I1157:AK1157)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AM$5,$H1157/$G1157,$H1157-SUM($I1157:AL1157)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AN$5,$H1157/$G1157,$H1157-SUM($I1157:AM1157)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AO$5,$H1157/$G1157,$H1157-SUM($I1157:AN1157)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AP$5,$H1157/$G1157,$H1157-SUM($I1157:AO1157)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AQ$5,$H1157/$G1157,$H1157-SUM($I1157:AP1157)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AR$5,$H1157/$G1157,$H1157-SUM($I1157:AQ1157)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AS$5,$H1157/$G1157,$H1157-SUM($I1157:AR1157)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AT$5,$H1157/$G1157,$H1157-SUM($I1157:AS1157)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AU$5,$H1157/$G1157,$H1157-SUM($I1157:AT1157)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AV$5,$H1157/$G1157,$H1157-SUM($I1157:AU1157)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AW$5,$H1157/$G1157,$H1157-SUM($I1157:AV1157)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AX$5,$H1157/$G1157,$H1157-SUM($I1157:AW1157)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AY$5,$H1157/$G1157,$H1157-SUM($I1157:AX1157)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>AZ$5,$H1157/$G1157,$H1157-SUM($I1157:AY1157)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BA$5,$H1157/$G1157,$H1157-SUM($I1157:AZ1157)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BB$5,$H1157/$G1157,$H1157-SUM($I1157:BA1157)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BC$5,$H1157/$G1157,$H1157-SUM($I1157:BB1157)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BD$5,$H1157/$G1157,$H1157-SUM($I1157:BC1157)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BE$5,$H1157/$G1157,$H1157-SUM($I1157:BD1157)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BF$5,$H1157/$G1157,$H1157-SUM($I1157:BE1157)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BG$5,$H1157/$G1157,$H1157-SUM($I1157:BF1157)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BH$5,$H1157/$G1157,$H1157-SUM($I1157:BG1157)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BI$5,$H1157/$G1157,$H1157-SUM($I1157:BH1157)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BJ$5,$H1157/$G1157,$H1157-SUM($I1157:BI1157)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BK$5,$H1157/$G1157,$H1157-SUM($I1157:BJ1157)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BL$5,$H1157/$G1157,$H1157-SUM($I1157:BK1157)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BM$5,$H1157/$G1157,$H1157-SUM($I1157:BL1157)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BN$5,$H1157/$G1157,$H1157-SUM($I1157:BM1157)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BO$5,$H1157/$G1157,$H1157-SUM($I1157:BN1157)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BP$5,$H1157/$G1157,$H1157-SUM($I1157:BO1157)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BQ$5,$H1157/$G1157,$H1157-SUM($I1157:BP1157)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BR$5,$H1157/$G1157,$H1157-SUM($I1157:BQ1157)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BS$5,$H1157/$G1157,$H1157-SUM($I1157:BR1157)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BT$5,$H1157/$G1157,$H1157-SUM($I1157:BS1157)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BU$5,$H1157/$G1157,$H1157-SUM($I1157:BT1157)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BV$5,$H1157/$G1157,$H1157-SUM($I1157:BU1157)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BW$5,$H1157/$G1157,$H1157-SUM($I1157:BV1157)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BX$5,$H1157/$G1157,$H1157-SUM($I1157:BW1157)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BY$5,$H1157/$G1157,$H1157-SUM($I1157:BX1157)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>BZ$5,$H1157/$G1157,$H1157-SUM($I1157:BY1157)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>CA$5,$H1157/$G1157,$H1157-SUM($I1157:BZ1157)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>CB$5,$H1157/$G1157,$H1157-SUM($I1157:CA1157)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1157,$G1157=\"n/a\"),0,IF(SUM($D1157,$G1157+0.5)>CC$5,$H1157/$G1157,$H1157-SUM($I1157:CB1157)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B1106&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J1109,J1115:J1116,J1119:J1120,J1128:J1157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV1109,BV1115:BV1116,BV1119:BV1120,BV1128:BV1157)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J1125-SUM(J1128:J1157)+I1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1125-SUM(BV1128:BV1157)+BU1160","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B1106","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J1110+J1113+J1121+J1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1110+BV1113+BV1121+BV1160","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B1163,DepnInputs!$C$34:$C$54,0)","v":13},{"$f":"'2011_15'!$C$38","v":0},null,null,null,null,null," ",2010,{"$f":"I1163+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU1163+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A1163)","v":0},{"$f":"INDEX('2011_15'!$H$19:$H$39, A1163)","v":0},null,{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:I1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:I1166)))))*J$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:J1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:J1166)))))*K$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:K1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:K1166)))))*L$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:L1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:L1166)))))*M$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:M1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:M1166)))))*N$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:N1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:N1166)))))*O$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:O1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:O1166)))))*P$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:P1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:P1166)))))*Q$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:Q1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:Q1166)))))*R$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:R1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:R1166)))))*S$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:S1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:S1166)))))*T$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:T1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:T1166)))))*U$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:U1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:U1166)))))*V$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:V1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:V1166)))))*W$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:W1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:W1166)))))*X$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:X1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:X1166)))))*Y$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:Y1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:Y1166)))))*Z$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:Z1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:Z1166)))))*AA$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AA1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AA1166)))))*AB$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AB1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AB1166)))))*AC$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AC1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AC1166)))))*AD$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AD1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AD1166)))))*AE$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AE1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AE1166)))))*AF$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AF1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AF1166)))))*AG$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AG1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AG1166)))))*AH$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AH1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AH1166)))))*AI$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AI1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AI1166)))))*AJ$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AJ1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AJ1166)))))*AK$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AK1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AK1166)))))*AL$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AL1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AL1166)))))*AM$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AM1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AM1166)))))*AN$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AN1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AN1166)))))*AO$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AO1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AO1166)))))*AP$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AP1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AP1166)))))*AQ$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AQ1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AQ1166)))))*AR$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AR1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AR1166)))))*AS$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AS1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AS1166)))))*AT$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AT1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AT1166)))))*AU$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AU1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AU1166)))))*AV$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AV1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AV1166)))))*AW$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AW1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AW1166)))))*AX$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AX1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AX1166)))))*AY$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AY1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AY1166)))))*AZ$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:AZ1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:AZ1166)))))*BA$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BA1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BA1166)))))*BB$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BB1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BB1166)))))*BC$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BC1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BC1166)))))*BD$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BD1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BD1166)))))*BE$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BE1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BE1166)))))*BF$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BF1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BF1166)))))*BG$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BG1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BG1166)))))*BH$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BH1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BH1166)))))*BI$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BI1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BI1166)))))*BJ$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BJ1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BJ1166)))))*BK$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BK1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BK1166)))))*BL$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BL1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BL1166)))))*BM$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BM1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BM1166)))))*BN$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BN1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BN1166)))))*BO$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BO1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BO1166)))))*BP$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BP1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BP1166)))))*BQ$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BQ1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BQ1166)))))*BR$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BR1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BR1166)))))*BS$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BS1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BS1166)))))*BT$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BT1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BT1166)))))*BU$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BU1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BU1166)))))*BV$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BV1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BV1166)))))*BW$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BW1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BW1166)))))*BX$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BX1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BX1166)))))*BY$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BY1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BY1166)))))*BZ$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:BZ1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:BZ1166)))))*CA$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:CA1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:CA1166)))))*CB$14","v":0},{"$f":"IF(OR($G1166=0,$G1166=\"n/a\"),0,IF($H1166>0,(MIN($H1166/$G1166,$H1166-SUM($I1166:CB1166))),(MAX($H1166/$G1166,$H1166-SUM($I1166:CB1166)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1166-SUM($J1166:$CC1166),2)=0,G1166=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H1166,I1167)-J1166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H1166,AO1167)-AP1166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H1166,BU1167)-BV1166","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1163,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B1163=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A1163)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A1163)))","v":5},{"$f":"INDEX($J1170:$CC1170, MATCH(VALUE(LEFT(D1172,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((J$5-$D1172)>($G1172),$H1172-SUM(I1172:$J1172),$H1172/($G1172-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((K$5-$D1172)>($G1172),$H1172-SUM(J1172:$J1172),$H1172/($G1172-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((L$5-$D1172)>($G1172),$H1172-SUM($J1172:K1172),$H1172/($G1172-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((M$5-$D1172)>($G1172),$H1172-SUM($J1172:L1172),$H1172/($G1172-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((N$5-$D1172)>($G1172),$H1172-SUM($J1172:M1172),$H1172/($G1172-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((O$5-$D1172)>($G1172),$H1172-SUM($J1172:N1172),$H1172/($G1172-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((P$5-$D1172)>($G1172),$H1172-SUM($J1172:O1172),$H1172/($G1172-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((Q$5-$D1172)>($G1172),$H1172-SUM($J1172:P1172),$H1172/($G1172-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((R$5-$D1172)>($G1172),$H1172-SUM($J1172:Q1172),$H1172/($G1172-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((S$5-$D1172)>($G1172),$H1172-SUM($J1172:R1172),$H1172/($G1172-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((T$5-$D1172)>($G1172),$H1172-SUM($J1172:S1172),$H1172/($G1172-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((U$5-$D1172)>($G1172),$H1172-SUM($J1172:T1172),$H1172/($G1172-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((V$5-$D1172)>($G1172),$H1172-SUM($J1172:U1172),$H1172/($G1172-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((W$5-$D1172)>($G1172),$H1172-SUM($J1172:V1172),$H1172/($G1172-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((X$5-$D1172)>($G1172),$H1172-SUM($J1172:W1172),$H1172/($G1172-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((Y$5-$D1172)>($G1172),$H1172-SUM($J1172:X1172),$H1172/($G1172-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((Z$5-$D1172)>($G1172),$H1172-SUM($J1172:Y1172),$H1172/($G1172-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AA$5-$D1172)>($G1172),$H1172-SUM($J1172:Z1172),$H1172/($G1172-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AB$5-$D1172)>($G1172),$H1172-SUM($J1172:AA1172),$H1172/($G1172-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AC$5-$D1172)>($G1172),$H1172-SUM($J1172:AB1172),$H1172/($G1172-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AD$5-$D1172)>($G1172),$H1172-SUM($J1172:AC1172),$H1172/($G1172-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AE$5-$D1172)>($G1172),$H1172-SUM($J1172:AD1172),$H1172/($G1172-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AF$5-$D1172)>($G1172),$H1172-SUM($J1172:AE1172),$H1172/($G1172-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AG$5-$D1172)>($G1172),$H1172-SUM($J1172:AF1172),$H1172/($G1172-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AH$5-$D1172)>($G1172),$H1172-SUM($J1172:AG1172),$H1172/($G1172-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AI$5-$D1172)>($G1172),$H1172-SUM($J1172:AH1172),$H1172/($G1172-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AJ$5-$D1172)>($G1172),$H1172-SUM($J1172:AI1172),$H1172/($G1172-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AK$5-$D1172)>($G1172),$H1172-SUM($J1172:AJ1172),$H1172/($G1172-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AL$5-$D1172)>($G1172),$H1172-SUM($J1172:AK1172),$H1172/($G1172-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AM$5-$D1172)>($G1172),$H1172-SUM($J1172:AL1172),$H1172/($G1172-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AN$5-$D1172)>($G1172),$H1172-SUM($J1172:AM1172),$H1172/($G1172-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AO$5-$D1172)>($G1172),$H1172-SUM($J1172:AN1172),$H1172/($G1172-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AP$5-$D1172)>($G1172),$H1172-SUM($J1172:AO1172),$H1172/($G1172-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AQ$5-$D1172)>($G1172),$H1172-SUM($J1172:AP1172),$H1172/($G1172-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AR$5-$D1172)>($G1172),$H1172-SUM($J1172:AQ1172),$H1172/($G1172-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AS$5-$D1172)>($G1172),$H1172-SUM($J1172:AR1172),$H1172/($G1172-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AT$5-$D1172)>($G1172),$H1172-SUM($J1172:AS1172),$H1172/($G1172-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AU$5-$D1172)>($G1172),$H1172-SUM($J1172:AT1172),$H1172/($G1172-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AV$5-$D1172)>($G1172),$H1172-SUM($J1172:AU1172),$H1172/($G1172-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AW$5-$D1172)>($G1172),$H1172-SUM($J1172:AV1172),$H1172/($G1172-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AX$5-$D1172)>($G1172),$H1172-SUM($J1172:AW1172),$H1172/($G1172-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AY$5-$D1172)>($G1172),$H1172-SUM($J1172:AX1172),$H1172/($G1172-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((AZ$5-$D1172)>($G1172),$H1172-SUM($J1172:AY1172),$H1172/($G1172-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BA$5-$D1172)>($G1172),$H1172-SUM($J1172:AZ1172),$H1172/($G1172-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BB$5-$D1172)>($G1172),$H1172-SUM($J1172:BA1172),$H1172/($G1172-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BC$5-$D1172)>($G1172),$H1172-SUM($J1172:BB1172),$H1172/($G1172-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BD$5-$D1172)>($G1172),$H1172-SUM($J1172:BC1172),$H1172/($G1172-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BE$5-$D1172)>($G1172),$H1172-SUM($J1172:BD1172),$H1172/($G1172-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BF$5-$D1172)>($G1172),$H1172-SUM($J1172:BE1172),$H1172/($G1172-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BG$5-$D1172)>($G1172),$H1172-SUM($J1172:BF1172),$H1172/($G1172-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BH$5-$D1172)>($G1172),$H1172-SUM($J1172:BG1172),$H1172/($G1172-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BI$5-$D1172)>($G1172),$H1172-SUM($J1172:BH1172),$H1172/($G1172-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BJ$5-$D1172)>($G1172),$H1172-SUM($J1172:BI1172),$H1172/($G1172-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BK$5-$D1172)>($G1172),$H1172-SUM($J1172:BJ1172),$H1172/($G1172-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BL$5-$D1172)>($G1172),$H1172-SUM($J1172:BK1172),$H1172/($G1172-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BM$5-$D1172)>($G1172),$H1172-SUM($J1172:BL1172),$H1172/($G1172-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BN$5-$D1172)>($G1172),$H1172-SUM($J1172:BM1172),$H1172/($G1172-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BO$5-$D1172)>($G1172),$H1172-SUM($J1172:BN1172),$H1172/($G1172-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BP$5-$D1172)>($G1172),$H1172-SUM($J1172:BO1172),$H1172/($G1172-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BQ$5-$D1172)>($G1172),$H1172-SUM($J1172:BP1172),$H1172/($G1172-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BR$5-$D1172)>($G1172),$H1172-SUM($J1172:BQ1172),$H1172/($G1172-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BS$5-$D1172)>($G1172),$H1172-SUM($J1172:BR1172),$H1172/($G1172-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BT$5-$D1172)>($G1172),$H1172-SUM($J1172:BS1172),$H1172/($G1172-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BU$5-$D1172)>($G1172),$H1172-SUM($J1172:BT1172),$H1172/($G1172-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BV$5-$D1172)>($G1172),$H1172-SUM($J1172:BU1172),$H1172/($G1172-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BW$5-$D1172)>($G1172),$H1172-SUM($J1172:BV1172),$H1172/($G1172-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BX$5-$D1172)>($G1172),$H1172-SUM($J1172:BW1172),$H1172/($G1172-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BY$5-$D1172)>($G1172),$H1172-SUM($J1172:BX1172),$H1172/($G1172-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((BZ$5-$D1172)>($G1172),$H1172-SUM($J1172:BY1172),$H1172/($G1172-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((CA$5-$D1172)>($G1172),$H1172-SUM($J1172:BZ1172),$H1172/($G1172-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((CB$5-$D1172)>($G1172),$H1172-SUM($J1172:CA1172),$H1172/($G1172-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1172+reg_period_length),$G1172=\"n/a\"),0,IF((CC$5-$D1172)>($G1172),$H1172-SUM($J1172:CB1172),$H1172/($G1172-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1172-SUM($J1172:$CC1172),2)=0,G1172=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"G1172","v":5},{"$f":"INDEX($J1170:$CC1170, MATCH(VALUE(LEFT(D1173,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((J$5-$D1173)>($G1173),$H1173-SUM(I1173:$J1173),$H1173/($G1173-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((K$5-$D1173)>($G1173),$H1173-SUM(J1173:$J1173),$H1173/($G1173-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((L$5-$D1173)>($G1173),$H1173-SUM($J1173:K1173),$H1173/($G1173-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((M$5-$D1173)>($G1173),$H1173-SUM($J1173:L1173),$H1173/($G1173-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((N$5-$D1173)>($G1173),$H1173-SUM($J1173:M1173),$H1173/($G1173-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((O$5-$D1173)>($G1173),$H1173-SUM($J1173:N1173),$H1173/($G1173-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((P$5-$D1173)>($G1173),$H1173-SUM($J1173:O1173),$H1173/($G1173-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((Q$5-$D1173)>($G1173),$H1173-SUM($J1173:P1173),$H1173/($G1173-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((R$5-$D1173)>($G1173),$H1173-SUM($J1173:Q1173),$H1173/($G1173-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((S$5-$D1173)>($G1173),$H1173-SUM($J1173:R1173),$H1173/($G1173-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1173+reg_period_length+0.5),$G1173=\"n/a\"),0,IF((T$5-$D1173)>($G1173),$H1173-SUM($J1173:S1173),$H1173/($G1173-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((U$5-$D1173)>($G1173),$H1173-SUM($J1173:T1173),$H1173/($G1173-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((V$5-$D1173)>($G1173),$H1173-SUM($J1173:U1173),$H1173/($G1173-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((W$5-$D1173)>($G1173),$H1173-SUM($J1173:V1173),$H1173/($G1173-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((X$5-$D1173)>($G1173),$H1173-SUM($J1173:W1173),$H1173/($G1173-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((Y$5-$D1173)>($G1173),$H1173-SUM($J1173:X1173),$H1173/($G1173-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((Z$5-$D1173)>($G1173),$H1173-SUM($J1173:Y1173),$H1173/($G1173-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AA$5-$D1173)>($G1173),$H1173-SUM($J1173:Z1173),$H1173/($G1173-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AB$5-$D1173)>($G1173),$H1173-SUM($J1173:AA1173),$H1173/($G1173-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AC$5-$D1173)>($G1173),$H1173-SUM($J1173:AB1173),$H1173/($G1173-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AD$5-$D1173)>($G1173),$H1173-SUM($J1173:AC1173),$H1173/($G1173-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AE$5-$D1173)>($G1173),$H1173-SUM($J1173:AD1173),$H1173/($G1173-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AF$5-$D1173)>($G1173),$H1173-SUM($J1173:AE1173),$H1173/($G1173-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AG$5-$D1173)>($G1173),$H1173-SUM($J1173:AF1173),$H1173/($G1173-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AH$5-$D1173)>($G1173),$H1173-SUM($J1173:AG1173),$H1173/($G1173-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AI$5-$D1173)>($G1173),$H1173-SUM($J1173:AH1173),$H1173/($G1173-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AJ$5-$D1173)>($G1173),$H1173-SUM($J1173:AI1173),$H1173/($G1173-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AK$5-$D1173)>($G1173),$H1173-SUM($J1173:AJ1173),$H1173/($G1173-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AL$5-$D1173)>($G1173),$H1173-SUM($J1173:AK1173),$H1173/($G1173-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AM$5-$D1173)>($G1173),$H1173-SUM($J1173:AL1173),$H1173/($G1173-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AN$5-$D1173)>($G1173),$H1173-SUM($J1173:AM1173),$H1173/($G1173-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AO$5-$D1173)>($G1173),$H1173-SUM($J1173:AN1173),$H1173/($G1173-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AP$5-$D1173)>($G1173),$H1173-SUM($J1173:AO1173),$H1173/($G1173-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AQ$5-$D1173)>($G1173),$H1173-SUM($J1173:AP1173),$H1173/($G1173-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AR$5-$D1173)>($G1173),$H1173-SUM($J1173:AQ1173),$H1173/($G1173-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AS$5-$D1173)>($G1173),$H1173-SUM($J1173:AR1173),$H1173/($G1173-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AT$5-$D1173)>($G1173),$H1173-SUM($J1173:AS1173),$H1173/($G1173-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AU$5-$D1173)>($G1173),$H1173-SUM($J1173:AT1173),$H1173/($G1173-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AV$5-$D1173)>($G1173),$H1173-SUM($J1173:AU1173),$H1173/($G1173-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AW$5-$D1173)>($G1173),$H1173-SUM($J1173:AV1173),$H1173/($G1173-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AX$5-$D1173)>($G1173),$H1173-SUM($J1173:AW1173),$H1173/($G1173-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AY$5-$D1173)>($G1173),$H1173-SUM($J1173:AX1173),$H1173/($G1173-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((AZ$5-$D1173)>($G1173),$H1173-SUM($J1173:AY1173),$H1173/($G1173-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BA$5-$D1173)>($G1173),$H1173-SUM($J1173:AZ1173),$H1173/($G1173-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BB$5-$D1173)>($G1173),$H1173-SUM($J1173:BA1173),$H1173/($G1173-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BC$5-$D1173)>($G1173),$H1173-SUM($J1173:BB1173),$H1173/($G1173-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BD$5-$D1173)>($G1173),$H1173-SUM($J1173:BC1173),$H1173/($G1173-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BE$5-$D1173)>($G1173),$H1173-SUM($J1173:BD1173),$H1173/($G1173-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BF$5-$D1173)>($G1173),$H1173-SUM($J1173:BE1173),$H1173/($G1173-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BG$5-$D1173)>($G1173),$H1173-SUM($J1173:BF1173),$H1173/($G1173-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BH$5-$D1173)>($G1173),$H1173-SUM($J1173:BG1173),$H1173/($G1173-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BI$5-$D1173)>($G1173),$H1173-SUM($J1173:BH1173),$H1173/($G1173-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BJ$5-$D1173)>($G1173),$H1173-SUM($J1173:BI1173),$H1173/($G1173-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BK$5-$D1173)>($G1173),$H1173-SUM($J1173:BJ1173),$H1173/($G1173-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BL$5-$D1173)>($G1173),$H1173-SUM($J1173:BK1173),$H1173/($G1173-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BM$5-$D1173)>($G1173),$H1173-SUM($J1173:BL1173),$H1173/($G1173-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BN$5-$D1173)>($G1173),$H1173-SUM($J1173:BM1173),$H1173/($G1173-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BO$5-$D1173)>($G1173),$H1173-SUM($J1173:BN1173),$H1173/($G1173-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BP$5-$D1173)>($G1173),$H1173-SUM($J1173:BO1173),$H1173/($G1173-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BQ$5-$D1173)>($G1173),$H1173-SUM($J1173:BP1173),$H1173/($G1173-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BR$5-$D1173)>($G1173),$H1173-SUM($J1173:BQ1173),$H1173/($G1173-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BS$5-$D1173)>($G1173),$H1173-SUM($J1173:BR1173),$H1173/($G1173-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BT$5-$D1173)>($G1173),$H1173-SUM($J1173:BS1173),$H1173/($G1173-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BU$5-$D1173)>($G1173),$H1173-SUM($J1173:BT1173),$H1173/($G1173-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BV$5-$D1173)>($G1173),$H1173-SUM($J1173:BU1173),$H1173/($G1173-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BW$5-$D1173)>($G1173),$H1173-SUM($J1173:BV1173),$H1173/($G1173-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BX$5-$D1173)>($G1173),$H1173-SUM($J1173:BW1173),$H1173/($G1173-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BY$5-$D1173)>($G1173),$H1173-SUM($J1173:BX1173),$H1173/($G1173-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((BZ$5-$D1173)>($G1173),$H1173-SUM($J1173:BY1173),$H1173/($G1173-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((CA$5-$D1173)>($G1173),$H1173-SUM($J1173:BZ1173),$H1173/($G1173-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((CB$5-$D1173)>($G1173),$H1173-SUM($J1173:CA1173),$H1173/($G1173-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1173+reg_period_length),$G1173=\"n/a\"),0,IF((CC$5-$D1173)>($G1173),$H1173-SUM($J1173:CB1173),$H1173/($G1173-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1173-SUM($J1173:$CC1173),2)=0,G1173=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1163,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G1165","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G1166","v":0},{"$f":"INDEX($J1175:$CC1175, MATCH(VALUE(LEFT(D1177,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((J$5-$D1177)>($G1177),$H1177-SUM(I1177:$J1177),$H1177/($G1177-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((K$5-$D1177)>($G1177),$H1177-SUM(J1177:$J1177),$H1177/($G1177-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((L$5-$D1177)>($G1177),$H1177-SUM($J1177:K1177),$H1177/($G1177-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((M$5-$D1177)>($G1177),$H1177-SUM($J1177:L1177),$H1177/($G1177-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((N$5-$D1177)>($G1177),$H1177-SUM($J1177:M1177),$H1177/($G1177-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((O$5-$D1177)>($G1177),$H1177-SUM($J1177:N1177),$H1177/($G1177-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((P$5-$D1177)>($G1177),$H1177-SUM($J1177:O1177),$H1177/($G1177-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((Q$5-$D1177)>($G1177),$H1177-SUM($J1177:P1177),$H1177/($G1177-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((R$5-$D1177)>($G1177),$H1177-SUM($J1177:Q1177),$H1177/($G1177-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((S$5-$D1177)>($G1177),$H1177-SUM($J1177:R1177),$H1177/($G1177-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((T$5-$D1177)>($G1177),$H1177-SUM($J1177:S1177),$H1177/($G1177-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((U$5-$D1177)>($G1177),$H1177-SUM($J1177:T1177),$H1177/($G1177-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((V$5-$D1177)>($G1177),$H1177-SUM($J1177:U1177),$H1177/($G1177-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((W$5-$D1177)>($G1177),$H1177-SUM($J1177:V1177),$H1177/($G1177-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((X$5-$D1177)>($G1177),$H1177-SUM($J1177:W1177),$H1177/($G1177-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((Y$5-$D1177)>($G1177),$H1177-SUM($J1177:X1177),$H1177/($G1177-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((Z$5-$D1177)>($G1177),$H1177-SUM($J1177:Y1177),$H1177/($G1177-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AA$5-$D1177)>($G1177),$H1177-SUM($J1177:Z1177),$H1177/($G1177-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AB$5-$D1177)>($G1177),$H1177-SUM($J1177:AA1177),$H1177/($G1177-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AC$5-$D1177)>($G1177),$H1177-SUM($J1177:AB1177),$H1177/($G1177-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AD$5-$D1177)>($G1177),$H1177-SUM($J1177:AC1177),$H1177/($G1177-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AE$5-$D1177)>($G1177),$H1177-SUM($J1177:AD1177),$H1177/($G1177-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AF$5-$D1177)>($G1177),$H1177-SUM($J1177:AE1177),$H1177/($G1177-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AG$5-$D1177)>($G1177),$H1177-SUM($J1177:AF1177),$H1177/($G1177-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AH$5-$D1177)>($G1177),$H1177-SUM($J1177:AG1177),$H1177/($G1177-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AI$5-$D1177)>($G1177),$H1177-SUM($J1177:AH1177),$H1177/($G1177-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AJ$5-$D1177)>($G1177),$H1177-SUM($J1177:AI1177),$H1177/($G1177-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AK$5-$D1177)>($G1177),$H1177-SUM($J1177:AJ1177),$H1177/($G1177-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AL$5-$D1177)>($G1177),$H1177-SUM($J1177:AK1177),$H1177/($G1177-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AM$5-$D1177)>($G1177),$H1177-SUM($J1177:AL1177),$H1177/($G1177-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AN$5-$D1177)>($G1177),$H1177-SUM($J1177:AM1177),$H1177/($G1177-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AO$5-$D1177)>($G1177),$H1177-SUM($J1177:AN1177),$H1177/($G1177-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AP$5-$D1177)>($G1177),$H1177-SUM($J1177:AO1177),$H1177/($G1177-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AQ$5-$D1177)>($G1177),$H1177-SUM($J1177:AP1177),$H1177/($G1177-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AR$5-$D1177)>($G1177),$H1177-SUM($J1177:AQ1177),$H1177/($G1177-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AS$5-$D1177)>($G1177),$H1177-SUM($J1177:AR1177),$H1177/($G1177-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AT$5-$D1177)>($G1177),$H1177-SUM($J1177:AS1177),$H1177/($G1177-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AU$5-$D1177)>($G1177),$H1177-SUM($J1177:AT1177),$H1177/($G1177-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AV$5-$D1177)>($G1177),$H1177-SUM($J1177:AU1177),$H1177/($G1177-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AW$5-$D1177)>($G1177),$H1177-SUM($J1177:AV1177),$H1177/($G1177-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AX$5-$D1177)>($G1177),$H1177-SUM($J1177:AW1177),$H1177/($G1177-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AY$5-$D1177)>($G1177),$H1177-SUM($J1177:AX1177),$H1177/($G1177-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((AZ$5-$D1177)>($G1177),$H1177-SUM($J1177:AY1177),$H1177/($G1177-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BA$5-$D1177)>($G1177),$H1177-SUM($J1177:AZ1177),$H1177/($G1177-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BB$5-$D1177)>($G1177),$H1177-SUM($J1177:BA1177),$H1177/($G1177-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BC$5-$D1177)>($G1177),$H1177-SUM($J1177:BB1177),$H1177/($G1177-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BD$5-$D1177)>($G1177),$H1177-SUM($J1177:BC1177),$H1177/($G1177-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BE$5-$D1177)>($G1177),$H1177-SUM($J1177:BD1177),$H1177/($G1177-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BF$5-$D1177)>($G1177),$H1177-SUM($J1177:BE1177),$H1177/($G1177-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BG$5-$D1177)>($G1177),$H1177-SUM($J1177:BF1177),$H1177/($G1177-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BH$5-$D1177)>($G1177),$H1177-SUM($J1177:BG1177),$H1177/($G1177-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BI$5-$D1177)>($G1177),$H1177-SUM($J1177:BH1177),$H1177/($G1177-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BJ$5-$D1177)>($G1177),$H1177-SUM($J1177:BI1177),$H1177/($G1177-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BK$5-$D1177)>($G1177),$H1177-SUM($J1177:BJ1177),$H1177/($G1177-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BL$5-$D1177)>($G1177),$H1177-SUM($J1177:BK1177),$H1177/($G1177-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BM$5-$D1177)>($G1177),$H1177-SUM($J1177:BL1177),$H1177/($G1177-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BN$5-$D1177)>($G1177),$H1177-SUM($J1177:BM1177),$H1177/($G1177-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BO$5-$D1177)>($G1177),$H1177-SUM($J1177:BN1177),$H1177/($G1177-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BP$5-$D1177)>($G1177),$H1177-SUM($J1177:BO1177),$H1177/($G1177-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BQ$5-$D1177)>($G1177),$H1177-SUM($J1177:BP1177),$H1177/($G1177-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BR$5-$D1177)>($G1177),$H1177-SUM($J1177:BQ1177),$H1177/($G1177-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BS$5-$D1177)>($G1177),$H1177-SUM($J1177:BR1177),$H1177/($G1177-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BT$5-$D1177)>($G1177),$H1177-SUM($J1177:BS1177),$H1177/($G1177-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BU$5-$D1177)>($G1177),$H1177-SUM($J1177:BT1177),$H1177/($G1177-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BV$5-$D1177)>($G1177),$H1177-SUM($J1177:BU1177),$H1177/($G1177-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BW$5-$D1177)>($G1177),$H1177-SUM($J1177:BV1177),$H1177/($G1177-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BX$5-$D1177)>($G1177),$H1177-SUM($J1177:BW1177),$H1177/($G1177-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BY$5-$D1177)>($G1177),$H1177-SUM($J1177:BX1177),$H1177/($G1177-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((BZ$5-$D1177)>($G1177),$H1177-SUM($J1177:BY1177),$H1177/($G1177-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((CA$5-$D1177)>($G1177),$H1177-SUM($J1177:BZ1177),$H1177/($G1177-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((CB$5-$D1177)>($G1177),$H1177-SUM($J1177:CA1177),$H1177/($G1177-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1177+reg_period_length),$G1177=\"n/a\"),0,IF((CC$5-$D1177)>($G1177),$H1177-SUM($J1177:CB1177),$H1177/($G1177-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1177-SUM($J1177:$CC1177),2)=0,G1177=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G1177=\"n/a\",\"n/a\",MAX(G1177-5,1))","v":1},{"$f":"INDEX($J1175:$CC1175, MATCH(VALUE(LEFT(D1178,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((J$5-$D1178)>($G1178),$H1178-SUM(I1178:$J1178),$H1178/($G1178-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((K$5-$D1178)>($G1178),$H1178-SUM(J1178:$J1178),$H1178/($G1178-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((L$5-$D1178)>($G1178),$H1178-SUM($J1178:K1178),$H1178/($G1178-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((M$5-$D1178)>($G1178),$H1178-SUM($J1178:L1178),$H1178/($G1178-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((N$5-$D1178)>($G1178),$H1178-SUM($J1178:M1178),$H1178/($G1178-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((O$5-$D1178)>($G1178),$H1178-SUM($J1178:N1178),$H1178/($G1178-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((P$5-$D1178)>($G1178),$H1178-SUM($J1178:O1178),$H1178/($G1178-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((Q$5-$D1178)>($G1178),$H1178-SUM($J1178:P1178),$H1178/($G1178-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((R$5-$D1178)>($G1178),$H1178-SUM($J1178:Q1178),$H1178/($G1178-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((S$5-$D1178)>($G1178),$H1178-SUM($J1178:R1178),$H1178/($G1178-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((T$5-$D1178)>($G1178),$H1178-SUM($J1178:S1178),$H1178/($G1178-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((U$5-$D1178)>($G1178),$H1178-SUM($J1178:T1178),$H1178/($G1178-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((V$5-$D1178)>($G1178),$H1178-SUM($J1178:U1178),$H1178/($G1178-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((W$5-$D1178)>($G1178),$H1178-SUM($J1178:V1178),$H1178/($G1178-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((X$5-$D1178)>($G1178),$H1178-SUM($J1178:W1178),$H1178/($G1178-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((Y$5-$D1178)>($G1178),$H1178-SUM($J1178:X1178),$H1178/($G1178-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((Z$5-$D1178)>($G1178),$H1178-SUM($J1178:Y1178),$H1178/($G1178-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AA$5-$D1178)>($G1178),$H1178-SUM($J1178:Z1178),$H1178/($G1178-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AB$5-$D1178)>($G1178),$H1178-SUM($J1178:AA1178),$H1178/($G1178-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AC$5-$D1178)>($G1178),$H1178-SUM($J1178:AB1178),$H1178/($G1178-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AD$5-$D1178)>($G1178),$H1178-SUM($J1178:AC1178),$H1178/($G1178-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AE$5-$D1178)>($G1178),$H1178-SUM($J1178:AD1178),$H1178/($G1178-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AF$5-$D1178)>($G1178),$H1178-SUM($J1178:AE1178),$H1178/($G1178-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AG$5-$D1178)>($G1178),$H1178-SUM($J1178:AF1178),$H1178/($G1178-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AH$5-$D1178)>($G1178),$H1178-SUM($J1178:AG1178),$H1178/($G1178-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AI$5-$D1178)>($G1178),$H1178-SUM($J1178:AH1178),$H1178/($G1178-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AJ$5-$D1178)>($G1178),$H1178-SUM($J1178:AI1178),$H1178/($G1178-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AK$5-$D1178)>($G1178),$H1178-SUM($J1178:AJ1178),$H1178/($G1178-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AL$5-$D1178)>($G1178),$H1178-SUM($J1178:AK1178),$H1178/($G1178-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AM$5-$D1178)>($G1178),$H1178-SUM($J1178:AL1178),$H1178/($G1178-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AN$5-$D1178)>($G1178),$H1178-SUM($J1178:AM1178),$H1178/($G1178-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AO$5-$D1178)>($G1178),$H1178-SUM($J1178:AN1178),$H1178/($G1178-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AP$5-$D1178)>($G1178),$H1178-SUM($J1178:AO1178),$H1178/($G1178-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AQ$5-$D1178)>($G1178),$H1178-SUM($J1178:AP1178),$H1178/($G1178-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AR$5-$D1178)>($G1178),$H1178-SUM($J1178:AQ1178),$H1178/($G1178-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AS$5-$D1178)>($G1178),$H1178-SUM($J1178:AR1178),$H1178/($G1178-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AT$5-$D1178)>($G1178),$H1178-SUM($J1178:AS1178),$H1178/($G1178-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AU$5-$D1178)>($G1178),$H1178-SUM($J1178:AT1178),$H1178/($G1178-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AV$5-$D1178)>($G1178),$H1178-SUM($J1178:AU1178),$H1178/($G1178-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AW$5-$D1178)>($G1178),$H1178-SUM($J1178:AV1178),$H1178/($G1178-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AX$5-$D1178)>($G1178),$H1178-SUM($J1178:AW1178),$H1178/($G1178-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AY$5-$D1178)>($G1178),$H1178-SUM($J1178:AX1178),$H1178/($G1178-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((AZ$5-$D1178)>($G1178),$H1178-SUM($J1178:AY1178),$H1178/($G1178-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BA$5-$D1178)>($G1178),$H1178-SUM($J1178:AZ1178),$H1178/($G1178-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BB$5-$D1178)>($G1178),$H1178-SUM($J1178:BA1178),$H1178/($G1178-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BC$5-$D1178)>($G1178),$H1178-SUM($J1178:BB1178),$H1178/($G1178-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BD$5-$D1178)>($G1178),$H1178-SUM($J1178:BC1178),$H1178/($G1178-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BE$5-$D1178)>($G1178),$H1178-SUM($J1178:BD1178),$H1178/($G1178-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BF$5-$D1178)>($G1178),$H1178-SUM($J1178:BE1178),$H1178/($G1178-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BG$5-$D1178)>($G1178),$H1178-SUM($J1178:BF1178),$H1178/($G1178-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BH$5-$D1178)>($G1178),$H1178-SUM($J1178:BG1178),$H1178/($G1178-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BI$5-$D1178)>($G1178),$H1178-SUM($J1178:BH1178),$H1178/($G1178-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BJ$5-$D1178)>($G1178),$H1178-SUM($J1178:BI1178),$H1178/($G1178-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BK$5-$D1178)>($G1178),$H1178-SUM($J1178:BJ1178),$H1178/($G1178-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BL$5-$D1178)>($G1178),$H1178-SUM($J1178:BK1178),$H1178/($G1178-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BM$5-$D1178)>($G1178),$H1178-SUM($J1178:BL1178),$H1178/($G1178-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BN$5-$D1178)>($G1178),$H1178-SUM($J1178:BM1178),$H1178/($G1178-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BO$5-$D1178)>($G1178),$H1178-SUM($J1178:BN1178),$H1178/($G1178-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BP$5-$D1178)>($G1178),$H1178-SUM($J1178:BO1178),$H1178/($G1178-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BQ$5-$D1178)>($G1178),$H1178-SUM($J1178:BP1178),$H1178/($G1178-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BR$5-$D1178)>($G1178),$H1178-SUM($J1178:BQ1178),$H1178/($G1178-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BS$5-$D1178)>($G1178),$H1178-SUM($J1178:BR1178),$H1178/($G1178-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BT$5-$D1178)>($G1178),$H1178-SUM($J1178:BS1178),$H1178/($G1178-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BU$5-$D1178)>($G1178),$H1178-SUM($J1178:BT1178),$H1178/($G1178-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BV$5-$D1178)>($G1178),$H1178-SUM($J1178:BU1178),$H1178/($G1178-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BW$5-$D1178)>($G1178),$H1178-SUM($J1178:BV1178),$H1178/($G1178-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BX$5-$D1178)>($G1178),$H1178-SUM($J1178:BW1178),$H1178/($G1178-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BY$5-$D1178)>($G1178),$H1178-SUM($J1178:BX1178),$H1178/($G1178-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((BZ$5-$D1178)>($G1178),$H1178-SUM($J1178:BY1178),$H1178/($G1178-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((CA$5-$D1178)>($G1178),$H1178-SUM($J1178:BZ1178),$H1178/($G1178-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((CB$5-$D1178)>($G1178),$H1178-SUM($J1178:CA1178),$H1178/($G1178-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1178+reg_period_length),$G1178=\"n/a\"),0,IF((CC$5-$D1178)>($G1178),$H1178-SUM($J1178:CB1178),$H1178/($G1178-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1178-SUM($J1178:$CC1178),2)=0,G1178=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J1182:CC1182)-SUM(J1183:CC1183),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE1190:$CE1219)=COUNTIF($CE1190:$CE1219,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B1163,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A1163)","v":"n/a"},{"$f":"TRANSPOSE(J1187:AM1187)","v":0},null,{"$f":"IF(OR(J$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>J$5,$H1190/$G1190,$H1190-SUM($I1190:I1190)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>K$5,$H1190/$G1190,$H1190-SUM($I1190:J1190)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>L$5,$H1190/$G1190,$H1190-SUM($I1190:K1190)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>M$5,$H1190/$G1190,$H1190-SUM($I1190:L1190)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>N$5,$H1190/$G1190,$H1190-SUM($I1190:M1190)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>O$5,$H1190/$G1190,$H1190-SUM($I1190:N1190)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>P$5,$H1190/$G1190,$H1190-SUM($I1190:O1190)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>Q$5,$H1190/$G1190,$H1190-SUM($I1190:P1190)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>R$5,$H1190/$G1190,$H1190-SUM($I1190:Q1190)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>S$5,$H1190/$G1190,$H1190-SUM($I1190:R1190)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>T$5,$H1190/$G1190,$H1190-SUM($I1190:S1190)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>U$5,$H1190/$G1190,$H1190-SUM($I1190:T1190)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>V$5,$H1190/$G1190,$H1190-SUM($I1190:U1190)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>W$5,$H1190/$G1190,$H1190-SUM($I1190:V1190)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>X$5,$H1190/$G1190,$H1190-SUM($I1190:W1190)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>Y$5,$H1190/$G1190,$H1190-SUM($I1190:X1190)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>Z$5,$H1190/$G1190,$H1190-SUM($I1190:Y1190)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AA$5,$H1190/$G1190,$H1190-SUM($I1190:Z1190)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AB$5,$H1190/$G1190,$H1190-SUM($I1190:AA1190)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AC$5,$H1190/$G1190,$H1190-SUM($I1190:AB1190)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AD$5,$H1190/$G1190,$H1190-SUM($I1190:AC1190)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AE$5,$H1190/$G1190,$H1190-SUM($I1190:AD1190)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AF$5,$H1190/$G1190,$H1190-SUM($I1190:AE1190)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AG$5,$H1190/$G1190,$H1190-SUM($I1190:AF1190)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AH$5,$H1190/$G1190,$H1190-SUM($I1190:AG1190)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AI$5,$H1190/$G1190,$H1190-SUM($I1190:AH1190)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AJ$5,$H1190/$G1190,$H1190-SUM($I1190:AI1190)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AK$5,$H1190/$G1190,$H1190-SUM($I1190:AJ1190)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AL$5,$H1190/$G1190,$H1190-SUM($I1190:AK1190)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AM$5,$H1190/$G1190,$H1190-SUM($I1190:AL1190)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AN$5,$H1190/$G1190,$H1190-SUM($I1190:AM1190)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AO$5,$H1190/$G1190,$H1190-SUM($I1190:AN1190)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AP$5,$H1190/$G1190,$H1190-SUM($I1190:AO1190)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AQ$5,$H1190/$G1190,$H1190-SUM($I1190:AP1190)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AR$5,$H1190/$G1190,$H1190-SUM($I1190:AQ1190)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AS$5,$H1190/$G1190,$H1190-SUM($I1190:AR1190)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AT$5,$H1190/$G1190,$H1190-SUM($I1190:AS1190)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AU$5,$H1190/$G1190,$H1190-SUM($I1190:AT1190)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AV$5,$H1190/$G1190,$H1190-SUM($I1190:AU1190)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AW$5,$H1190/$G1190,$H1190-SUM($I1190:AV1190)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AX$5,$H1190/$G1190,$H1190-SUM($I1190:AW1190)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AY$5,$H1190/$G1190,$H1190-SUM($I1190:AX1190)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>AZ$5,$H1190/$G1190,$H1190-SUM($I1190:AY1190)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BA$5,$H1190/$G1190,$H1190-SUM($I1190:AZ1190)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BB$5,$H1190/$G1190,$H1190-SUM($I1190:BA1190)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BC$5,$H1190/$G1190,$H1190-SUM($I1190:BB1190)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BD$5,$H1190/$G1190,$H1190-SUM($I1190:BC1190)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BE$5,$H1190/$G1190,$H1190-SUM($I1190:BD1190)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BF$5,$H1190/$G1190,$H1190-SUM($I1190:BE1190)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BG$5,$H1190/$G1190,$H1190-SUM($I1190:BF1190)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BH$5,$H1190/$G1190,$H1190-SUM($I1190:BG1190)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BI$5,$H1190/$G1190,$H1190-SUM($I1190:BH1190)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BJ$5,$H1190/$G1190,$H1190-SUM($I1190:BI1190)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BK$5,$H1190/$G1190,$H1190-SUM($I1190:BJ1190)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BL$5,$H1190/$G1190,$H1190-SUM($I1190:BK1190)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BM$5,$H1190/$G1190,$H1190-SUM($I1190:BL1190)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BN$5,$H1190/$G1190,$H1190-SUM($I1190:BM1190)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BO$5,$H1190/$G1190,$H1190-SUM($I1190:BN1190)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BP$5,$H1190/$G1190,$H1190-SUM($I1190:BO1190)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BQ$5,$H1190/$G1190,$H1190-SUM($I1190:BP1190)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BR$5,$H1190/$G1190,$H1190-SUM($I1190:BQ1190)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BS$5,$H1190/$G1190,$H1190-SUM($I1190:BR1190)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BT$5,$H1190/$G1190,$H1190-SUM($I1190:BS1190)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BU$5,$H1190/$G1190,$H1190-SUM($I1190:BT1190)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BV$5,$H1190/$G1190,$H1190-SUM($I1190:BU1190)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BW$5,$H1190/$G1190,$H1190-SUM($I1190:BV1190)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BX$5,$H1190/$G1190,$H1190-SUM($I1190:BW1190)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BY$5,$H1190/$G1190,$H1190-SUM($I1190:BX1190)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>BZ$5,$H1190/$G1190,$H1190-SUM($I1190:BY1190)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>CA$5,$H1190/$G1190,$H1190-SUM($I1190:BZ1190)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>CB$5,$H1190/$G1190,$H1190-SUM($I1190:CA1190)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1190,$G1190=\"n/a\"),0,IF(SUM($D1190,$G1190+0.5)>CC$5,$H1190/$G1190,$H1190-SUM($I1190:CB1190)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1190-SUM($J1190:$CC1190),2)=0,G1190=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D1190+1","v":2012},"$m Real 2010",null,{"$f":"G1190","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>J$5,$H1191/$G1191,$H1191-SUM($I1191:I1191)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>K$5,$H1191/$G1191,$H1191-SUM($I1191:J1191)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>L$5,$H1191/$G1191,$H1191-SUM($I1191:K1191)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>M$5,$H1191/$G1191,$H1191-SUM($I1191:L1191)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>N$5,$H1191/$G1191,$H1191-SUM($I1191:M1191)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>O$5,$H1191/$G1191,$H1191-SUM($I1191:N1191)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>P$5,$H1191/$G1191,$H1191-SUM($I1191:O1191)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>Q$5,$H1191/$G1191,$H1191-SUM($I1191:P1191)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>R$5,$H1191/$G1191,$H1191-SUM($I1191:Q1191)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>S$5,$H1191/$G1191,$H1191-SUM($I1191:R1191)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>T$5,$H1191/$G1191,$H1191-SUM($I1191:S1191)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>U$5,$H1191/$G1191,$H1191-SUM($I1191:T1191)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>V$5,$H1191/$G1191,$H1191-SUM($I1191:U1191)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>W$5,$H1191/$G1191,$H1191-SUM($I1191:V1191)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>X$5,$H1191/$G1191,$H1191-SUM($I1191:W1191)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>Y$5,$H1191/$G1191,$H1191-SUM($I1191:X1191)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>Z$5,$H1191/$G1191,$H1191-SUM($I1191:Y1191)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AA$5,$H1191/$G1191,$H1191-SUM($I1191:Z1191)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AB$5,$H1191/$G1191,$H1191-SUM($I1191:AA1191)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AC$5,$H1191/$G1191,$H1191-SUM($I1191:AB1191)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AD$5,$H1191/$G1191,$H1191-SUM($I1191:AC1191)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AE$5,$H1191/$G1191,$H1191-SUM($I1191:AD1191)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AF$5,$H1191/$G1191,$H1191-SUM($I1191:AE1191)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AG$5,$H1191/$G1191,$H1191-SUM($I1191:AF1191)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AH$5,$H1191/$G1191,$H1191-SUM($I1191:AG1191)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AI$5,$H1191/$G1191,$H1191-SUM($I1191:AH1191)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AJ$5,$H1191/$G1191,$H1191-SUM($I1191:AI1191)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AK$5,$H1191/$G1191,$H1191-SUM($I1191:AJ1191)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AL$5,$H1191/$G1191,$H1191-SUM($I1191:AK1191)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AM$5,$H1191/$G1191,$H1191-SUM($I1191:AL1191)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AN$5,$H1191/$G1191,$H1191-SUM($I1191:AM1191)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AO$5,$H1191/$G1191,$H1191-SUM($I1191:AN1191)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AP$5,$H1191/$G1191,$H1191-SUM($I1191:AO1191)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AQ$5,$H1191/$G1191,$H1191-SUM($I1191:AP1191)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AR$5,$H1191/$G1191,$H1191-SUM($I1191:AQ1191)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AS$5,$H1191/$G1191,$H1191-SUM($I1191:AR1191)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AT$5,$H1191/$G1191,$H1191-SUM($I1191:AS1191)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AU$5,$H1191/$G1191,$H1191-SUM($I1191:AT1191)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AV$5,$H1191/$G1191,$H1191-SUM($I1191:AU1191)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AW$5,$H1191/$G1191,$H1191-SUM($I1191:AV1191)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AX$5,$H1191/$G1191,$H1191-SUM($I1191:AW1191)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AY$5,$H1191/$G1191,$H1191-SUM($I1191:AX1191)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>AZ$5,$H1191/$G1191,$H1191-SUM($I1191:AY1191)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BA$5,$H1191/$G1191,$H1191-SUM($I1191:AZ1191)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BB$5,$H1191/$G1191,$H1191-SUM($I1191:BA1191)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BC$5,$H1191/$G1191,$H1191-SUM($I1191:BB1191)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BD$5,$H1191/$G1191,$H1191-SUM($I1191:BC1191)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BE$5,$H1191/$G1191,$H1191-SUM($I1191:BD1191)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BF$5,$H1191/$G1191,$H1191-SUM($I1191:BE1191)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BG$5,$H1191/$G1191,$H1191-SUM($I1191:BF1191)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BH$5,$H1191/$G1191,$H1191-SUM($I1191:BG1191)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BI$5,$H1191/$G1191,$H1191-SUM($I1191:BH1191)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BJ$5,$H1191/$G1191,$H1191-SUM($I1191:BI1191)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BK$5,$H1191/$G1191,$H1191-SUM($I1191:BJ1191)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BL$5,$H1191/$G1191,$H1191-SUM($I1191:BK1191)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BM$5,$H1191/$G1191,$H1191-SUM($I1191:BL1191)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BN$5,$H1191/$G1191,$H1191-SUM($I1191:BM1191)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BO$5,$H1191/$G1191,$H1191-SUM($I1191:BN1191)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BP$5,$H1191/$G1191,$H1191-SUM($I1191:BO1191)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BQ$5,$H1191/$G1191,$H1191-SUM($I1191:BP1191)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BR$5,$H1191/$G1191,$H1191-SUM($I1191:BQ1191)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BS$5,$H1191/$G1191,$H1191-SUM($I1191:BR1191)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BT$5,$H1191/$G1191,$H1191-SUM($I1191:BS1191)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BU$5,$H1191/$G1191,$H1191-SUM($I1191:BT1191)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BV$5,$H1191/$G1191,$H1191-SUM($I1191:BU1191)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BW$5,$H1191/$G1191,$H1191-SUM($I1191:BV1191)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BX$5,$H1191/$G1191,$H1191-SUM($I1191:BW1191)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BY$5,$H1191/$G1191,$H1191-SUM($I1191:BX1191)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>BZ$5,$H1191/$G1191,$H1191-SUM($I1191:BY1191)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>CA$5,$H1191/$G1191,$H1191-SUM($I1191:BZ1191)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>CB$5,$H1191/$G1191,$H1191-SUM($I1191:CA1191)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1191,$G1191=\"n/a\"),0,IF(SUM($D1191,$G1191+0.5)>CC$5,$H1191/$G1191,$H1191-SUM($I1191:CB1191)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D1191+1","v":2013},"$m Real 2010",null,{"$f":"G1191","v":"n/a"},0,null,{"$f":"IF(OR(J$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>J$5,$H1192/$G1192,$H1192-SUM($I1192:I1192)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>K$5,$H1192/$G1192,$H1192-SUM($I1192:J1192)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>L$5,$H1192/$G1192,$H1192-SUM($I1192:K1192)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>M$5,$H1192/$G1192,$H1192-SUM($I1192:L1192)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>N$5,$H1192/$G1192,$H1192-SUM($I1192:M1192)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>O$5,$H1192/$G1192,$H1192-SUM($I1192:N1192)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>P$5,$H1192/$G1192,$H1192-SUM($I1192:O1192)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>Q$5,$H1192/$G1192,$H1192-SUM($I1192:P1192)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>R$5,$H1192/$G1192,$H1192-SUM($I1192:Q1192)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>S$5,$H1192/$G1192,$H1192-SUM($I1192:R1192)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>T$5,$H1192/$G1192,$H1192-SUM($I1192:S1192)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>U$5,$H1192/$G1192,$H1192-SUM($I1192:T1192)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>V$5,$H1192/$G1192,$H1192-SUM($I1192:U1192)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>W$5,$H1192/$G1192,$H1192-SUM($I1192:V1192)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>X$5,$H1192/$G1192,$H1192-SUM($I1192:W1192)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>Y$5,$H1192/$G1192,$H1192-SUM($I1192:X1192)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>Z$5,$H1192/$G1192,$H1192-SUM($I1192:Y1192)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AA$5,$H1192/$G1192,$H1192-SUM($I1192:Z1192)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AB$5,$H1192/$G1192,$H1192-SUM($I1192:AA1192)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AC$5,$H1192/$G1192,$H1192-SUM($I1192:AB1192)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AD$5,$H1192/$G1192,$H1192-SUM($I1192:AC1192)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AE$5,$H1192/$G1192,$H1192-SUM($I1192:AD1192)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AF$5,$H1192/$G1192,$H1192-SUM($I1192:AE1192)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AG$5,$H1192/$G1192,$H1192-SUM($I1192:AF1192)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AH$5,$H1192/$G1192,$H1192-SUM($I1192:AG1192)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AI$5,$H1192/$G1192,$H1192-SUM($I1192:AH1192)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AJ$5,$H1192/$G1192,$H1192-SUM($I1192:AI1192)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AK$5,$H1192/$G1192,$H1192-SUM($I1192:AJ1192)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AL$5,$H1192/$G1192,$H1192-SUM($I1192:AK1192)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AM$5,$H1192/$G1192,$H1192-SUM($I1192:AL1192)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AN$5,$H1192/$G1192,$H1192-SUM($I1192:AM1192)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AO$5,$H1192/$G1192,$H1192-SUM($I1192:AN1192)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AP$5,$H1192/$G1192,$H1192-SUM($I1192:AO1192)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AQ$5,$H1192/$G1192,$H1192-SUM($I1192:AP1192)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AR$5,$H1192/$G1192,$H1192-SUM($I1192:AQ1192)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AS$5,$H1192/$G1192,$H1192-SUM($I1192:AR1192)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AT$5,$H1192/$G1192,$H1192-SUM($I1192:AS1192)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AU$5,$H1192/$G1192,$H1192-SUM($I1192:AT1192)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AV$5,$H1192/$G1192,$H1192-SUM($I1192:AU1192)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AW$5,$H1192/$G1192,$H1192-SUM($I1192:AV1192)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AX$5,$H1192/$G1192,$H1192-SUM($I1192:AW1192)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AY$5,$H1192/$G1192,$H1192-SUM($I1192:AX1192)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>AZ$5,$H1192/$G1192,$H1192-SUM($I1192:AY1192)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BA$5,$H1192/$G1192,$H1192-SUM($I1192:AZ1192)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BB$5,$H1192/$G1192,$H1192-SUM($I1192:BA1192)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BC$5,$H1192/$G1192,$H1192-SUM($I1192:BB1192)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BD$5,$H1192/$G1192,$H1192-SUM($I1192:BC1192)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BE$5,$H1192/$G1192,$H1192-SUM($I1192:BD1192)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BF$5,$H1192/$G1192,$H1192-SUM($I1192:BE1192)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BG$5,$H1192/$G1192,$H1192-SUM($I1192:BF1192)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BH$5,$H1192/$G1192,$H1192-SUM($I1192:BG1192)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BI$5,$H1192/$G1192,$H1192-SUM($I1192:BH1192)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BJ$5,$H1192/$G1192,$H1192-SUM($I1192:BI1192)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BK$5,$H1192/$G1192,$H1192-SUM($I1192:BJ1192)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BL$5,$H1192/$G1192,$H1192-SUM($I1192:BK1192)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BM$5,$H1192/$G1192,$H1192-SUM($I1192:BL1192)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BN$5,$H1192/$G1192,$H1192-SUM($I1192:BM1192)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BO$5,$H1192/$G1192,$H1192-SUM($I1192:BN1192)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BP$5,$H1192/$G1192,$H1192-SUM($I1192:BO1192)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BQ$5,$H1192/$G1192,$H1192-SUM($I1192:BP1192)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BR$5,$H1192/$G1192,$H1192-SUM($I1192:BQ1192)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BS$5,$H1192/$G1192,$H1192-SUM($I1192:BR1192)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BT$5,$H1192/$G1192,$H1192-SUM($I1192:BS1192)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BU$5,$H1192/$G1192,$H1192-SUM($I1192:BT1192)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BV$5,$H1192/$G1192,$H1192-SUM($I1192:BU1192)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BW$5,$H1192/$G1192,$H1192-SUM($I1192:BV1192)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BX$5,$H1192/$G1192,$H1192-SUM($I1192:BW1192)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BY$5,$H1192/$G1192,$H1192-SUM($I1192:BX1192)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>BZ$5,$H1192/$G1192,$H1192-SUM($I1192:BY1192)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>CA$5,$H1192/$G1192,$H1192-SUM($I1192:BZ1192)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>CB$5,$H1192/$G1192,$H1192-SUM($I1192:CA1192)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1192,$G1192=\"n/a\"),0,IF(SUM($D1192,$G1192+0.5)>CC$5,$H1192/$G1192,$H1192-SUM($I1192:CB1192)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>J$5,$H1193/$G1193,$H1193-SUM($I1193:I1193)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>K$5,$H1193/$G1193,$H1193-SUM($I1193:J1193)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>L$5,$H1193/$G1193,$H1193-SUM($I1193:K1193)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>M$5,$H1193/$G1193,$H1193-SUM($I1193:L1193)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>N$5,$H1193/$G1193,$H1193-SUM($I1193:M1193)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>O$5,$H1193/$G1193,$H1193-SUM($I1193:N1193)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>P$5,$H1193/$G1193,$H1193-SUM($I1193:O1193)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>Q$5,$H1193/$G1193,$H1193-SUM($I1193:P1193)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>R$5,$H1193/$G1193,$H1193-SUM($I1193:Q1193)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>S$5,$H1193/$G1193,$H1193-SUM($I1193:R1193)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>T$5,$H1193/$G1193,$H1193-SUM($I1193:S1193)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>U$5,$H1193/$G1193,$H1193-SUM($I1193:T1193)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>V$5,$H1193/$G1193,$H1193-SUM($I1193:U1193)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>W$5,$H1193/$G1193,$H1193-SUM($I1193:V1193)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>X$5,$H1193/$G1193,$H1193-SUM($I1193:W1193)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>Y$5,$H1193/$G1193,$H1193-SUM($I1193:X1193)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>Z$5,$H1193/$G1193,$H1193-SUM($I1193:Y1193)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AA$5,$H1193/$G1193,$H1193-SUM($I1193:Z1193)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AB$5,$H1193/$G1193,$H1193-SUM($I1193:AA1193)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AC$5,$H1193/$G1193,$H1193-SUM($I1193:AB1193)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AD$5,$H1193/$G1193,$H1193-SUM($I1193:AC1193)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AE$5,$H1193/$G1193,$H1193-SUM($I1193:AD1193)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AF$5,$H1193/$G1193,$H1193-SUM($I1193:AE1193)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AG$5,$H1193/$G1193,$H1193-SUM($I1193:AF1193)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AH$5,$H1193/$G1193,$H1193-SUM($I1193:AG1193)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AI$5,$H1193/$G1193,$H1193-SUM($I1193:AH1193)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AJ$5,$H1193/$G1193,$H1193-SUM($I1193:AI1193)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AK$5,$H1193/$G1193,$H1193-SUM($I1193:AJ1193)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AL$5,$H1193/$G1193,$H1193-SUM($I1193:AK1193)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AM$5,$H1193/$G1193,$H1193-SUM($I1193:AL1193)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AN$5,$H1193/$G1193,$H1193-SUM($I1193:AM1193)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AO$5,$H1193/$G1193,$H1193-SUM($I1193:AN1193)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AP$5,$H1193/$G1193,$H1193-SUM($I1193:AO1193)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AQ$5,$H1193/$G1193,$H1193-SUM($I1193:AP1193)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AR$5,$H1193/$G1193,$H1193-SUM($I1193:AQ1193)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AS$5,$H1193/$G1193,$H1193-SUM($I1193:AR1193)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AT$5,$H1193/$G1193,$H1193-SUM($I1193:AS1193)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AU$5,$H1193/$G1193,$H1193-SUM($I1193:AT1193)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AV$5,$H1193/$G1193,$H1193-SUM($I1193:AU1193)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AW$5,$H1193/$G1193,$H1193-SUM($I1193:AV1193)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AX$5,$H1193/$G1193,$H1193-SUM($I1193:AW1193)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AY$5,$H1193/$G1193,$H1193-SUM($I1193:AX1193)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>AZ$5,$H1193/$G1193,$H1193-SUM($I1193:AY1193)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BA$5,$H1193/$G1193,$H1193-SUM($I1193:AZ1193)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BB$5,$H1193/$G1193,$H1193-SUM($I1193:BA1193)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BC$5,$H1193/$G1193,$H1193-SUM($I1193:BB1193)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BD$5,$H1193/$G1193,$H1193-SUM($I1193:BC1193)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BE$5,$H1193/$G1193,$H1193-SUM($I1193:BD1193)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BF$5,$H1193/$G1193,$H1193-SUM($I1193:BE1193)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BG$5,$H1193/$G1193,$H1193-SUM($I1193:BF1193)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BH$5,$H1193/$G1193,$H1193-SUM($I1193:BG1193)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BI$5,$H1193/$G1193,$H1193-SUM($I1193:BH1193)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BJ$5,$H1193/$G1193,$H1193-SUM($I1193:BI1193)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BK$5,$H1193/$G1193,$H1193-SUM($I1193:BJ1193)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BL$5,$H1193/$G1193,$H1193-SUM($I1193:BK1193)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BM$5,$H1193/$G1193,$H1193-SUM($I1193:BL1193)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BN$5,$H1193/$G1193,$H1193-SUM($I1193:BM1193)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BO$5,$H1193/$G1193,$H1193-SUM($I1193:BN1193)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BP$5,$H1193/$G1193,$H1193-SUM($I1193:BO1193)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BQ$5,$H1193/$G1193,$H1193-SUM($I1193:BP1193)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BR$5,$H1193/$G1193,$H1193-SUM($I1193:BQ1193)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BS$5,$H1193/$G1193,$H1193-SUM($I1193:BR1193)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BT$5,$H1193/$G1193,$H1193-SUM($I1193:BS1193)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BU$5,$H1193/$G1193,$H1193-SUM($I1193:BT1193)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BV$5,$H1193/$G1193,$H1193-SUM($I1193:BU1193)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BW$5,$H1193/$G1193,$H1193-SUM($I1193:BV1193)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BX$5,$H1193/$G1193,$H1193-SUM($I1193:BW1193)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BY$5,$H1193/$G1193,$H1193-SUM($I1193:BX1193)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>BZ$5,$H1193/$G1193,$H1193-SUM($I1193:BY1193)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>CA$5,$H1193/$G1193,$H1193-SUM($I1193:BZ1193)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>CB$5,$H1193/$G1193,$H1193-SUM($I1193:CA1193)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1193,$G1193=\"n/a\"),0,IF(SUM($D1193,$G1193+0.5)>CC$5,$H1193/$G1193,$H1193-SUM($I1193:CB1193)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>J$5,$H1194/$G1194,$H1194-SUM($I1194:I1194)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>K$5,$H1194/$G1194,$H1194-SUM($I1194:J1194)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>L$5,$H1194/$G1194,$H1194-SUM($I1194:K1194)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>M$5,$H1194/$G1194,$H1194-SUM($I1194:L1194)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>N$5,$H1194/$G1194,$H1194-SUM($I1194:M1194)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>O$5,$H1194/$G1194,$H1194-SUM($I1194:N1194)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>P$5,$H1194/$G1194,$H1194-SUM($I1194:O1194)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>Q$5,$H1194/$G1194,$H1194-SUM($I1194:P1194)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>R$5,$H1194/$G1194,$H1194-SUM($I1194:Q1194)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>S$5,$H1194/$G1194,$H1194-SUM($I1194:R1194)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>T$5,$H1194/$G1194,$H1194-SUM($I1194:S1194)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>U$5,$H1194/$G1194,$H1194-SUM($I1194:T1194)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>V$5,$H1194/$G1194,$H1194-SUM($I1194:U1194)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>W$5,$H1194/$G1194,$H1194-SUM($I1194:V1194)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>X$5,$H1194/$G1194,$H1194-SUM($I1194:W1194)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>Y$5,$H1194/$G1194,$H1194-SUM($I1194:X1194)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>Z$5,$H1194/$G1194,$H1194-SUM($I1194:Y1194)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AA$5,$H1194/$G1194,$H1194-SUM($I1194:Z1194)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AB$5,$H1194/$G1194,$H1194-SUM($I1194:AA1194)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AC$5,$H1194/$G1194,$H1194-SUM($I1194:AB1194)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AD$5,$H1194/$G1194,$H1194-SUM($I1194:AC1194)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AE$5,$H1194/$G1194,$H1194-SUM($I1194:AD1194)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AF$5,$H1194/$G1194,$H1194-SUM($I1194:AE1194)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AG$5,$H1194/$G1194,$H1194-SUM($I1194:AF1194)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AH$5,$H1194/$G1194,$H1194-SUM($I1194:AG1194)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AI$5,$H1194/$G1194,$H1194-SUM($I1194:AH1194)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AJ$5,$H1194/$G1194,$H1194-SUM($I1194:AI1194)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AK$5,$H1194/$G1194,$H1194-SUM($I1194:AJ1194)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AL$5,$H1194/$G1194,$H1194-SUM($I1194:AK1194)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AM$5,$H1194/$G1194,$H1194-SUM($I1194:AL1194)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AN$5,$H1194/$G1194,$H1194-SUM($I1194:AM1194)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AO$5,$H1194/$G1194,$H1194-SUM($I1194:AN1194)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AP$5,$H1194/$G1194,$H1194-SUM($I1194:AO1194)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AQ$5,$H1194/$G1194,$H1194-SUM($I1194:AP1194)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AR$5,$H1194/$G1194,$H1194-SUM($I1194:AQ1194)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AS$5,$H1194/$G1194,$H1194-SUM($I1194:AR1194)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AT$5,$H1194/$G1194,$H1194-SUM($I1194:AS1194)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AU$5,$H1194/$G1194,$H1194-SUM($I1194:AT1194)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AV$5,$H1194/$G1194,$H1194-SUM($I1194:AU1194)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AW$5,$H1194/$G1194,$H1194-SUM($I1194:AV1194)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AX$5,$H1194/$G1194,$H1194-SUM($I1194:AW1194)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AY$5,$H1194/$G1194,$H1194-SUM($I1194:AX1194)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>AZ$5,$H1194/$G1194,$H1194-SUM($I1194:AY1194)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BA$5,$H1194/$G1194,$H1194-SUM($I1194:AZ1194)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BB$5,$H1194/$G1194,$H1194-SUM($I1194:BA1194)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BC$5,$H1194/$G1194,$H1194-SUM($I1194:BB1194)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BD$5,$H1194/$G1194,$H1194-SUM($I1194:BC1194)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BE$5,$H1194/$G1194,$H1194-SUM($I1194:BD1194)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BF$5,$H1194/$G1194,$H1194-SUM($I1194:BE1194)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BG$5,$H1194/$G1194,$H1194-SUM($I1194:BF1194)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BH$5,$H1194/$G1194,$H1194-SUM($I1194:BG1194)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BI$5,$H1194/$G1194,$H1194-SUM($I1194:BH1194)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BJ$5,$H1194/$G1194,$H1194-SUM($I1194:BI1194)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BK$5,$H1194/$G1194,$H1194-SUM($I1194:BJ1194)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BL$5,$H1194/$G1194,$H1194-SUM($I1194:BK1194)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BM$5,$H1194/$G1194,$H1194-SUM($I1194:BL1194)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BN$5,$H1194/$G1194,$H1194-SUM($I1194:BM1194)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BO$5,$H1194/$G1194,$H1194-SUM($I1194:BN1194)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BP$5,$H1194/$G1194,$H1194-SUM($I1194:BO1194)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BQ$5,$H1194/$G1194,$H1194-SUM($I1194:BP1194)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BR$5,$H1194/$G1194,$H1194-SUM($I1194:BQ1194)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BS$5,$H1194/$G1194,$H1194-SUM($I1194:BR1194)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BT$5,$H1194/$G1194,$H1194-SUM($I1194:BS1194)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BU$5,$H1194/$G1194,$H1194-SUM($I1194:BT1194)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BV$5,$H1194/$G1194,$H1194-SUM($I1194:BU1194)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BW$5,$H1194/$G1194,$H1194-SUM($I1194:BV1194)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BX$5,$H1194/$G1194,$H1194-SUM($I1194:BW1194)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BY$5,$H1194/$G1194,$H1194-SUM($I1194:BX1194)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>BZ$5,$H1194/$G1194,$H1194-SUM($I1194:BY1194)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>CA$5,$H1194/$G1194,$H1194-SUM($I1194:BZ1194)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>CB$5,$H1194/$G1194,$H1194-SUM($I1194:CA1194)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1194,$G1194=\"n/a\"),0,IF(SUM($D1194,$G1194+0.5)>CC$5,$H1194/$G1194,$H1194-SUM($I1194:CB1194)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>J$5,$H1195/$G1195,$H1195-SUM($I1195:I1195)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>K$5,$H1195/$G1195,$H1195-SUM($I1195:J1195)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>L$5,$H1195/$G1195,$H1195-SUM($I1195:K1195)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>M$5,$H1195/$G1195,$H1195-SUM($I1195:L1195)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>N$5,$H1195/$G1195,$H1195-SUM($I1195:M1195)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>O$5,$H1195/$G1195,$H1195-SUM($I1195:N1195)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>P$5,$H1195/$G1195,$H1195-SUM($I1195:O1195)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>Q$5,$H1195/$G1195,$H1195-SUM($I1195:P1195)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>R$5,$H1195/$G1195,$H1195-SUM($I1195:Q1195)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>S$5,$H1195/$G1195,$H1195-SUM($I1195:R1195)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>T$5,$H1195/$G1195,$H1195-SUM($I1195:S1195)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>U$5,$H1195/$G1195,$H1195-SUM($I1195:T1195)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>V$5,$H1195/$G1195,$H1195-SUM($I1195:U1195)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>W$5,$H1195/$G1195,$H1195-SUM($I1195:V1195)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>X$5,$H1195/$G1195,$H1195-SUM($I1195:W1195)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>Y$5,$H1195/$G1195,$H1195-SUM($I1195:X1195)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>Z$5,$H1195/$G1195,$H1195-SUM($I1195:Y1195)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AA$5,$H1195/$G1195,$H1195-SUM($I1195:Z1195)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AB$5,$H1195/$G1195,$H1195-SUM($I1195:AA1195)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AC$5,$H1195/$G1195,$H1195-SUM($I1195:AB1195)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AD$5,$H1195/$G1195,$H1195-SUM($I1195:AC1195)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AE$5,$H1195/$G1195,$H1195-SUM($I1195:AD1195)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AF$5,$H1195/$G1195,$H1195-SUM($I1195:AE1195)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AG$5,$H1195/$G1195,$H1195-SUM($I1195:AF1195)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AH$5,$H1195/$G1195,$H1195-SUM($I1195:AG1195)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AI$5,$H1195/$G1195,$H1195-SUM($I1195:AH1195)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AJ$5,$H1195/$G1195,$H1195-SUM($I1195:AI1195)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AK$5,$H1195/$G1195,$H1195-SUM($I1195:AJ1195)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AL$5,$H1195/$G1195,$H1195-SUM($I1195:AK1195)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AM$5,$H1195/$G1195,$H1195-SUM($I1195:AL1195)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AN$5,$H1195/$G1195,$H1195-SUM($I1195:AM1195)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AO$5,$H1195/$G1195,$H1195-SUM($I1195:AN1195)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AP$5,$H1195/$G1195,$H1195-SUM($I1195:AO1195)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AQ$5,$H1195/$G1195,$H1195-SUM($I1195:AP1195)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AR$5,$H1195/$G1195,$H1195-SUM($I1195:AQ1195)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AS$5,$H1195/$G1195,$H1195-SUM($I1195:AR1195)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AT$5,$H1195/$G1195,$H1195-SUM($I1195:AS1195)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AU$5,$H1195/$G1195,$H1195-SUM($I1195:AT1195)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AV$5,$H1195/$G1195,$H1195-SUM($I1195:AU1195)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AW$5,$H1195/$G1195,$H1195-SUM($I1195:AV1195)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AX$5,$H1195/$G1195,$H1195-SUM($I1195:AW1195)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AY$5,$H1195/$G1195,$H1195-SUM($I1195:AX1195)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>AZ$5,$H1195/$G1195,$H1195-SUM($I1195:AY1195)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BA$5,$H1195/$G1195,$H1195-SUM($I1195:AZ1195)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BB$5,$H1195/$G1195,$H1195-SUM($I1195:BA1195)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BC$5,$H1195/$G1195,$H1195-SUM($I1195:BB1195)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BD$5,$H1195/$G1195,$H1195-SUM($I1195:BC1195)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BE$5,$H1195/$G1195,$H1195-SUM($I1195:BD1195)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BF$5,$H1195/$G1195,$H1195-SUM($I1195:BE1195)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BG$5,$H1195/$G1195,$H1195-SUM($I1195:BF1195)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BH$5,$H1195/$G1195,$H1195-SUM($I1195:BG1195)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BI$5,$H1195/$G1195,$H1195-SUM($I1195:BH1195)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BJ$5,$H1195/$G1195,$H1195-SUM($I1195:BI1195)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BK$5,$H1195/$G1195,$H1195-SUM($I1195:BJ1195)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BL$5,$H1195/$G1195,$H1195-SUM($I1195:BK1195)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BM$5,$H1195/$G1195,$H1195-SUM($I1195:BL1195)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BN$5,$H1195/$G1195,$H1195-SUM($I1195:BM1195)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BO$5,$H1195/$G1195,$H1195-SUM($I1195:BN1195)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BP$5,$H1195/$G1195,$H1195-SUM($I1195:BO1195)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BQ$5,$H1195/$G1195,$H1195-SUM($I1195:BP1195)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BR$5,$H1195/$G1195,$H1195-SUM($I1195:BQ1195)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BS$5,$H1195/$G1195,$H1195-SUM($I1195:BR1195)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BT$5,$H1195/$G1195,$H1195-SUM($I1195:BS1195)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BU$5,$H1195/$G1195,$H1195-SUM($I1195:BT1195)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BV$5,$H1195/$G1195,$H1195-SUM($I1195:BU1195)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BW$5,$H1195/$G1195,$H1195-SUM($I1195:BV1195)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BX$5,$H1195/$G1195,$H1195-SUM($I1195:BW1195)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BY$5,$H1195/$G1195,$H1195-SUM($I1195:BX1195)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>BZ$5,$H1195/$G1195,$H1195-SUM($I1195:BY1195)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>CA$5,$H1195/$G1195,$H1195-SUM($I1195:BZ1195)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>CB$5,$H1195/$G1195,$H1195-SUM($I1195:CA1195)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1195,$G1195=\"n/a\"),0,IF(SUM($D1195,$G1195+0.5)>CC$5,$H1195/$G1195,$H1195-SUM($I1195:CB1195)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>J$5,$H1196/$G1196,$H1196-SUM($I1196:I1196)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>K$5,$H1196/$G1196,$H1196-SUM($I1196:J1196)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>L$5,$H1196/$G1196,$H1196-SUM($I1196:K1196)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>M$5,$H1196/$G1196,$H1196-SUM($I1196:L1196)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>N$5,$H1196/$G1196,$H1196-SUM($I1196:M1196)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>O$5,$H1196/$G1196,$H1196-SUM($I1196:N1196)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>P$5,$H1196/$G1196,$H1196-SUM($I1196:O1196)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>Q$5,$H1196/$G1196,$H1196-SUM($I1196:P1196)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>R$5,$H1196/$G1196,$H1196-SUM($I1196:Q1196)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>S$5,$H1196/$G1196,$H1196-SUM($I1196:R1196)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>T$5,$H1196/$G1196,$H1196-SUM($I1196:S1196)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>U$5,$H1196/$G1196,$H1196-SUM($I1196:T1196)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>V$5,$H1196/$G1196,$H1196-SUM($I1196:U1196)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>W$5,$H1196/$G1196,$H1196-SUM($I1196:V1196)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>X$5,$H1196/$G1196,$H1196-SUM($I1196:W1196)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>Y$5,$H1196/$G1196,$H1196-SUM($I1196:X1196)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>Z$5,$H1196/$G1196,$H1196-SUM($I1196:Y1196)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AA$5,$H1196/$G1196,$H1196-SUM($I1196:Z1196)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AB$5,$H1196/$G1196,$H1196-SUM($I1196:AA1196)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AC$5,$H1196/$G1196,$H1196-SUM($I1196:AB1196)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AD$5,$H1196/$G1196,$H1196-SUM($I1196:AC1196)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AE$5,$H1196/$G1196,$H1196-SUM($I1196:AD1196)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AF$5,$H1196/$G1196,$H1196-SUM($I1196:AE1196)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AG$5,$H1196/$G1196,$H1196-SUM($I1196:AF1196)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AH$5,$H1196/$G1196,$H1196-SUM($I1196:AG1196)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AI$5,$H1196/$G1196,$H1196-SUM($I1196:AH1196)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AJ$5,$H1196/$G1196,$H1196-SUM($I1196:AI1196)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AK$5,$H1196/$G1196,$H1196-SUM($I1196:AJ1196)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AL$5,$H1196/$G1196,$H1196-SUM($I1196:AK1196)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AM$5,$H1196/$G1196,$H1196-SUM($I1196:AL1196)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AN$5,$H1196/$G1196,$H1196-SUM($I1196:AM1196)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AO$5,$H1196/$G1196,$H1196-SUM($I1196:AN1196)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AP$5,$H1196/$G1196,$H1196-SUM($I1196:AO1196)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AQ$5,$H1196/$G1196,$H1196-SUM($I1196:AP1196)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AR$5,$H1196/$G1196,$H1196-SUM($I1196:AQ1196)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AS$5,$H1196/$G1196,$H1196-SUM($I1196:AR1196)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AT$5,$H1196/$G1196,$H1196-SUM($I1196:AS1196)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AU$5,$H1196/$G1196,$H1196-SUM($I1196:AT1196)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AV$5,$H1196/$G1196,$H1196-SUM($I1196:AU1196)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AW$5,$H1196/$G1196,$H1196-SUM($I1196:AV1196)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AX$5,$H1196/$G1196,$H1196-SUM($I1196:AW1196)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AY$5,$H1196/$G1196,$H1196-SUM($I1196:AX1196)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>AZ$5,$H1196/$G1196,$H1196-SUM($I1196:AY1196)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BA$5,$H1196/$G1196,$H1196-SUM($I1196:AZ1196)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BB$5,$H1196/$G1196,$H1196-SUM($I1196:BA1196)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BC$5,$H1196/$G1196,$H1196-SUM($I1196:BB1196)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BD$5,$H1196/$G1196,$H1196-SUM($I1196:BC1196)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BE$5,$H1196/$G1196,$H1196-SUM($I1196:BD1196)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BF$5,$H1196/$G1196,$H1196-SUM($I1196:BE1196)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BG$5,$H1196/$G1196,$H1196-SUM($I1196:BF1196)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BH$5,$H1196/$G1196,$H1196-SUM($I1196:BG1196)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BI$5,$H1196/$G1196,$H1196-SUM($I1196:BH1196)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BJ$5,$H1196/$G1196,$H1196-SUM($I1196:BI1196)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BK$5,$H1196/$G1196,$H1196-SUM($I1196:BJ1196)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BL$5,$H1196/$G1196,$H1196-SUM($I1196:BK1196)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BM$5,$H1196/$G1196,$H1196-SUM($I1196:BL1196)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BN$5,$H1196/$G1196,$H1196-SUM($I1196:BM1196)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BO$5,$H1196/$G1196,$H1196-SUM($I1196:BN1196)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BP$5,$H1196/$G1196,$H1196-SUM($I1196:BO1196)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BQ$5,$H1196/$G1196,$H1196-SUM($I1196:BP1196)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BR$5,$H1196/$G1196,$H1196-SUM($I1196:BQ1196)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BS$5,$H1196/$G1196,$H1196-SUM($I1196:BR1196)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BT$5,$H1196/$G1196,$H1196-SUM($I1196:BS1196)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BU$5,$H1196/$G1196,$H1196-SUM($I1196:BT1196)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BV$5,$H1196/$G1196,$H1196-SUM($I1196:BU1196)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BW$5,$H1196/$G1196,$H1196-SUM($I1196:BV1196)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BX$5,$H1196/$G1196,$H1196-SUM($I1196:BW1196)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BY$5,$H1196/$G1196,$H1196-SUM($I1196:BX1196)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>BZ$5,$H1196/$G1196,$H1196-SUM($I1196:BY1196)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>CA$5,$H1196/$G1196,$H1196-SUM($I1196:BZ1196)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>CB$5,$H1196/$G1196,$H1196-SUM($I1196:CA1196)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1196,$G1196=\"n/a\"),0,IF(SUM($D1196,$G1196+0.5)>CC$5,$H1196/$G1196,$H1196-SUM($I1196:CB1196)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>J$5,$H1197/$G1197,$H1197-SUM($I1197:I1197)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>K$5,$H1197/$G1197,$H1197-SUM($I1197:J1197)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>L$5,$H1197/$G1197,$H1197-SUM($I1197:K1197)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>M$5,$H1197/$G1197,$H1197-SUM($I1197:L1197)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>N$5,$H1197/$G1197,$H1197-SUM($I1197:M1197)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>O$5,$H1197/$G1197,$H1197-SUM($I1197:N1197)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>P$5,$H1197/$G1197,$H1197-SUM($I1197:O1197)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>Q$5,$H1197/$G1197,$H1197-SUM($I1197:P1197)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>R$5,$H1197/$G1197,$H1197-SUM($I1197:Q1197)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>S$5,$H1197/$G1197,$H1197-SUM($I1197:R1197)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>T$5,$H1197/$G1197,$H1197-SUM($I1197:S1197)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>U$5,$H1197/$G1197,$H1197-SUM($I1197:T1197)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>V$5,$H1197/$G1197,$H1197-SUM($I1197:U1197)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>W$5,$H1197/$G1197,$H1197-SUM($I1197:V1197)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>X$5,$H1197/$G1197,$H1197-SUM($I1197:W1197)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>Y$5,$H1197/$G1197,$H1197-SUM($I1197:X1197)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>Z$5,$H1197/$G1197,$H1197-SUM($I1197:Y1197)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AA$5,$H1197/$G1197,$H1197-SUM($I1197:Z1197)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AB$5,$H1197/$G1197,$H1197-SUM($I1197:AA1197)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AC$5,$H1197/$G1197,$H1197-SUM($I1197:AB1197)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AD$5,$H1197/$G1197,$H1197-SUM($I1197:AC1197)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AE$5,$H1197/$G1197,$H1197-SUM($I1197:AD1197)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AF$5,$H1197/$G1197,$H1197-SUM($I1197:AE1197)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AG$5,$H1197/$G1197,$H1197-SUM($I1197:AF1197)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AH$5,$H1197/$G1197,$H1197-SUM($I1197:AG1197)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AI$5,$H1197/$G1197,$H1197-SUM($I1197:AH1197)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AJ$5,$H1197/$G1197,$H1197-SUM($I1197:AI1197)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AK$5,$H1197/$G1197,$H1197-SUM($I1197:AJ1197)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AL$5,$H1197/$G1197,$H1197-SUM($I1197:AK1197)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AM$5,$H1197/$G1197,$H1197-SUM($I1197:AL1197)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AN$5,$H1197/$G1197,$H1197-SUM($I1197:AM1197)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AO$5,$H1197/$G1197,$H1197-SUM($I1197:AN1197)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AP$5,$H1197/$G1197,$H1197-SUM($I1197:AO1197)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AQ$5,$H1197/$G1197,$H1197-SUM($I1197:AP1197)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AR$5,$H1197/$G1197,$H1197-SUM($I1197:AQ1197)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AS$5,$H1197/$G1197,$H1197-SUM($I1197:AR1197)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AT$5,$H1197/$G1197,$H1197-SUM($I1197:AS1197)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AU$5,$H1197/$G1197,$H1197-SUM($I1197:AT1197)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AV$5,$H1197/$G1197,$H1197-SUM($I1197:AU1197)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AW$5,$H1197/$G1197,$H1197-SUM($I1197:AV1197)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AX$5,$H1197/$G1197,$H1197-SUM($I1197:AW1197)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AY$5,$H1197/$G1197,$H1197-SUM($I1197:AX1197)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>AZ$5,$H1197/$G1197,$H1197-SUM($I1197:AY1197)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BA$5,$H1197/$G1197,$H1197-SUM($I1197:AZ1197)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BB$5,$H1197/$G1197,$H1197-SUM($I1197:BA1197)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BC$5,$H1197/$G1197,$H1197-SUM($I1197:BB1197)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BD$5,$H1197/$G1197,$H1197-SUM($I1197:BC1197)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BE$5,$H1197/$G1197,$H1197-SUM($I1197:BD1197)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BF$5,$H1197/$G1197,$H1197-SUM($I1197:BE1197)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BG$5,$H1197/$G1197,$H1197-SUM($I1197:BF1197)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BH$5,$H1197/$G1197,$H1197-SUM($I1197:BG1197)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BI$5,$H1197/$G1197,$H1197-SUM($I1197:BH1197)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BJ$5,$H1197/$G1197,$H1197-SUM($I1197:BI1197)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BK$5,$H1197/$G1197,$H1197-SUM($I1197:BJ1197)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BL$5,$H1197/$G1197,$H1197-SUM($I1197:BK1197)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BM$5,$H1197/$G1197,$H1197-SUM($I1197:BL1197)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BN$5,$H1197/$G1197,$H1197-SUM($I1197:BM1197)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BO$5,$H1197/$G1197,$H1197-SUM($I1197:BN1197)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BP$5,$H1197/$G1197,$H1197-SUM($I1197:BO1197)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BQ$5,$H1197/$G1197,$H1197-SUM($I1197:BP1197)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BR$5,$H1197/$G1197,$H1197-SUM($I1197:BQ1197)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BS$5,$H1197/$G1197,$H1197-SUM($I1197:BR1197)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BT$5,$H1197/$G1197,$H1197-SUM($I1197:BS1197)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BU$5,$H1197/$G1197,$H1197-SUM($I1197:BT1197)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BV$5,$H1197/$G1197,$H1197-SUM($I1197:BU1197)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BW$5,$H1197/$G1197,$H1197-SUM($I1197:BV1197)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BX$5,$H1197/$G1197,$H1197-SUM($I1197:BW1197)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BY$5,$H1197/$G1197,$H1197-SUM($I1197:BX1197)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>BZ$5,$H1197/$G1197,$H1197-SUM($I1197:BY1197)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>CA$5,$H1197/$G1197,$H1197-SUM($I1197:BZ1197)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>CB$5,$H1197/$G1197,$H1197-SUM($I1197:CA1197)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1197,$G1197=\"n/a\"),0,IF(SUM($D1197,$G1197+0.5)>CC$5,$H1197/$G1197,$H1197-SUM($I1197:CB1197)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>J$5,$H1198/$G1198,$H1198-SUM($I1198:I1198)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>K$5,$H1198/$G1198,$H1198-SUM($I1198:J1198)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>L$5,$H1198/$G1198,$H1198-SUM($I1198:K1198)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>M$5,$H1198/$G1198,$H1198-SUM($I1198:L1198)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>N$5,$H1198/$G1198,$H1198-SUM($I1198:M1198)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>O$5,$H1198/$G1198,$H1198-SUM($I1198:N1198)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>P$5,$H1198/$G1198,$H1198-SUM($I1198:O1198)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>Q$5,$H1198/$G1198,$H1198-SUM($I1198:P1198)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>R$5,$H1198/$G1198,$H1198-SUM($I1198:Q1198)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>S$5,$H1198/$G1198,$H1198-SUM($I1198:R1198)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>T$5,$H1198/$G1198,$H1198-SUM($I1198:S1198)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>U$5,$H1198/$G1198,$H1198-SUM($I1198:T1198)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>V$5,$H1198/$G1198,$H1198-SUM($I1198:U1198)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>W$5,$H1198/$G1198,$H1198-SUM($I1198:V1198)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>X$5,$H1198/$G1198,$H1198-SUM($I1198:W1198)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>Y$5,$H1198/$G1198,$H1198-SUM($I1198:X1198)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>Z$5,$H1198/$G1198,$H1198-SUM($I1198:Y1198)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AA$5,$H1198/$G1198,$H1198-SUM($I1198:Z1198)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AB$5,$H1198/$G1198,$H1198-SUM($I1198:AA1198)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AC$5,$H1198/$G1198,$H1198-SUM($I1198:AB1198)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AD$5,$H1198/$G1198,$H1198-SUM($I1198:AC1198)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AE$5,$H1198/$G1198,$H1198-SUM($I1198:AD1198)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AF$5,$H1198/$G1198,$H1198-SUM($I1198:AE1198)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AG$5,$H1198/$G1198,$H1198-SUM($I1198:AF1198)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AH$5,$H1198/$G1198,$H1198-SUM($I1198:AG1198)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AI$5,$H1198/$G1198,$H1198-SUM($I1198:AH1198)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AJ$5,$H1198/$G1198,$H1198-SUM($I1198:AI1198)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AK$5,$H1198/$G1198,$H1198-SUM($I1198:AJ1198)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AL$5,$H1198/$G1198,$H1198-SUM($I1198:AK1198)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AM$5,$H1198/$G1198,$H1198-SUM($I1198:AL1198)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AN$5,$H1198/$G1198,$H1198-SUM($I1198:AM1198)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AO$5,$H1198/$G1198,$H1198-SUM($I1198:AN1198)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AP$5,$H1198/$G1198,$H1198-SUM($I1198:AO1198)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AQ$5,$H1198/$G1198,$H1198-SUM($I1198:AP1198)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AR$5,$H1198/$G1198,$H1198-SUM($I1198:AQ1198)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AS$5,$H1198/$G1198,$H1198-SUM($I1198:AR1198)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AT$5,$H1198/$G1198,$H1198-SUM($I1198:AS1198)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AU$5,$H1198/$G1198,$H1198-SUM($I1198:AT1198)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AV$5,$H1198/$G1198,$H1198-SUM($I1198:AU1198)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AW$5,$H1198/$G1198,$H1198-SUM($I1198:AV1198)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AX$5,$H1198/$G1198,$H1198-SUM($I1198:AW1198)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AY$5,$H1198/$G1198,$H1198-SUM($I1198:AX1198)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>AZ$5,$H1198/$G1198,$H1198-SUM($I1198:AY1198)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BA$5,$H1198/$G1198,$H1198-SUM($I1198:AZ1198)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BB$5,$H1198/$G1198,$H1198-SUM($I1198:BA1198)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BC$5,$H1198/$G1198,$H1198-SUM($I1198:BB1198)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BD$5,$H1198/$G1198,$H1198-SUM($I1198:BC1198)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BE$5,$H1198/$G1198,$H1198-SUM($I1198:BD1198)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BF$5,$H1198/$G1198,$H1198-SUM($I1198:BE1198)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BG$5,$H1198/$G1198,$H1198-SUM($I1198:BF1198)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BH$5,$H1198/$G1198,$H1198-SUM($I1198:BG1198)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BI$5,$H1198/$G1198,$H1198-SUM($I1198:BH1198)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BJ$5,$H1198/$G1198,$H1198-SUM($I1198:BI1198)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BK$5,$H1198/$G1198,$H1198-SUM($I1198:BJ1198)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BL$5,$H1198/$G1198,$H1198-SUM($I1198:BK1198)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BM$5,$H1198/$G1198,$H1198-SUM($I1198:BL1198)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BN$5,$H1198/$G1198,$H1198-SUM($I1198:BM1198)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BO$5,$H1198/$G1198,$H1198-SUM($I1198:BN1198)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BP$5,$H1198/$G1198,$H1198-SUM($I1198:BO1198)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BQ$5,$H1198/$G1198,$H1198-SUM($I1198:BP1198)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BR$5,$H1198/$G1198,$H1198-SUM($I1198:BQ1198)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BS$5,$H1198/$G1198,$H1198-SUM($I1198:BR1198)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BT$5,$H1198/$G1198,$H1198-SUM($I1198:BS1198)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BU$5,$H1198/$G1198,$H1198-SUM($I1198:BT1198)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BV$5,$H1198/$G1198,$H1198-SUM($I1198:BU1198)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BW$5,$H1198/$G1198,$H1198-SUM($I1198:BV1198)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BX$5,$H1198/$G1198,$H1198-SUM($I1198:BW1198)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BY$5,$H1198/$G1198,$H1198-SUM($I1198:BX1198)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>BZ$5,$H1198/$G1198,$H1198-SUM($I1198:BY1198)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>CA$5,$H1198/$G1198,$H1198-SUM($I1198:BZ1198)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>CB$5,$H1198/$G1198,$H1198-SUM($I1198:CA1198)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1198,$G1198=\"n/a\"),0,IF(SUM($D1198,$G1198+0.5)>CC$5,$H1198/$G1198,$H1198-SUM($I1198:CB1198)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>J$5,$H1199/$G1199,$H1199-SUM($I1199:I1199)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>K$5,$H1199/$G1199,$H1199-SUM($I1199:J1199)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>L$5,$H1199/$G1199,$H1199-SUM($I1199:K1199)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>M$5,$H1199/$G1199,$H1199-SUM($I1199:L1199)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>N$5,$H1199/$G1199,$H1199-SUM($I1199:M1199)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>O$5,$H1199/$G1199,$H1199-SUM($I1199:N1199)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>P$5,$H1199/$G1199,$H1199-SUM($I1199:O1199)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>Q$5,$H1199/$G1199,$H1199-SUM($I1199:P1199)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>R$5,$H1199/$G1199,$H1199-SUM($I1199:Q1199)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>S$5,$H1199/$G1199,$H1199-SUM($I1199:R1199)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>T$5,$H1199/$G1199,$H1199-SUM($I1199:S1199)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>U$5,$H1199/$G1199,$H1199-SUM($I1199:T1199)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>V$5,$H1199/$G1199,$H1199-SUM($I1199:U1199)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>W$5,$H1199/$G1199,$H1199-SUM($I1199:V1199)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>X$5,$H1199/$G1199,$H1199-SUM($I1199:W1199)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>Y$5,$H1199/$G1199,$H1199-SUM($I1199:X1199)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>Z$5,$H1199/$G1199,$H1199-SUM($I1199:Y1199)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AA$5,$H1199/$G1199,$H1199-SUM($I1199:Z1199)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AB$5,$H1199/$G1199,$H1199-SUM($I1199:AA1199)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AC$5,$H1199/$G1199,$H1199-SUM($I1199:AB1199)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AD$5,$H1199/$G1199,$H1199-SUM($I1199:AC1199)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AE$5,$H1199/$G1199,$H1199-SUM($I1199:AD1199)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AF$5,$H1199/$G1199,$H1199-SUM($I1199:AE1199)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AG$5,$H1199/$G1199,$H1199-SUM($I1199:AF1199)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AH$5,$H1199/$G1199,$H1199-SUM($I1199:AG1199)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AI$5,$H1199/$G1199,$H1199-SUM($I1199:AH1199)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AJ$5,$H1199/$G1199,$H1199-SUM($I1199:AI1199)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AK$5,$H1199/$G1199,$H1199-SUM($I1199:AJ1199)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AL$5,$H1199/$G1199,$H1199-SUM($I1199:AK1199)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AM$5,$H1199/$G1199,$H1199-SUM($I1199:AL1199)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AN$5,$H1199/$G1199,$H1199-SUM($I1199:AM1199)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AO$5,$H1199/$G1199,$H1199-SUM($I1199:AN1199)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AP$5,$H1199/$G1199,$H1199-SUM($I1199:AO1199)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AQ$5,$H1199/$G1199,$H1199-SUM($I1199:AP1199)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AR$5,$H1199/$G1199,$H1199-SUM($I1199:AQ1199)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AS$5,$H1199/$G1199,$H1199-SUM($I1199:AR1199)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AT$5,$H1199/$G1199,$H1199-SUM($I1199:AS1199)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AU$5,$H1199/$G1199,$H1199-SUM($I1199:AT1199)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AV$5,$H1199/$G1199,$H1199-SUM($I1199:AU1199)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AW$5,$H1199/$G1199,$H1199-SUM($I1199:AV1199)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AX$5,$H1199/$G1199,$H1199-SUM($I1199:AW1199)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AY$5,$H1199/$G1199,$H1199-SUM($I1199:AX1199)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>AZ$5,$H1199/$G1199,$H1199-SUM($I1199:AY1199)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BA$5,$H1199/$G1199,$H1199-SUM($I1199:AZ1199)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BB$5,$H1199/$G1199,$H1199-SUM($I1199:BA1199)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BC$5,$H1199/$G1199,$H1199-SUM($I1199:BB1199)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BD$5,$H1199/$G1199,$H1199-SUM($I1199:BC1199)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BE$5,$H1199/$G1199,$H1199-SUM($I1199:BD1199)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BF$5,$H1199/$G1199,$H1199-SUM($I1199:BE1199)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BG$5,$H1199/$G1199,$H1199-SUM($I1199:BF1199)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BH$5,$H1199/$G1199,$H1199-SUM($I1199:BG1199)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BI$5,$H1199/$G1199,$H1199-SUM($I1199:BH1199)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BJ$5,$H1199/$G1199,$H1199-SUM($I1199:BI1199)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BK$5,$H1199/$G1199,$H1199-SUM($I1199:BJ1199)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BL$5,$H1199/$G1199,$H1199-SUM($I1199:BK1199)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BM$5,$H1199/$G1199,$H1199-SUM($I1199:BL1199)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BN$5,$H1199/$G1199,$H1199-SUM($I1199:BM1199)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BO$5,$H1199/$G1199,$H1199-SUM($I1199:BN1199)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BP$5,$H1199/$G1199,$H1199-SUM($I1199:BO1199)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BQ$5,$H1199/$G1199,$H1199-SUM($I1199:BP1199)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BR$5,$H1199/$G1199,$H1199-SUM($I1199:BQ1199)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BS$5,$H1199/$G1199,$H1199-SUM($I1199:BR1199)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BT$5,$H1199/$G1199,$H1199-SUM($I1199:BS1199)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BU$5,$H1199/$G1199,$H1199-SUM($I1199:BT1199)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BV$5,$H1199/$G1199,$H1199-SUM($I1199:BU1199)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BW$5,$H1199/$G1199,$H1199-SUM($I1199:BV1199)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BX$5,$H1199/$G1199,$H1199-SUM($I1199:BW1199)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BY$5,$H1199/$G1199,$H1199-SUM($I1199:BX1199)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>BZ$5,$H1199/$G1199,$H1199-SUM($I1199:BY1199)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>CA$5,$H1199/$G1199,$H1199-SUM($I1199:BZ1199)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>CB$5,$H1199/$G1199,$H1199-SUM($I1199:CA1199)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1199,$G1199=\"n/a\"),0,IF(SUM($D1199,$G1199+0.5)>CC$5,$H1199/$G1199,$H1199-SUM($I1199:CB1199)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>J$5,$H1200/$G1200,$H1200-SUM($I1200:I1200)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>K$5,$H1200/$G1200,$H1200-SUM($I1200:J1200)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>L$5,$H1200/$G1200,$H1200-SUM($I1200:K1200)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>M$5,$H1200/$G1200,$H1200-SUM($I1200:L1200)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>N$5,$H1200/$G1200,$H1200-SUM($I1200:M1200)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>O$5,$H1200/$G1200,$H1200-SUM($I1200:N1200)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>P$5,$H1200/$G1200,$H1200-SUM($I1200:O1200)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>Q$5,$H1200/$G1200,$H1200-SUM($I1200:P1200)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>R$5,$H1200/$G1200,$H1200-SUM($I1200:Q1200)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>S$5,$H1200/$G1200,$H1200-SUM($I1200:R1200)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>T$5,$H1200/$G1200,$H1200-SUM($I1200:S1200)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>U$5,$H1200/$G1200,$H1200-SUM($I1200:T1200)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>V$5,$H1200/$G1200,$H1200-SUM($I1200:U1200)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>W$5,$H1200/$G1200,$H1200-SUM($I1200:V1200)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>X$5,$H1200/$G1200,$H1200-SUM($I1200:W1200)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>Y$5,$H1200/$G1200,$H1200-SUM($I1200:X1200)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>Z$5,$H1200/$G1200,$H1200-SUM($I1200:Y1200)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AA$5,$H1200/$G1200,$H1200-SUM($I1200:Z1200)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AB$5,$H1200/$G1200,$H1200-SUM($I1200:AA1200)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AC$5,$H1200/$G1200,$H1200-SUM($I1200:AB1200)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AD$5,$H1200/$G1200,$H1200-SUM($I1200:AC1200)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AE$5,$H1200/$G1200,$H1200-SUM($I1200:AD1200)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AF$5,$H1200/$G1200,$H1200-SUM($I1200:AE1200)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AG$5,$H1200/$G1200,$H1200-SUM($I1200:AF1200)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AH$5,$H1200/$G1200,$H1200-SUM($I1200:AG1200)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AI$5,$H1200/$G1200,$H1200-SUM($I1200:AH1200)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AJ$5,$H1200/$G1200,$H1200-SUM($I1200:AI1200)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AK$5,$H1200/$G1200,$H1200-SUM($I1200:AJ1200)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AL$5,$H1200/$G1200,$H1200-SUM($I1200:AK1200)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AM$5,$H1200/$G1200,$H1200-SUM($I1200:AL1200)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AN$5,$H1200/$G1200,$H1200-SUM($I1200:AM1200)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AO$5,$H1200/$G1200,$H1200-SUM($I1200:AN1200)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AP$5,$H1200/$G1200,$H1200-SUM($I1200:AO1200)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AQ$5,$H1200/$G1200,$H1200-SUM($I1200:AP1200)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AR$5,$H1200/$G1200,$H1200-SUM($I1200:AQ1200)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AS$5,$H1200/$G1200,$H1200-SUM($I1200:AR1200)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AT$5,$H1200/$G1200,$H1200-SUM($I1200:AS1200)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AU$5,$H1200/$G1200,$H1200-SUM($I1200:AT1200)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AV$5,$H1200/$G1200,$H1200-SUM($I1200:AU1200)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AW$5,$H1200/$G1200,$H1200-SUM($I1200:AV1200)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AX$5,$H1200/$G1200,$H1200-SUM($I1200:AW1200)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AY$5,$H1200/$G1200,$H1200-SUM($I1200:AX1200)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>AZ$5,$H1200/$G1200,$H1200-SUM($I1200:AY1200)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BA$5,$H1200/$G1200,$H1200-SUM($I1200:AZ1200)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BB$5,$H1200/$G1200,$H1200-SUM($I1200:BA1200)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BC$5,$H1200/$G1200,$H1200-SUM($I1200:BB1200)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BD$5,$H1200/$G1200,$H1200-SUM($I1200:BC1200)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BE$5,$H1200/$G1200,$H1200-SUM($I1200:BD1200)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BF$5,$H1200/$G1200,$H1200-SUM($I1200:BE1200)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BG$5,$H1200/$G1200,$H1200-SUM($I1200:BF1200)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BH$5,$H1200/$G1200,$H1200-SUM($I1200:BG1200)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BI$5,$H1200/$G1200,$H1200-SUM($I1200:BH1200)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BJ$5,$H1200/$G1200,$H1200-SUM($I1200:BI1200)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BK$5,$H1200/$G1200,$H1200-SUM($I1200:BJ1200)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BL$5,$H1200/$G1200,$H1200-SUM($I1200:BK1200)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BM$5,$H1200/$G1200,$H1200-SUM($I1200:BL1200)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BN$5,$H1200/$G1200,$H1200-SUM($I1200:BM1200)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BO$5,$H1200/$G1200,$H1200-SUM($I1200:BN1200)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BP$5,$H1200/$G1200,$H1200-SUM($I1200:BO1200)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BQ$5,$H1200/$G1200,$H1200-SUM($I1200:BP1200)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BR$5,$H1200/$G1200,$H1200-SUM($I1200:BQ1200)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BS$5,$H1200/$G1200,$H1200-SUM($I1200:BR1200)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BT$5,$H1200/$G1200,$H1200-SUM($I1200:BS1200)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BU$5,$H1200/$G1200,$H1200-SUM($I1200:BT1200)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BV$5,$H1200/$G1200,$H1200-SUM($I1200:BU1200)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BW$5,$H1200/$G1200,$H1200-SUM($I1200:BV1200)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BX$5,$H1200/$G1200,$H1200-SUM($I1200:BW1200)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BY$5,$H1200/$G1200,$H1200-SUM($I1200:BX1200)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>BZ$5,$H1200/$G1200,$H1200-SUM($I1200:BY1200)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>CA$5,$H1200/$G1200,$H1200-SUM($I1200:BZ1200)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>CB$5,$H1200/$G1200,$H1200-SUM($I1200:CA1200)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1200,$G1200=\"n/a\"),0,IF(SUM($D1200,$G1200+0.5)>CC$5,$H1200/$G1200,$H1200-SUM($I1200:CB1200)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>J$5,$H1201/$G1201,$H1201-SUM($I1201:I1201)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>K$5,$H1201/$G1201,$H1201-SUM($I1201:J1201)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>L$5,$H1201/$G1201,$H1201-SUM($I1201:K1201)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>M$5,$H1201/$G1201,$H1201-SUM($I1201:L1201)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>N$5,$H1201/$G1201,$H1201-SUM($I1201:M1201)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>O$5,$H1201/$G1201,$H1201-SUM($I1201:N1201)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>P$5,$H1201/$G1201,$H1201-SUM($I1201:O1201)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>Q$5,$H1201/$G1201,$H1201-SUM($I1201:P1201)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>R$5,$H1201/$G1201,$H1201-SUM($I1201:Q1201)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>S$5,$H1201/$G1201,$H1201-SUM($I1201:R1201)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>T$5,$H1201/$G1201,$H1201-SUM($I1201:S1201)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>U$5,$H1201/$G1201,$H1201-SUM($I1201:T1201)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>V$5,$H1201/$G1201,$H1201-SUM($I1201:U1201)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>W$5,$H1201/$G1201,$H1201-SUM($I1201:V1201)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>X$5,$H1201/$G1201,$H1201-SUM($I1201:W1201)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>Y$5,$H1201/$G1201,$H1201-SUM($I1201:X1201)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>Z$5,$H1201/$G1201,$H1201-SUM($I1201:Y1201)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AA$5,$H1201/$G1201,$H1201-SUM($I1201:Z1201)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AB$5,$H1201/$G1201,$H1201-SUM($I1201:AA1201)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AC$5,$H1201/$G1201,$H1201-SUM($I1201:AB1201)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AD$5,$H1201/$G1201,$H1201-SUM($I1201:AC1201)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AE$5,$H1201/$G1201,$H1201-SUM($I1201:AD1201)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AF$5,$H1201/$G1201,$H1201-SUM($I1201:AE1201)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AG$5,$H1201/$G1201,$H1201-SUM($I1201:AF1201)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AH$5,$H1201/$G1201,$H1201-SUM($I1201:AG1201)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AI$5,$H1201/$G1201,$H1201-SUM($I1201:AH1201)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AJ$5,$H1201/$G1201,$H1201-SUM($I1201:AI1201)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AK$5,$H1201/$G1201,$H1201-SUM($I1201:AJ1201)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AL$5,$H1201/$G1201,$H1201-SUM($I1201:AK1201)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AM$5,$H1201/$G1201,$H1201-SUM($I1201:AL1201)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AN$5,$H1201/$G1201,$H1201-SUM($I1201:AM1201)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AO$5,$H1201/$G1201,$H1201-SUM($I1201:AN1201)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AP$5,$H1201/$G1201,$H1201-SUM($I1201:AO1201)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AQ$5,$H1201/$G1201,$H1201-SUM($I1201:AP1201)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AR$5,$H1201/$G1201,$H1201-SUM($I1201:AQ1201)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AS$5,$H1201/$G1201,$H1201-SUM($I1201:AR1201)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AT$5,$H1201/$G1201,$H1201-SUM($I1201:AS1201)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AU$5,$H1201/$G1201,$H1201-SUM($I1201:AT1201)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AV$5,$H1201/$G1201,$H1201-SUM($I1201:AU1201)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AW$5,$H1201/$G1201,$H1201-SUM($I1201:AV1201)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AX$5,$H1201/$G1201,$H1201-SUM($I1201:AW1201)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AY$5,$H1201/$G1201,$H1201-SUM($I1201:AX1201)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>AZ$5,$H1201/$G1201,$H1201-SUM($I1201:AY1201)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BA$5,$H1201/$G1201,$H1201-SUM($I1201:AZ1201)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BB$5,$H1201/$G1201,$H1201-SUM($I1201:BA1201)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BC$5,$H1201/$G1201,$H1201-SUM($I1201:BB1201)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BD$5,$H1201/$G1201,$H1201-SUM($I1201:BC1201)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BE$5,$H1201/$G1201,$H1201-SUM($I1201:BD1201)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BF$5,$H1201/$G1201,$H1201-SUM($I1201:BE1201)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BG$5,$H1201/$G1201,$H1201-SUM($I1201:BF1201)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BH$5,$H1201/$G1201,$H1201-SUM($I1201:BG1201)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BI$5,$H1201/$G1201,$H1201-SUM($I1201:BH1201)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BJ$5,$H1201/$G1201,$H1201-SUM($I1201:BI1201)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BK$5,$H1201/$G1201,$H1201-SUM($I1201:BJ1201)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BL$5,$H1201/$G1201,$H1201-SUM($I1201:BK1201)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BM$5,$H1201/$G1201,$H1201-SUM($I1201:BL1201)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BN$5,$H1201/$G1201,$H1201-SUM($I1201:BM1201)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BO$5,$H1201/$G1201,$H1201-SUM($I1201:BN1201)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BP$5,$H1201/$G1201,$H1201-SUM($I1201:BO1201)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BQ$5,$H1201/$G1201,$H1201-SUM($I1201:BP1201)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BR$5,$H1201/$G1201,$H1201-SUM($I1201:BQ1201)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BS$5,$H1201/$G1201,$H1201-SUM($I1201:BR1201)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BT$5,$H1201/$G1201,$H1201-SUM($I1201:BS1201)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BU$5,$H1201/$G1201,$H1201-SUM($I1201:BT1201)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BV$5,$H1201/$G1201,$H1201-SUM($I1201:BU1201)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BW$5,$H1201/$G1201,$H1201-SUM($I1201:BV1201)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BX$5,$H1201/$G1201,$H1201-SUM($I1201:BW1201)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BY$5,$H1201/$G1201,$H1201-SUM($I1201:BX1201)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>BZ$5,$H1201/$G1201,$H1201-SUM($I1201:BY1201)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>CA$5,$H1201/$G1201,$H1201-SUM($I1201:BZ1201)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>CB$5,$H1201/$G1201,$H1201-SUM($I1201:CA1201)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1201,$G1201=\"n/a\"),0,IF(SUM($D1201,$G1201+0.5)>CC$5,$H1201/$G1201,$H1201-SUM($I1201:CB1201)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>J$5,$H1202/$G1202,$H1202-SUM($I1202:I1202)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>K$5,$H1202/$G1202,$H1202-SUM($I1202:J1202)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>L$5,$H1202/$G1202,$H1202-SUM($I1202:K1202)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>M$5,$H1202/$G1202,$H1202-SUM($I1202:L1202)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>N$5,$H1202/$G1202,$H1202-SUM($I1202:M1202)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>O$5,$H1202/$G1202,$H1202-SUM($I1202:N1202)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>P$5,$H1202/$G1202,$H1202-SUM($I1202:O1202)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>Q$5,$H1202/$G1202,$H1202-SUM($I1202:P1202)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>R$5,$H1202/$G1202,$H1202-SUM($I1202:Q1202)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>S$5,$H1202/$G1202,$H1202-SUM($I1202:R1202)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>T$5,$H1202/$G1202,$H1202-SUM($I1202:S1202)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>U$5,$H1202/$G1202,$H1202-SUM($I1202:T1202)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>V$5,$H1202/$G1202,$H1202-SUM($I1202:U1202)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>W$5,$H1202/$G1202,$H1202-SUM($I1202:V1202)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>X$5,$H1202/$G1202,$H1202-SUM($I1202:W1202)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>Y$5,$H1202/$G1202,$H1202-SUM($I1202:X1202)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>Z$5,$H1202/$G1202,$H1202-SUM($I1202:Y1202)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AA$5,$H1202/$G1202,$H1202-SUM($I1202:Z1202)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AB$5,$H1202/$G1202,$H1202-SUM($I1202:AA1202)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AC$5,$H1202/$G1202,$H1202-SUM($I1202:AB1202)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AD$5,$H1202/$G1202,$H1202-SUM($I1202:AC1202)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AE$5,$H1202/$G1202,$H1202-SUM($I1202:AD1202)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AF$5,$H1202/$G1202,$H1202-SUM($I1202:AE1202)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AG$5,$H1202/$G1202,$H1202-SUM($I1202:AF1202)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AH$5,$H1202/$G1202,$H1202-SUM($I1202:AG1202)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AI$5,$H1202/$G1202,$H1202-SUM($I1202:AH1202)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AJ$5,$H1202/$G1202,$H1202-SUM($I1202:AI1202)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AK$5,$H1202/$G1202,$H1202-SUM($I1202:AJ1202)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AL$5,$H1202/$G1202,$H1202-SUM($I1202:AK1202)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AM$5,$H1202/$G1202,$H1202-SUM($I1202:AL1202)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AN$5,$H1202/$G1202,$H1202-SUM($I1202:AM1202)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AO$5,$H1202/$G1202,$H1202-SUM($I1202:AN1202)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AP$5,$H1202/$G1202,$H1202-SUM($I1202:AO1202)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AQ$5,$H1202/$G1202,$H1202-SUM($I1202:AP1202)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AR$5,$H1202/$G1202,$H1202-SUM($I1202:AQ1202)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AS$5,$H1202/$G1202,$H1202-SUM($I1202:AR1202)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AT$5,$H1202/$G1202,$H1202-SUM($I1202:AS1202)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AU$5,$H1202/$G1202,$H1202-SUM($I1202:AT1202)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AV$5,$H1202/$G1202,$H1202-SUM($I1202:AU1202)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AW$5,$H1202/$G1202,$H1202-SUM($I1202:AV1202)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AX$5,$H1202/$G1202,$H1202-SUM($I1202:AW1202)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AY$5,$H1202/$G1202,$H1202-SUM($I1202:AX1202)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>AZ$5,$H1202/$G1202,$H1202-SUM($I1202:AY1202)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BA$5,$H1202/$G1202,$H1202-SUM($I1202:AZ1202)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BB$5,$H1202/$G1202,$H1202-SUM($I1202:BA1202)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BC$5,$H1202/$G1202,$H1202-SUM($I1202:BB1202)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BD$5,$H1202/$G1202,$H1202-SUM($I1202:BC1202)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BE$5,$H1202/$G1202,$H1202-SUM($I1202:BD1202)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BF$5,$H1202/$G1202,$H1202-SUM($I1202:BE1202)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BG$5,$H1202/$G1202,$H1202-SUM($I1202:BF1202)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BH$5,$H1202/$G1202,$H1202-SUM($I1202:BG1202)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BI$5,$H1202/$G1202,$H1202-SUM($I1202:BH1202)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BJ$5,$H1202/$G1202,$H1202-SUM($I1202:BI1202)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BK$5,$H1202/$G1202,$H1202-SUM($I1202:BJ1202)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BL$5,$H1202/$G1202,$H1202-SUM($I1202:BK1202)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BM$5,$H1202/$G1202,$H1202-SUM($I1202:BL1202)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BN$5,$H1202/$G1202,$H1202-SUM($I1202:BM1202)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BO$5,$H1202/$G1202,$H1202-SUM($I1202:BN1202)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BP$5,$H1202/$G1202,$H1202-SUM($I1202:BO1202)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BQ$5,$H1202/$G1202,$H1202-SUM($I1202:BP1202)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BR$5,$H1202/$G1202,$H1202-SUM($I1202:BQ1202)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BS$5,$H1202/$G1202,$H1202-SUM($I1202:BR1202)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BT$5,$H1202/$G1202,$H1202-SUM($I1202:BS1202)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BU$5,$H1202/$G1202,$H1202-SUM($I1202:BT1202)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BV$5,$H1202/$G1202,$H1202-SUM($I1202:BU1202)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BW$5,$H1202/$G1202,$H1202-SUM($I1202:BV1202)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BX$5,$H1202/$G1202,$H1202-SUM($I1202:BW1202)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BY$5,$H1202/$G1202,$H1202-SUM($I1202:BX1202)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>BZ$5,$H1202/$G1202,$H1202-SUM($I1202:BY1202)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>CA$5,$H1202/$G1202,$H1202-SUM($I1202:BZ1202)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>CB$5,$H1202/$G1202,$H1202-SUM($I1202:CA1202)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1202,$G1202=\"n/a\"),0,IF(SUM($D1202,$G1202+0.5)>CC$5,$H1202/$G1202,$H1202-SUM($I1202:CB1202)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>J$5,$H1203/$G1203,$H1203-SUM($I1203:I1203)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>K$5,$H1203/$G1203,$H1203-SUM($I1203:J1203)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>L$5,$H1203/$G1203,$H1203-SUM($I1203:K1203)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>M$5,$H1203/$G1203,$H1203-SUM($I1203:L1203)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>N$5,$H1203/$G1203,$H1203-SUM($I1203:M1203)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>O$5,$H1203/$G1203,$H1203-SUM($I1203:N1203)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>P$5,$H1203/$G1203,$H1203-SUM($I1203:O1203)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>Q$5,$H1203/$G1203,$H1203-SUM($I1203:P1203)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>R$5,$H1203/$G1203,$H1203-SUM($I1203:Q1203)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>S$5,$H1203/$G1203,$H1203-SUM($I1203:R1203)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>T$5,$H1203/$G1203,$H1203-SUM($I1203:S1203)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>U$5,$H1203/$G1203,$H1203-SUM($I1203:T1203)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>V$5,$H1203/$G1203,$H1203-SUM($I1203:U1203)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>W$5,$H1203/$G1203,$H1203-SUM($I1203:V1203)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>X$5,$H1203/$G1203,$H1203-SUM($I1203:W1203)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>Y$5,$H1203/$G1203,$H1203-SUM($I1203:X1203)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>Z$5,$H1203/$G1203,$H1203-SUM($I1203:Y1203)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AA$5,$H1203/$G1203,$H1203-SUM($I1203:Z1203)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AB$5,$H1203/$G1203,$H1203-SUM($I1203:AA1203)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AC$5,$H1203/$G1203,$H1203-SUM($I1203:AB1203)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AD$5,$H1203/$G1203,$H1203-SUM($I1203:AC1203)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AE$5,$H1203/$G1203,$H1203-SUM($I1203:AD1203)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AF$5,$H1203/$G1203,$H1203-SUM($I1203:AE1203)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AG$5,$H1203/$G1203,$H1203-SUM($I1203:AF1203)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AH$5,$H1203/$G1203,$H1203-SUM($I1203:AG1203)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AI$5,$H1203/$G1203,$H1203-SUM($I1203:AH1203)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AJ$5,$H1203/$G1203,$H1203-SUM($I1203:AI1203)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AK$5,$H1203/$G1203,$H1203-SUM($I1203:AJ1203)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AL$5,$H1203/$G1203,$H1203-SUM($I1203:AK1203)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AM$5,$H1203/$G1203,$H1203-SUM($I1203:AL1203)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AN$5,$H1203/$G1203,$H1203-SUM($I1203:AM1203)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AO$5,$H1203/$G1203,$H1203-SUM($I1203:AN1203)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AP$5,$H1203/$G1203,$H1203-SUM($I1203:AO1203)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AQ$5,$H1203/$G1203,$H1203-SUM($I1203:AP1203)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AR$5,$H1203/$G1203,$H1203-SUM($I1203:AQ1203)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AS$5,$H1203/$G1203,$H1203-SUM($I1203:AR1203)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AT$5,$H1203/$G1203,$H1203-SUM($I1203:AS1203)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AU$5,$H1203/$G1203,$H1203-SUM($I1203:AT1203)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AV$5,$H1203/$G1203,$H1203-SUM($I1203:AU1203)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AW$5,$H1203/$G1203,$H1203-SUM($I1203:AV1203)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AX$5,$H1203/$G1203,$H1203-SUM($I1203:AW1203)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AY$5,$H1203/$G1203,$H1203-SUM($I1203:AX1203)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>AZ$5,$H1203/$G1203,$H1203-SUM($I1203:AY1203)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BA$5,$H1203/$G1203,$H1203-SUM($I1203:AZ1203)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BB$5,$H1203/$G1203,$H1203-SUM($I1203:BA1203)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BC$5,$H1203/$G1203,$H1203-SUM($I1203:BB1203)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BD$5,$H1203/$G1203,$H1203-SUM($I1203:BC1203)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BE$5,$H1203/$G1203,$H1203-SUM($I1203:BD1203)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BF$5,$H1203/$G1203,$H1203-SUM($I1203:BE1203)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BG$5,$H1203/$G1203,$H1203-SUM($I1203:BF1203)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BH$5,$H1203/$G1203,$H1203-SUM($I1203:BG1203)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BI$5,$H1203/$G1203,$H1203-SUM($I1203:BH1203)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BJ$5,$H1203/$G1203,$H1203-SUM($I1203:BI1203)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BK$5,$H1203/$G1203,$H1203-SUM($I1203:BJ1203)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BL$5,$H1203/$G1203,$H1203-SUM($I1203:BK1203)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BM$5,$H1203/$G1203,$H1203-SUM($I1203:BL1203)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BN$5,$H1203/$G1203,$H1203-SUM($I1203:BM1203)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BO$5,$H1203/$G1203,$H1203-SUM($I1203:BN1203)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BP$5,$H1203/$G1203,$H1203-SUM($I1203:BO1203)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BQ$5,$H1203/$G1203,$H1203-SUM($I1203:BP1203)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BR$5,$H1203/$G1203,$H1203-SUM($I1203:BQ1203)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BS$5,$H1203/$G1203,$H1203-SUM($I1203:BR1203)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BT$5,$H1203/$G1203,$H1203-SUM($I1203:BS1203)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BU$5,$H1203/$G1203,$H1203-SUM($I1203:BT1203)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BV$5,$H1203/$G1203,$H1203-SUM($I1203:BU1203)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BW$5,$H1203/$G1203,$H1203-SUM($I1203:BV1203)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BX$5,$H1203/$G1203,$H1203-SUM($I1203:BW1203)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BY$5,$H1203/$G1203,$H1203-SUM($I1203:BX1203)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>BZ$5,$H1203/$G1203,$H1203-SUM($I1203:BY1203)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>CA$5,$H1203/$G1203,$H1203-SUM($I1203:BZ1203)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>CB$5,$H1203/$G1203,$H1203-SUM($I1203:CA1203)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1203,$G1203=\"n/a\"),0,IF(SUM($D1203,$G1203+0.5)>CC$5,$H1203/$G1203,$H1203-SUM($I1203:CB1203)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>J$5,$H1204/$G1204,$H1204-SUM($I1204:I1204)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>K$5,$H1204/$G1204,$H1204-SUM($I1204:J1204)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>L$5,$H1204/$G1204,$H1204-SUM($I1204:K1204)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>M$5,$H1204/$G1204,$H1204-SUM($I1204:L1204)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>N$5,$H1204/$G1204,$H1204-SUM($I1204:M1204)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>O$5,$H1204/$G1204,$H1204-SUM($I1204:N1204)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>P$5,$H1204/$G1204,$H1204-SUM($I1204:O1204)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>Q$5,$H1204/$G1204,$H1204-SUM($I1204:P1204)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>R$5,$H1204/$G1204,$H1204-SUM($I1204:Q1204)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>S$5,$H1204/$G1204,$H1204-SUM($I1204:R1204)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>T$5,$H1204/$G1204,$H1204-SUM($I1204:S1204)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>U$5,$H1204/$G1204,$H1204-SUM($I1204:T1204)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>V$5,$H1204/$G1204,$H1204-SUM($I1204:U1204)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>W$5,$H1204/$G1204,$H1204-SUM($I1204:V1204)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>X$5,$H1204/$G1204,$H1204-SUM($I1204:W1204)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>Y$5,$H1204/$G1204,$H1204-SUM($I1204:X1204)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>Z$5,$H1204/$G1204,$H1204-SUM($I1204:Y1204)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AA$5,$H1204/$G1204,$H1204-SUM($I1204:Z1204)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AB$5,$H1204/$G1204,$H1204-SUM($I1204:AA1204)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AC$5,$H1204/$G1204,$H1204-SUM($I1204:AB1204)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AD$5,$H1204/$G1204,$H1204-SUM($I1204:AC1204)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AE$5,$H1204/$G1204,$H1204-SUM($I1204:AD1204)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AF$5,$H1204/$G1204,$H1204-SUM($I1204:AE1204)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AG$5,$H1204/$G1204,$H1204-SUM($I1204:AF1204)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AH$5,$H1204/$G1204,$H1204-SUM($I1204:AG1204)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AI$5,$H1204/$G1204,$H1204-SUM($I1204:AH1204)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AJ$5,$H1204/$G1204,$H1204-SUM($I1204:AI1204)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AK$5,$H1204/$G1204,$H1204-SUM($I1204:AJ1204)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AL$5,$H1204/$G1204,$H1204-SUM($I1204:AK1204)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AM$5,$H1204/$G1204,$H1204-SUM($I1204:AL1204)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AN$5,$H1204/$G1204,$H1204-SUM($I1204:AM1204)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AO$5,$H1204/$G1204,$H1204-SUM($I1204:AN1204)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AP$5,$H1204/$G1204,$H1204-SUM($I1204:AO1204)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AQ$5,$H1204/$G1204,$H1204-SUM($I1204:AP1204)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AR$5,$H1204/$G1204,$H1204-SUM($I1204:AQ1204)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AS$5,$H1204/$G1204,$H1204-SUM($I1204:AR1204)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AT$5,$H1204/$G1204,$H1204-SUM($I1204:AS1204)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AU$5,$H1204/$G1204,$H1204-SUM($I1204:AT1204)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AV$5,$H1204/$G1204,$H1204-SUM($I1204:AU1204)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AW$5,$H1204/$G1204,$H1204-SUM($I1204:AV1204)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AX$5,$H1204/$G1204,$H1204-SUM($I1204:AW1204)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AY$5,$H1204/$G1204,$H1204-SUM($I1204:AX1204)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>AZ$5,$H1204/$G1204,$H1204-SUM($I1204:AY1204)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BA$5,$H1204/$G1204,$H1204-SUM($I1204:AZ1204)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BB$5,$H1204/$G1204,$H1204-SUM($I1204:BA1204)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BC$5,$H1204/$G1204,$H1204-SUM($I1204:BB1204)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BD$5,$H1204/$G1204,$H1204-SUM($I1204:BC1204)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BE$5,$H1204/$G1204,$H1204-SUM($I1204:BD1204)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BF$5,$H1204/$G1204,$H1204-SUM($I1204:BE1204)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BG$5,$H1204/$G1204,$H1204-SUM($I1204:BF1204)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BH$5,$H1204/$G1204,$H1204-SUM($I1204:BG1204)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BI$5,$H1204/$G1204,$H1204-SUM($I1204:BH1204)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BJ$5,$H1204/$G1204,$H1204-SUM($I1204:BI1204)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BK$5,$H1204/$G1204,$H1204-SUM($I1204:BJ1204)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BL$5,$H1204/$G1204,$H1204-SUM($I1204:BK1204)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BM$5,$H1204/$G1204,$H1204-SUM($I1204:BL1204)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BN$5,$H1204/$G1204,$H1204-SUM($I1204:BM1204)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BO$5,$H1204/$G1204,$H1204-SUM($I1204:BN1204)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BP$5,$H1204/$G1204,$H1204-SUM($I1204:BO1204)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BQ$5,$H1204/$G1204,$H1204-SUM($I1204:BP1204)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BR$5,$H1204/$G1204,$H1204-SUM($I1204:BQ1204)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BS$5,$H1204/$G1204,$H1204-SUM($I1204:BR1204)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BT$5,$H1204/$G1204,$H1204-SUM($I1204:BS1204)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BU$5,$H1204/$G1204,$H1204-SUM($I1204:BT1204)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BV$5,$H1204/$G1204,$H1204-SUM($I1204:BU1204)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BW$5,$H1204/$G1204,$H1204-SUM($I1204:BV1204)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BX$5,$H1204/$G1204,$H1204-SUM($I1204:BW1204)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BY$5,$H1204/$G1204,$H1204-SUM($I1204:BX1204)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>BZ$5,$H1204/$G1204,$H1204-SUM($I1204:BY1204)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>CA$5,$H1204/$G1204,$H1204-SUM($I1204:BZ1204)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>CB$5,$H1204/$G1204,$H1204-SUM($I1204:CA1204)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1204,$G1204=\"n/a\"),0,IF(SUM($D1204,$G1204+0.5)>CC$5,$H1204/$G1204,$H1204-SUM($I1204:CB1204)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>J$5,$H1205/$G1205,$H1205-SUM($I1205:I1205)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>K$5,$H1205/$G1205,$H1205-SUM($I1205:J1205)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>L$5,$H1205/$G1205,$H1205-SUM($I1205:K1205)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>M$5,$H1205/$G1205,$H1205-SUM($I1205:L1205)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>N$5,$H1205/$G1205,$H1205-SUM($I1205:M1205)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>O$5,$H1205/$G1205,$H1205-SUM($I1205:N1205)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>P$5,$H1205/$G1205,$H1205-SUM($I1205:O1205)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>Q$5,$H1205/$G1205,$H1205-SUM($I1205:P1205)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>R$5,$H1205/$G1205,$H1205-SUM($I1205:Q1205)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>S$5,$H1205/$G1205,$H1205-SUM($I1205:R1205)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>T$5,$H1205/$G1205,$H1205-SUM($I1205:S1205)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>U$5,$H1205/$G1205,$H1205-SUM($I1205:T1205)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>V$5,$H1205/$G1205,$H1205-SUM($I1205:U1205)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>W$5,$H1205/$G1205,$H1205-SUM($I1205:V1205)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>X$5,$H1205/$G1205,$H1205-SUM($I1205:W1205)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>Y$5,$H1205/$G1205,$H1205-SUM($I1205:X1205)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>Z$5,$H1205/$G1205,$H1205-SUM($I1205:Y1205)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AA$5,$H1205/$G1205,$H1205-SUM($I1205:Z1205)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AB$5,$H1205/$G1205,$H1205-SUM($I1205:AA1205)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AC$5,$H1205/$G1205,$H1205-SUM($I1205:AB1205)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AD$5,$H1205/$G1205,$H1205-SUM($I1205:AC1205)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AE$5,$H1205/$G1205,$H1205-SUM($I1205:AD1205)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AF$5,$H1205/$G1205,$H1205-SUM($I1205:AE1205)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AG$5,$H1205/$G1205,$H1205-SUM($I1205:AF1205)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AH$5,$H1205/$G1205,$H1205-SUM($I1205:AG1205)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AI$5,$H1205/$G1205,$H1205-SUM($I1205:AH1205)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AJ$5,$H1205/$G1205,$H1205-SUM($I1205:AI1205)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AK$5,$H1205/$G1205,$H1205-SUM($I1205:AJ1205)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AL$5,$H1205/$G1205,$H1205-SUM($I1205:AK1205)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AM$5,$H1205/$G1205,$H1205-SUM($I1205:AL1205)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AN$5,$H1205/$G1205,$H1205-SUM($I1205:AM1205)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AO$5,$H1205/$G1205,$H1205-SUM($I1205:AN1205)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AP$5,$H1205/$G1205,$H1205-SUM($I1205:AO1205)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AQ$5,$H1205/$G1205,$H1205-SUM($I1205:AP1205)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AR$5,$H1205/$G1205,$H1205-SUM($I1205:AQ1205)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AS$5,$H1205/$G1205,$H1205-SUM($I1205:AR1205)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AT$5,$H1205/$G1205,$H1205-SUM($I1205:AS1205)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AU$5,$H1205/$G1205,$H1205-SUM($I1205:AT1205)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AV$5,$H1205/$G1205,$H1205-SUM($I1205:AU1205)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AW$5,$H1205/$G1205,$H1205-SUM($I1205:AV1205)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AX$5,$H1205/$G1205,$H1205-SUM($I1205:AW1205)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AY$5,$H1205/$G1205,$H1205-SUM($I1205:AX1205)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>AZ$5,$H1205/$G1205,$H1205-SUM($I1205:AY1205)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BA$5,$H1205/$G1205,$H1205-SUM($I1205:AZ1205)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BB$5,$H1205/$G1205,$H1205-SUM($I1205:BA1205)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BC$5,$H1205/$G1205,$H1205-SUM($I1205:BB1205)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BD$5,$H1205/$G1205,$H1205-SUM($I1205:BC1205)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BE$5,$H1205/$G1205,$H1205-SUM($I1205:BD1205)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BF$5,$H1205/$G1205,$H1205-SUM($I1205:BE1205)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BG$5,$H1205/$G1205,$H1205-SUM($I1205:BF1205)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BH$5,$H1205/$G1205,$H1205-SUM($I1205:BG1205)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BI$5,$H1205/$G1205,$H1205-SUM($I1205:BH1205)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BJ$5,$H1205/$G1205,$H1205-SUM($I1205:BI1205)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BK$5,$H1205/$G1205,$H1205-SUM($I1205:BJ1205)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BL$5,$H1205/$G1205,$H1205-SUM($I1205:BK1205)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BM$5,$H1205/$G1205,$H1205-SUM($I1205:BL1205)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BN$5,$H1205/$G1205,$H1205-SUM($I1205:BM1205)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BO$5,$H1205/$G1205,$H1205-SUM($I1205:BN1205)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BP$5,$H1205/$G1205,$H1205-SUM($I1205:BO1205)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BQ$5,$H1205/$G1205,$H1205-SUM($I1205:BP1205)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BR$5,$H1205/$G1205,$H1205-SUM($I1205:BQ1205)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BS$5,$H1205/$G1205,$H1205-SUM($I1205:BR1205)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BT$5,$H1205/$G1205,$H1205-SUM($I1205:BS1205)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BU$5,$H1205/$G1205,$H1205-SUM($I1205:BT1205)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BV$5,$H1205/$G1205,$H1205-SUM($I1205:BU1205)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BW$5,$H1205/$G1205,$H1205-SUM($I1205:BV1205)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BX$5,$H1205/$G1205,$H1205-SUM($I1205:BW1205)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BY$5,$H1205/$G1205,$H1205-SUM($I1205:BX1205)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>BZ$5,$H1205/$G1205,$H1205-SUM($I1205:BY1205)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>CA$5,$H1205/$G1205,$H1205-SUM($I1205:BZ1205)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>CB$5,$H1205/$G1205,$H1205-SUM($I1205:CA1205)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1205,$G1205=\"n/a\"),0,IF(SUM($D1205,$G1205+0.5)>CC$5,$H1205/$G1205,$H1205-SUM($I1205:CB1205)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>J$5,$H1206/$G1206,$H1206-SUM($I1206:I1206)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>K$5,$H1206/$G1206,$H1206-SUM($I1206:J1206)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>L$5,$H1206/$G1206,$H1206-SUM($I1206:K1206)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>M$5,$H1206/$G1206,$H1206-SUM($I1206:L1206)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>N$5,$H1206/$G1206,$H1206-SUM($I1206:M1206)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>O$5,$H1206/$G1206,$H1206-SUM($I1206:N1206)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>P$5,$H1206/$G1206,$H1206-SUM($I1206:O1206)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>Q$5,$H1206/$G1206,$H1206-SUM($I1206:P1206)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>R$5,$H1206/$G1206,$H1206-SUM($I1206:Q1206)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>S$5,$H1206/$G1206,$H1206-SUM($I1206:R1206)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>T$5,$H1206/$G1206,$H1206-SUM($I1206:S1206)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>U$5,$H1206/$G1206,$H1206-SUM($I1206:T1206)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>V$5,$H1206/$G1206,$H1206-SUM($I1206:U1206)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>W$5,$H1206/$G1206,$H1206-SUM($I1206:V1206)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>X$5,$H1206/$G1206,$H1206-SUM($I1206:W1206)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>Y$5,$H1206/$G1206,$H1206-SUM($I1206:X1206)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>Z$5,$H1206/$G1206,$H1206-SUM($I1206:Y1206)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AA$5,$H1206/$G1206,$H1206-SUM($I1206:Z1206)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AB$5,$H1206/$G1206,$H1206-SUM($I1206:AA1206)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AC$5,$H1206/$G1206,$H1206-SUM($I1206:AB1206)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AD$5,$H1206/$G1206,$H1206-SUM($I1206:AC1206)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AE$5,$H1206/$G1206,$H1206-SUM($I1206:AD1206)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AF$5,$H1206/$G1206,$H1206-SUM($I1206:AE1206)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AG$5,$H1206/$G1206,$H1206-SUM($I1206:AF1206)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AH$5,$H1206/$G1206,$H1206-SUM($I1206:AG1206)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AI$5,$H1206/$G1206,$H1206-SUM($I1206:AH1206)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AJ$5,$H1206/$G1206,$H1206-SUM($I1206:AI1206)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AK$5,$H1206/$G1206,$H1206-SUM($I1206:AJ1206)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AL$5,$H1206/$G1206,$H1206-SUM($I1206:AK1206)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AM$5,$H1206/$G1206,$H1206-SUM($I1206:AL1206)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AN$5,$H1206/$G1206,$H1206-SUM($I1206:AM1206)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AO$5,$H1206/$G1206,$H1206-SUM($I1206:AN1206)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AP$5,$H1206/$G1206,$H1206-SUM($I1206:AO1206)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AQ$5,$H1206/$G1206,$H1206-SUM($I1206:AP1206)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AR$5,$H1206/$G1206,$H1206-SUM($I1206:AQ1206)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AS$5,$H1206/$G1206,$H1206-SUM($I1206:AR1206)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AT$5,$H1206/$G1206,$H1206-SUM($I1206:AS1206)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AU$5,$H1206/$G1206,$H1206-SUM($I1206:AT1206)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AV$5,$H1206/$G1206,$H1206-SUM($I1206:AU1206)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AW$5,$H1206/$G1206,$H1206-SUM($I1206:AV1206)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AX$5,$H1206/$G1206,$H1206-SUM($I1206:AW1206)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AY$5,$H1206/$G1206,$H1206-SUM($I1206:AX1206)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>AZ$5,$H1206/$G1206,$H1206-SUM($I1206:AY1206)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BA$5,$H1206/$G1206,$H1206-SUM($I1206:AZ1206)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BB$5,$H1206/$G1206,$H1206-SUM($I1206:BA1206)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BC$5,$H1206/$G1206,$H1206-SUM($I1206:BB1206)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BD$5,$H1206/$G1206,$H1206-SUM($I1206:BC1206)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BE$5,$H1206/$G1206,$H1206-SUM($I1206:BD1206)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BF$5,$H1206/$G1206,$H1206-SUM($I1206:BE1206)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BG$5,$H1206/$G1206,$H1206-SUM($I1206:BF1206)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BH$5,$H1206/$G1206,$H1206-SUM($I1206:BG1206)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BI$5,$H1206/$G1206,$H1206-SUM($I1206:BH1206)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BJ$5,$H1206/$G1206,$H1206-SUM($I1206:BI1206)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BK$5,$H1206/$G1206,$H1206-SUM($I1206:BJ1206)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BL$5,$H1206/$G1206,$H1206-SUM($I1206:BK1206)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BM$5,$H1206/$G1206,$H1206-SUM($I1206:BL1206)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BN$5,$H1206/$G1206,$H1206-SUM($I1206:BM1206)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BO$5,$H1206/$G1206,$H1206-SUM($I1206:BN1206)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BP$5,$H1206/$G1206,$H1206-SUM($I1206:BO1206)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BQ$5,$H1206/$G1206,$H1206-SUM($I1206:BP1206)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BR$5,$H1206/$G1206,$H1206-SUM($I1206:BQ1206)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BS$5,$H1206/$G1206,$H1206-SUM($I1206:BR1206)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BT$5,$H1206/$G1206,$H1206-SUM($I1206:BS1206)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BU$5,$H1206/$G1206,$H1206-SUM($I1206:BT1206)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BV$5,$H1206/$G1206,$H1206-SUM($I1206:BU1206)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BW$5,$H1206/$G1206,$H1206-SUM($I1206:BV1206)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BX$5,$H1206/$G1206,$H1206-SUM($I1206:BW1206)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BY$5,$H1206/$G1206,$H1206-SUM($I1206:BX1206)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>BZ$5,$H1206/$G1206,$H1206-SUM($I1206:BY1206)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>CA$5,$H1206/$G1206,$H1206-SUM($I1206:BZ1206)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>CB$5,$H1206/$G1206,$H1206-SUM($I1206:CA1206)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1206,$G1206=\"n/a\"),0,IF(SUM($D1206,$G1206+0.5)>CC$5,$H1206/$G1206,$H1206-SUM($I1206:CB1206)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>J$5,$H1207/$G1207,$H1207-SUM($I1207:I1207)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>K$5,$H1207/$G1207,$H1207-SUM($I1207:J1207)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>L$5,$H1207/$G1207,$H1207-SUM($I1207:K1207)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>M$5,$H1207/$G1207,$H1207-SUM($I1207:L1207)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>N$5,$H1207/$G1207,$H1207-SUM($I1207:M1207)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>O$5,$H1207/$G1207,$H1207-SUM($I1207:N1207)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>P$5,$H1207/$G1207,$H1207-SUM($I1207:O1207)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>Q$5,$H1207/$G1207,$H1207-SUM($I1207:P1207)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>R$5,$H1207/$G1207,$H1207-SUM($I1207:Q1207)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>S$5,$H1207/$G1207,$H1207-SUM($I1207:R1207)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>T$5,$H1207/$G1207,$H1207-SUM($I1207:S1207)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>U$5,$H1207/$G1207,$H1207-SUM($I1207:T1207)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>V$5,$H1207/$G1207,$H1207-SUM($I1207:U1207)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>W$5,$H1207/$G1207,$H1207-SUM($I1207:V1207)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>X$5,$H1207/$G1207,$H1207-SUM($I1207:W1207)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>Y$5,$H1207/$G1207,$H1207-SUM($I1207:X1207)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>Z$5,$H1207/$G1207,$H1207-SUM($I1207:Y1207)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AA$5,$H1207/$G1207,$H1207-SUM($I1207:Z1207)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AB$5,$H1207/$G1207,$H1207-SUM($I1207:AA1207)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AC$5,$H1207/$G1207,$H1207-SUM($I1207:AB1207)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AD$5,$H1207/$G1207,$H1207-SUM($I1207:AC1207)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AE$5,$H1207/$G1207,$H1207-SUM($I1207:AD1207)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AF$5,$H1207/$G1207,$H1207-SUM($I1207:AE1207)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AG$5,$H1207/$G1207,$H1207-SUM($I1207:AF1207)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AH$5,$H1207/$G1207,$H1207-SUM($I1207:AG1207)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AI$5,$H1207/$G1207,$H1207-SUM($I1207:AH1207)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AJ$5,$H1207/$G1207,$H1207-SUM($I1207:AI1207)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AK$5,$H1207/$G1207,$H1207-SUM($I1207:AJ1207)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AL$5,$H1207/$G1207,$H1207-SUM($I1207:AK1207)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AM$5,$H1207/$G1207,$H1207-SUM($I1207:AL1207)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AN$5,$H1207/$G1207,$H1207-SUM($I1207:AM1207)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AO$5,$H1207/$G1207,$H1207-SUM($I1207:AN1207)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AP$5,$H1207/$G1207,$H1207-SUM($I1207:AO1207)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AQ$5,$H1207/$G1207,$H1207-SUM($I1207:AP1207)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AR$5,$H1207/$G1207,$H1207-SUM($I1207:AQ1207)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AS$5,$H1207/$G1207,$H1207-SUM($I1207:AR1207)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AT$5,$H1207/$G1207,$H1207-SUM($I1207:AS1207)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AU$5,$H1207/$G1207,$H1207-SUM($I1207:AT1207)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AV$5,$H1207/$G1207,$H1207-SUM($I1207:AU1207)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AW$5,$H1207/$G1207,$H1207-SUM($I1207:AV1207)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AX$5,$H1207/$G1207,$H1207-SUM($I1207:AW1207)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AY$5,$H1207/$G1207,$H1207-SUM($I1207:AX1207)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>AZ$5,$H1207/$G1207,$H1207-SUM($I1207:AY1207)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BA$5,$H1207/$G1207,$H1207-SUM($I1207:AZ1207)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BB$5,$H1207/$G1207,$H1207-SUM($I1207:BA1207)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BC$5,$H1207/$G1207,$H1207-SUM($I1207:BB1207)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BD$5,$H1207/$G1207,$H1207-SUM($I1207:BC1207)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BE$5,$H1207/$G1207,$H1207-SUM($I1207:BD1207)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BF$5,$H1207/$G1207,$H1207-SUM($I1207:BE1207)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BG$5,$H1207/$G1207,$H1207-SUM($I1207:BF1207)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BH$5,$H1207/$G1207,$H1207-SUM($I1207:BG1207)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BI$5,$H1207/$G1207,$H1207-SUM($I1207:BH1207)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BJ$5,$H1207/$G1207,$H1207-SUM($I1207:BI1207)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BK$5,$H1207/$G1207,$H1207-SUM($I1207:BJ1207)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BL$5,$H1207/$G1207,$H1207-SUM($I1207:BK1207)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BM$5,$H1207/$G1207,$H1207-SUM($I1207:BL1207)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BN$5,$H1207/$G1207,$H1207-SUM($I1207:BM1207)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BO$5,$H1207/$G1207,$H1207-SUM($I1207:BN1207)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BP$5,$H1207/$G1207,$H1207-SUM($I1207:BO1207)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BQ$5,$H1207/$G1207,$H1207-SUM($I1207:BP1207)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BR$5,$H1207/$G1207,$H1207-SUM($I1207:BQ1207)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BS$5,$H1207/$G1207,$H1207-SUM($I1207:BR1207)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BT$5,$H1207/$G1207,$H1207-SUM($I1207:BS1207)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BU$5,$H1207/$G1207,$H1207-SUM($I1207:BT1207)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BV$5,$H1207/$G1207,$H1207-SUM($I1207:BU1207)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BW$5,$H1207/$G1207,$H1207-SUM($I1207:BV1207)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BX$5,$H1207/$G1207,$H1207-SUM($I1207:BW1207)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BY$5,$H1207/$G1207,$H1207-SUM($I1207:BX1207)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>BZ$5,$H1207/$G1207,$H1207-SUM($I1207:BY1207)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>CA$5,$H1207/$G1207,$H1207-SUM($I1207:BZ1207)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>CB$5,$H1207/$G1207,$H1207-SUM($I1207:CA1207)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1207,$G1207=\"n/a\"),0,IF(SUM($D1207,$G1207+0.5)>CC$5,$H1207/$G1207,$H1207-SUM($I1207:CB1207)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>J$5,$H1208/$G1208,$H1208-SUM($I1208:I1208)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>K$5,$H1208/$G1208,$H1208-SUM($I1208:J1208)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>L$5,$H1208/$G1208,$H1208-SUM($I1208:K1208)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>M$5,$H1208/$G1208,$H1208-SUM($I1208:L1208)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>N$5,$H1208/$G1208,$H1208-SUM($I1208:M1208)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>O$5,$H1208/$G1208,$H1208-SUM($I1208:N1208)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>P$5,$H1208/$G1208,$H1208-SUM($I1208:O1208)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>Q$5,$H1208/$G1208,$H1208-SUM($I1208:P1208)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>R$5,$H1208/$G1208,$H1208-SUM($I1208:Q1208)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>S$5,$H1208/$G1208,$H1208-SUM($I1208:R1208)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>T$5,$H1208/$G1208,$H1208-SUM($I1208:S1208)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>U$5,$H1208/$G1208,$H1208-SUM($I1208:T1208)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>V$5,$H1208/$G1208,$H1208-SUM($I1208:U1208)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>W$5,$H1208/$G1208,$H1208-SUM($I1208:V1208)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>X$5,$H1208/$G1208,$H1208-SUM($I1208:W1208)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>Y$5,$H1208/$G1208,$H1208-SUM($I1208:X1208)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>Z$5,$H1208/$G1208,$H1208-SUM($I1208:Y1208)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AA$5,$H1208/$G1208,$H1208-SUM($I1208:Z1208)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AB$5,$H1208/$G1208,$H1208-SUM($I1208:AA1208)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AC$5,$H1208/$G1208,$H1208-SUM($I1208:AB1208)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AD$5,$H1208/$G1208,$H1208-SUM($I1208:AC1208)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AE$5,$H1208/$G1208,$H1208-SUM($I1208:AD1208)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AF$5,$H1208/$G1208,$H1208-SUM($I1208:AE1208)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AG$5,$H1208/$G1208,$H1208-SUM($I1208:AF1208)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AH$5,$H1208/$G1208,$H1208-SUM($I1208:AG1208)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AI$5,$H1208/$G1208,$H1208-SUM($I1208:AH1208)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AJ$5,$H1208/$G1208,$H1208-SUM($I1208:AI1208)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AK$5,$H1208/$G1208,$H1208-SUM($I1208:AJ1208)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AL$5,$H1208/$G1208,$H1208-SUM($I1208:AK1208)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AM$5,$H1208/$G1208,$H1208-SUM($I1208:AL1208)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AN$5,$H1208/$G1208,$H1208-SUM($I1208:AM1208)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AO$5,$H1208/$G1208,$H1208-SUM($I1208:AN1208)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AP$5,$H1208/$G1208,$H1208-SUM($I1208:AO1208)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AQ$5,$H1208/$G1208,$H1208-SUM($I1208:AP1208)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AR$5,$H1208/$G1208,$H1208-SUM($I1208:AQ1208)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AS$5,$H1208/$G1208,$H1208-SUM($I1208:AR1208)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AT$5,$H1208/$G1208,$H1208-SUM($I1208:AS1208)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AU$5,$H1208/$G1208,$H1208-SUM($I1208:AT1208)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AV$5,$H1208/$G1208,$H1208-SUM($I1208:AU1208)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AW$5,$H1208/$G1208,$H1208-SUM($I1208:AV1208)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AX$5,$H1208/$G1208,$H1208-SUM($I1208:AW1208)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AY$5,$H1208/$G1208,$H1208-SUM($I1208:AX1208)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>AZ$5,$H1208/$G1208,$H1208-SUM($I1208:AY1208)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BA$5,$H1208/$G1208,$H1208-SUM($I1208:AZ1208)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BB$5,$H1208/$G1208,$H1208-SUM($I1208:BA1208)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BC$5,$H1208/$G1208,$H1208-SUM($I1208:BB1208)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BD$5,$H1208/$G1208,$H1208-SUM($I1208:BC1208)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BE$5,$H1208/$G1208,$H1208-SUM($I1208:BD1208)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BF$5,$H1208/$G1208,$H1208-SUM($I1208:BE1208)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BG$5,$H1208/$G1208,$H1208-SUM($I1208:BF1208)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BH$5,$H1208/$G1208,$H1208-SUM($I1208:BG1208)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BI$5,$H1208/$G1208,$H1208-SUM($I1208:BH1208)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BJ$5,$H1208/$G1208,$H1208-SUM($I1208:BI1208)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BK$5,$H1208/$G1208,$H1208-SUM($I1208:BJ1208)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BL$5,$H1208/$G1208,$H1208-SUM($I1208:BK1208)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BM$5,$H1208/$G1208,$H1208-SUM($I1208:BL1208)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BN$5,$H1208/$G1208,$H1208-SUM($I1208:BM1208)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BO$5,$H1208/$G1208,$H1208-SUM($I1208:BN1208)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BP$5,$H1208/$G1208,$H1208-SUM($I1208:BO1208)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BQ$5,$H1208/$G1208,$H1208-SUM($I1208:BP1208)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BR$5,$H1208/$G1208,$H1208-SUM($I1208:BQ1208)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BS$5,$H1208/$G1208,$H1208-SUM($I1208:BR1208)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BT$5,$H1208/$G1208,$H1208-SUM($I1208:BS1208)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BU$5,$H1208/$G1208,$H1208-SUM($I1208:BT1208)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BV$5,$H1208/$G1208,$H1208-SUM($I1208:BU1208)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BW$5,$H1208/$G1208,$H1208-SUM($I1208:BV1208)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BX$5,$H1208/$G1208,$H1208-SUM($I1208:BW1208)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BY$5,$H1208/$G1208,$H1208-SUM($I1208:BX1208)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>BZ$5,$H1208/$G1208,$H1208-SUM($I1208:BY1208)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>CA$5,$H1208/$G1208,$H1208-SUM($I1208:BZ1208)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>CB$5,$H1208/$G1208,$H1208-SUM($I1208:CA1208)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1208,$G1208=\"n/a\"),0,IF(SUM($D1208,$G1208+0.5)>CC$5,$H1208/$G1208,$H1208-SUM($I1208:CB1208)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>J$5,$H1209/$G1209,$H1209-SUM($I1209:I1209)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>K$5,$H1209/$G1209,$H1209-SUM($I1209:J1209)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>L$5,$H1209/$G1209,$H1209-SUM($I1209:K1209)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>M$5,$H1209/$G1209,$H1209-SUM($I1209:L1209)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>N$5,$H1209/$G1209,$H1209-SUM($I1209:M1209)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>O$5,$H1209/$G1209,$H1209-SUM($I1209:N1209)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>P$5,$H1209/$G1209,$H1209-SUM($I1209:O1209)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>Q$5,$H1209/$G1209,$H1209-SUM($I1209:P1209)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>R$5,$H1209/$G1209,$H1209-SUM($I1209:Q1209)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>S$5,$H1209/$G1209,$H1209-SUM($I1209:R1209)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>T$5,$H1209/$G1209,$H1209-SUM($I1209:S1209)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>U$5,$H1209/$G1209,$H1209-SUM($I1209:T1209)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>V$5,$H1209/$G1209,$H1209-SUM($I1209:U1209)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>W$5,$H1209/$G1209,$H1209-SUM($I1209:V1209)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>X$5,$H1209/$G1209,$H1209-SUM($I1209:W1209)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>Y$5,$H1209/$G1209,$H1209-SUM($I1209:X1209)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>Z$5,$H1209/$G1209,$H1209-SUM($I1209:Y1209)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AA$5,$H1209/$G1209,$H1209-SUM($I1209:Z1209)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AB$5,$H1209/$G1209,$H1209-SUM($I1209:AA1209)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AC$5,$H1209/$G1209,$H1209-SUM($I1209:AB1209)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AD$5,$H1209/$G1209,$H1209-SUM($I1209:AC1209)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AE$5,$H1209/$G1209,$H1209-SUM($I1209:AD1209)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AF$5,$H1209/$G1209,$H1209-SUM($I1209:AE1209)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AG$5,$H1209/$G1209,$H1209-SUM($I1209:AF1209)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AH$5,$H1209/$G1209,$H1209-SUM($I1209:AG1209)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AI$5,$H1209/$G1209,$H1209-SUM($I1209:AH1209)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AJ$5,$H1209/$G1209,$H1209-SUM($I1209:AI1209)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AK$5,$H1209/$G1209,$H1209-SUM($I1209:AJ1209)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AL$5,$H1209/$G1209,$H1209-SUM($I1209:AK1209)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AM$5,$H1209/$G1209,$H1209-SUM($I1209:AL1209)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AN$5,$H1209/$G1209,$H1209-SUM($I1209:AM1209)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AO$5,$H1209/$G1209,$H1209-SUM($I1209:AN1209)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AP$5,$H1209/$G1209,$H1209-SUM($I1209:AO1209)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AQ$5,$H1209/$G1209,$H1209-SUM($I1209:AP1209)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AR$5,$H1209/$G1209,$H1209-SUM($I1209:AQ1209)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AS$5,$H1209/$G1209,$H1209-SUM($I1209:AR1209)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AT$5,$H1209/$G1209,$H1209-SUM($I1209:AS1209)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AU$5,$H1209/$G1209,$H1209-SUM($I1209:AT1209)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AV$5,$H1209/$G1209,$H1209-SUM($I1209:AU1209)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AW$5,$H1209/$G1209,$H1209-SUM($I1209:AV1209)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AX$5,$H1209/$G1209,$H1209-SUM($I1209:AW1209)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AY$5,$H1209/$G1209,$H1209-SUM($I1209:AX1209)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>AZ$5,$H1209/$G1209,$H1209-SUM($I1209:AY1209)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BA$5,$H1209/$G1209,$H1209-SUM($I1209:AZ1209)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BB$5,$H1209/$G1209,$H1209-SUM($I1209:BA1209)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BC$5,$H1209/$G1209,$H1209-SUM($I1209:BB1209)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BD$5,$H1209/$G1209,$H1209-SUM($I1209:BC1209)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BE$5,$H1209/$G1209,$H1209-SUM($I1209:BD1209)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BF$5,$H1209/$G1209,$H1209-SUM($I1209:BE1209)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BG$5,$H1209/$G1209,$H1209-SUM($I1209:BF1209)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BH$5,$H1209/$G1209,$H1209-SUM($I1209:BG1209)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BI$5,$H1209/$G1209,$H1209-SUM($I1209:BH1209)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BJ$5,$H1209/$G1209,$H1209-SUM($I1209:BI1209)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BK$5,$H1209/$G1209,$H1209-SUM($I1209:BJ1209)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BL$5,$H1209/$G1209,$H1209-SUM($I1209:BK1209)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BM$5,$H1209/$G1209,$H1209-SUM($I1209:BL1209)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BN$5,$H1209/$G1209,$H1209-SUM($I1209:BM1209)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BO$5,$H1209/$G1209,$H1209-SUM($I1209:BN1209)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BP$5,$H1209/$G1209,$H1209-SUM($I1209:BO1209)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BQ$5,$H1209/$G1209,$H1209-SUM($I1209:BP1209)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BR$5,$H1209/$G1209,$H1209-SUM($I1209:BQ1209)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BS$5,$H1209/$G1209,$H1209-SUM($I1209:BR1209)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BT$5,$H1209/$G1209,$H1209-SUM($I1209:BS1209)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BU$5,$H1209/$G1209,$H1209-SUM($I1209:BT1209)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BV$5,$H1209/$G1209,$H1209-SUM($I1209:BU1209)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BW$5,$H1209/$G1209,$H1209-SUM($I1209:BV1209)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BX$5,$H1209/$G1209,$H1209-SUM($I1209:BW1209)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BY$5,$H1209/$G1209,$H1209-SUM($I1209:BX1209)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>BZ$5,$H1209/$G1209,$H1209-SUM($I1209:BY1209)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>CA$5,$H1209/$G1209,$H1209-SUM($I1209:BZ1209)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>CB$5,$H1209/$G1209,$H1209-SUM($I1209:CA1209)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1209,$G1209=\"n/a\"),0,IF(SUM($D1209,$G1209+0.5)>CC$5,$H1209/$G1209,$H1209-SUM($I1209:CB1209)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>J$5,$H1210/$G1210,$H1210-SUM($I1210:I1210)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>K$5,$H1210/$G1210,$H1210-SUM($I1210:J1210)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>L$5,$H1210/$G1210,$H1210-SUM($I1210:K1210)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>M$5,$H1210/$G1210,$H1210-SUM($I1210:L1210)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>N$5,$H1210/$G1210,$H1210-SUM($I1210:M1210)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>O$5,$H1210/$G1210,$H1210-SUM($I1210:N1210)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>P$5,$H1210/$G1210,$H1210-SUM($I1210:O1210)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>Q$5,$H1210/$G1210,$H1210-SUM($I1210:P1210)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>R$5,$H1210/$G1210,$H1210-SUM($I1210:Q1210)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>S$5,$H1210/$G1210,$H1210-SUM($I1210:R1210)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>T$5,$H1210/$G1210,$H1210-SUM($I1210:S1210)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>U$5,$H1210/$G1210,$H1210-SUM($I1210:T1210)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>V$5,$H1210/$G1210,$H1210-SUM($I1210:U1210)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>W$5,$H1210/$G1210,$H1210-SUM($I1210:V1210)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>X$5,$H1210/$G1210,$H1210-SUM($I1210:W1210)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>Y$5,$H1210/$G1210,$H1210-SUM($I1210:X1210)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>Z$5,$H1210/$G1210,$H1210-SUM($I1210:Y1210)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AA$5,$H1210/$G1210,$H1210-SUM($I1210:Z1210)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AB$5,$H1210/$G1210,$H1210-SUM($I1210:AA1210)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AC$5,$H1210/$G1210,$H1210-SUM($I1210:AB1210)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AD$5,$H1210/$G1210,$H1210-SUM($I1210:AC1210)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AE$5,$H1210/$G1210,$H1210-SUM($I1210:AD1210)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AF$5,$H1210/$G1210,$H1210-SUM($I1210:AE1210)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AG$5,$H1210/$G1210,$H1210-SUM($I1210:AF1210)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AH$5,$H1210/$G1210,$H1210-SUM($I1210:AG1210)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AI$5,$H1210/$G1210,$H1210-SUM($I1210:AH1210)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AJ$5,$H1210/$G1210,$H1210-SUM($I1210:AI1210)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AK$5,$H1210/$G1210,$H1210-SUM($I1210:AJ1210)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AL$5,$H1210/$G1210,$H1210-SUM($I1210:AK1210)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AM$5,$H1210/$G1210,$H1210-SUM($I1210:AL1210)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AN$5,$H1210/$G1210,$H1210-SUM($I1210:AM1210)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AO$5,$H1210/$G1210,$H1210-SUM($I1210:AN1210)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AP$5,$H1210/$G1210,$H1210-SUM($I1210:AO1210)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AQ$5,$H1210/$G1210,$H1210-SUM($I1210:AP1210)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AR$5,$H1210/$G1210,$H1210-SUM($I1210:AQ1210)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AS$5,$H1210/$G1210,$H1210-SUM($I1210:AR1210)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AT$5,$H1210/$G1210,$H1210-SUM($I1210:AS1210)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AU$5,$H1210/$G1210,$H1210-SUM($I1210:AT1210)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AV$5,$H1210/$G1210,$H1210-SUM($I1210:AU1210)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AW$5,$H1210/$G1210,$H1210-SUM($I1210:AV1210)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AX$5,$H1210/$G1210,$H1210-SUM($I1210:AW1210)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AY$5,$H1210/$G1210,$H1210-SUM($I1210:AX1210)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>AZ$5,$H1210/$G1210,$H1210-SUM($I1210:AY1210)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BA$5,$H1210/$G1210,$H1210-SUM($I1210:AZ1210)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BB$5,$H1210/$G1210,$H1210-SUM($I1210:BA1210)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BC$5,$H1210/$G1210,$H1210-SUM($I1210:BB1210)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BD$5,$H1210/$G1210,$H1210-SUM($I1210:BC1210)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BE$5,$H1210/$G1210,$H1210-SUM($I1210:BD1210)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BF$5,$H1210/$G1210,$H1210-SUM($I1210:BE1210)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BG$5,$H1210/$G1210,$H1210-SUM($I1210:BF1210)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BH$5,$H1210/$G1210,$H1210-SUM($I1210:BG1210)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BI$5,$H1210/$G1210,$H1210-SUM($I1210:BH1210)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BJ$5,$H1210/$G1210,$H1210-SUM($I1210:BI1210)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BK$5,$H1210/$G1210,$H1210-SUM($I1210:BJ1210)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BL$5,$H1210/$G1210,$H1210-SUM($I1210:BK1210)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BM$5,$H1210/$G1210,$H1210-SUM($I1210:BL1210)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BN$5,$H1210/$G1210,$H1210-SUM($I1210:BM1210)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BO$5,$H1210/$G1210,$H1210-SUM($I1210:BN1210)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BP$5,$H1210/$G1210,$H1210-SUM($I1210:BO1210)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BQ$5,$H1210/$G1210,$H1210-SUM($I1210:BP1210)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BR$5,$H1210/$G1210,$H1210-SUM($I1210:BQ1210)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BS$5,$H1210/$G1210,$H1210-SUM($I1210:BR1210)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BT$5,$H1210/$G1210,$H1210-SUM($I1210:BS1210)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BU$5,$H1210/$G1210,$H1210-SUM($I1210:BT1210)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BV$5,$H1210/$G1210,$H1210-SUM($I1210:BU1210)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BW$5,$H1210/$G1210,$H1210-SUM($I1210:BV1210)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BX$5,$H1210/$G1210,$H1210-SUM($I1210:BW1210)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BY$5,$H1210/$G1210,$H1210-SUM($I1210:BX1210)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>BZ$5,$H1210/$G1210,$H1210-SUM($I1210:BY1210)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>CA$5,$H1210/$G1210,$H1210-SUM($I1210:BZ1210)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>CB$5,$H1210/$G1210,$H1210-SUM($I1210:CA1210)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1210,$G1210=\"n/a\"),0,IF(SUM($D1210,$G1210+0.5)>CC$5,$H1210/$G1210,$H1210-SUM($I1210:CB1210)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>J$5,$H1211/$G1211,$H1211-SUM($I1211:I1211)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>K$5,$H1211/$G1211,$H1211-SUM($I1211:J1211)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>L$5,$H1211/$G1211,$H1211-SUM($I1211:K1211)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>M$5,$H1211/$G1211,$H1211-SUM($I1211:L1211)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>N$5,$H1211/$G1211,$H1211-SUM($I1211:M1211)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>O$5,$H1211/$G1211,$H1211-SUM($I1211:N1211)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>P$5,$H1211/$G1211,$H1211-SUM($I1211:O1211)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>Q$5,$H1211/$G1211,$H1211-SUM($I1211:P1211)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>R$5,$H1211/$G1211,$H1211-SUM($I1211:Q1211)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>S$5,$H1211/$G1211,$H1211-SUM($I1211:R1211)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>T$5,$H1211/$G1211,$H1211-SUM($I1211:S1211)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>U$5,$H1211/$G1211,$H1211-SUM($I1211:T1211)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>V$5,$H1211/$G1211,$H1211-SUM($I1211:U1211)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>W$5,$H1211/$G1211,$H1211-SUM($I1211:V1211)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>X$5,$H1211/$G1211,$H1211-SUM($I1211:W1211)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>Y$5,$H1211/$G1211,$H1211-SUM($I1211:X1211)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>Z$5,$H1211/$G1211,$H1211-SUM($I1211:Y1211)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AA$5,$H1211/$G1211,$H1211-SUM($I1211:Z1211)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AB$5,$H1211/$G1211,$H1211-SUM($I1211:AA1211)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AC$5,$H1211/$G1211,$H1211-SUM($I1211:AB1211)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AD$5,$H1211/$G1211,$H1211-SUM($I1211:AC1211)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AE$5,$H1211/$G1211,$H1211-SUM($I1211:AD1211)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AF$5,$H1211/$G1211,$H1211-SUM($I1211:AE1211)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AG$5,$H1211/$G1211,$H1211-SUM($I1211:AF1211)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AH$5,$H1211/$G1211,$H1211-SUM($I1211:AG1211)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AI$5,$H1211/$G1211,$H1211-SUM($I1211:AH1211)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AJ$5,$H1211/$G1211,$H1211-SUM($I1211:AI1211)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AK$5,$H1211/$G1211,$H1211-SUM($I1211:AJ1211)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AL$5,$H1211/$G1211,$H1211-SUM($I1211:AK1211)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AM$5,$H1211/$G1211,$H1211-SUM($I1211:AL1211)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AN$5,$H1211/$G1211,$H1211-SUM($I1211:AM1211)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AO$5,$H1211/$G1211,$H1211-SUM($I1211:AN1211)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AP$5,$H1211/$G1211,$H1211-SUM($I1211:AO1211)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AQ$5,$H1211/$G1211,$H1211-SUM($I1211:AP1211)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AR$5,$H1211/$G1211,$H1211-SUM($I1211:AQ1211)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AS$5,$H1211/$G1211,$H1211-SUM($I1211:AR1211)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AT$5,$H1211/$G1211,$H1211-SUM($I1211:AS1211)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AU$5,$H1211/$G1211,$H1211-SUM($I1211:AT1211)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AV$5,$H1211/$G1211,$H1211-SUM($I1211:AU1211)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AW$5,$H1211/$G1211,$H1211-SUM($I1211:AV1211)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AX$5,$H1211/$G1211,$H1211-SUM($I1211:AW1211)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AY$5,$H1211/$G1211,$H1211-SUM($I1211:AX1211)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>AZ$5,$H1211/$G1211,$H1211-SUM($I1211:AY1211)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BA$5,$H1211/$G1211,$H1211-SUM($I1211:AZ1211)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BB$5,$H1211/$G1211,$H1211-SUM($I1211:BA1211)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BC$5,$H1211/$G1211,$H1211-SUM($I1211:BB1211)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BD$5,$H1211/$G1211,$H1211-SUM($I1211:BC1211)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BE$5,$H1211/$G1211,$H1211-SUM($I1211:BD1211)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BF$5,$H1211/$G1211,$H1211-SUM($I1211:BE1211)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BG$5,$H1211/$G1211,$H1211-SUM($I1211:BF1211)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BH$5,$H1211/$G1211,$H1211-SUM($I1211:BG1211)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BI$5,$H1211/$G1211,$H1211-SUM($I1211:BH1211)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BJ$5,$H1211/$G1211,$H1211-SUM($I1211:BI1211)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BK$5,$H1211/$G1211,$H1211-SUM($I1211:BJ1211)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BL$5,$H1211/$G1211,$H1211-SUM($I1211:BK1211)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BM$5,$H1211/$G1211,$H1211-SUM($I1211:BL1211)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BN$5,$H1211/$G1211,$H1211-SUM($I1211:BM1211)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BO$5,$H1211/$G1211,$H1211-SUM($I1211:BN1211)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BP$5,$H1211/$G1211,$H1211-SUM($I1211:BO1211)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BQ$5,$H1211/$G1211,$H1211-SUM($I1211:BP1211)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BR$5,$H1211/$G1211,$H1211-SUM($I1211:BQ1211)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BS$5,$H1211/$G1211,$H1211-SUM($I1211:BR1211)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BT$5,$H1211/$G1211,$H1211-SUM($I1211:BS1211)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BU$5,$H1211/$G1211,$H1211-SUM($I1211:BT1211)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BV$5,$H1211/$G1211,$H1211-SUM($I1211:BU1211)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BW$5,$H1211/$G1211,$H1211-SUM($I1211:BV1211)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BX$5,$H1211/$G1211,$H1211-SUM($I1211:BW1211)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BY$5,$H1211/$G1211,$H1211-SUM($I1211:BX1211)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>BZ$5,$H1211/$G1211,$H1211-SUM($I1211:BY1211)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>CA$5,$H1211/$G1211,$H1211-SUM($I1211:BZ1211)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>CB$5,$H1211/$G1211,$H1211-SUM($I1211:CA1211)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1211,$G1211=\"n/a\"),0,IF(SUM($D1211,$G1211+0.5)>CC$5,$H1211/$G1211,$H1211-SUM($I1211:CB1211)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>J$5,$H1212/$G1212,$H1212-SUM($I1212:I1212)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>K$5,$H1212/$G1212,$H1212-SUM($I1212:J1212)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>L$5,$H1212/$G1212,$H1212-SUM($I1212:K1212)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>M$5,$H1212/$G1212,$H1212-SUM($I1212:L1212)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>N$5,$H1212/$G1212,$H1212-SUM($I1212:M1212)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>O$5,$H1212/$G1212,$H1212-SUM($I1212:N1212)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>P$5,$H1212/$G1212,$H1212-SUM($I1212:O1212)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>Q$5,$H1212/$G1212,$H1212-SUM($I1212:P1212)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>R$5,$H1212/$G1212,$H1212-SUM($I1212:Q1212)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>S$5,$H1212/$G1212,$H1212-SUM($I1212:R1212)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>T$5,$H1212/$G1212,$H1212-SUM($I1212:S1212)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>U$5,$H1212/$G1212,$H1212-SUM($I1212:T1212)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>V$5,$H1212/$G1212,$H1212-SUM($I1212:U1212)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>W$5,$H1212/$G1212,$H1212-SUM($I1212:V1212)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>X$5,$H1212/$G1212,$H1212-SUM($I1212:W1212)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>Y$5,$H1212/$G1212,$H1212-SUM($I1212:X1212)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>Z$5,$H1212/$G1212,$H1212-SUM($I1212:Y1212)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AA$5,$H1212/$G1212,$H1212-SUM($I1212:Z1212)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AB$5,$H1212/$G1212,$H1212-SUM($I1212:AA1212)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AC$5,$H1212/$G1212,$H1212-SUM($I1212:AB1212)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AD$5,$H1212/$G1212,$H1212-SUM($I1212:AC1212)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AE$5,$H1212/$G1212,$H1212-SUM($I1212:AD1212)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AF$5,$H1212/$G1212,$H1212-SUM($I1212:AE1212)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AG$5,$H1212/$G1212,$H1212-SUM($I1212:AF1212)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AH$5,$H1212/$G1212,$H1212-SUM($I1212:AG1212)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AI$5,$H1212/$G1212,$H1212-SUM($I1212:AH1212)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AJ$5,$H1212/$G1212,$H1212-SUM($I1212:AI1212)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AK$5,$H1212/$G1212,$H1212-SUM($I1212:AJ1212)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AL$5,$H1212/$G1212,$H1212-SUM($I1212:AK1212)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AM$5,$H1212/$G1212,$H1212-SUM($I1212:AL1212)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AN$5,$H1212/$G1212,$H1212-SUM($I1212:AM1212)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AO$5,$H1212/$G1212,$H1212-SUM($I1212:AN1212)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AP$5,$H1212/$G1212,$H1212-SUM($I1212:AO1212)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AQ$5,$H1212/$G1212,$H1212-SUM($I1212:AP1212)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AR$5,$H1212/$G1212,$H1212-SUM($I1212:AQ1212)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AS$5,$H1212/$G1212,$H1212-SUM($I1212:AR1212)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AT$5,$H1212/$G1212,$H1212-SUM($I1212:AS1212)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AU$5,$H1212/$G1212,$H1212-SUM($I1212:AT1212)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AV$5,$H1212/$G1212,$H1212-SUM($I1212:AU1212)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AW$5,$H1212/$G1212,$H1212-SUM($I1212:AV1212)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AX$5,$H1212/$G1212,$H1212-SUM($I1212:AW1212)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AY$5,$H1212/$G1212,$H1212-SUM($I1212:AX1212)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>AZ$5,$H1212/$G1212,$H1212-SUM($I1212:AY1212)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BA$5,$H1212/$G1212,$H1212-SUM($I1212:AZ1212)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BB$5,$H1212/$G1212,$H1212-SUM($I1212:BA1212)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BC$5,$H1212/$G1212,$H1212-SUM($I1212:BB1212)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BD$5,$H1212/$G1212,$H1212-SUM($I1212:BC1212)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BE$5,$H1212/$G1212,$H1212-SUM($I1212:BD1212)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BF$5,$H1212/$G1212,$H1212-SUM($I1212:BE1212)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BG$5,$H1212/$G1212,$H1212-SUM($I1212:BF1212)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BH$5,$H1212/$G1212,$H1212-SUM($I1212:BG1212)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BI$5,$H1212/$G1212,$H1212-SUM($I1212:BH1212)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BJ$5,$H1212/$G1212,$H1212-SUM($I1212:BI1212)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BK$5,$H1212/$G1212,$H1212-SUM($I1212:BJ1212)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BL$5,$H1212/$G1212,$H1212-SUM($I1212:BK1212)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BM$5,$H1212/$G1212,$H1212-SUM($I1212:BL1212)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BN$5,$H1212/$G1212,$H1212-SUM($I1212:BM1212)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BO$5,$H1212/$G1212,$H1212-SUM($I1212:BN1212)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BP$5,$H1212/$G1212,$H1212-SUM($I1212:BO1212)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BQ$5,$H1212/$G1212,$H1212-SUM($I1212:BP1212)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BR$5,$H1212/$G1212,$H1212-SUM($I1212:BQ1212)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BS$5,$H1212/$G1212,$H1212-SUM($I1212:BR1212)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BT$5,$H1212/$G1212,$H1212-SUM($I1212:BS1212)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BU$5,$H1212/$G1212,$H1212-SUM($I1212:BT1212)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BV$5,$H1212/$G1212,$H1212-SUM($I1212:BU1212)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BW$5,$H1212/$G1212,$H1212-SUM($I1212:BV1212)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BX$5,$H1212/$G1212,$H1212-SUM($I1212:BW1212)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BY$5,$H1212/$G1212,$H1212-SUM($I1212:BX1212)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>BZ$5,$H1212/$G1212,$H1212-SUM($I1212:BY1212)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>CA$5,$H1212/$G1212,$H1212-SUM($I1212:BZ1212)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>CB$5,$H1212/$G1212,$H1212-SUM($I1212:CA1212)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1212,$G1212=\"n/a\"),0,IF(SUM($D1212,$G1212+0.5)>CC$5,$H1212/$G1212,$H1212-SUM($I1212:CB1212)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>J$5,$H1213/$G1213,$H1213-SUM($I1213:I1213)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>K$5,$H1213/$G1213,$H1213-SUM($I1213:J1213)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>L$5,$H1213/$G1213,$H1213-SUM($I1213:K1213)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>M$5,$H1213/$G1213,$H1213-SUM($I1213:L1213)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>N$5,$H1213/$G1213,$H1213-SUM($I1213:M1213)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>O$5,$H1213/$G1213,$H1213-SUM($I1213:N1213)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>P$5,$H1213/$G1213,$H1213-SUM($I1213:O1213)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>Q$5,$H1213/$G1213,$H1213-SUM($I1213:P1213)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>R$5,$H1213/$G1213,$H1213-SUM($I1213:Q1213)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>S$5,$H1213/$G1213,$H1213-SUM($I1213:R1213)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>T$5,$H1213/$G1213,$H1213-SUM($I1213:S1213)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>U$5,$H1213/$G1213,$H1213-SUM($I1213:T1213)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>V$5,$H1213/$G1213,$H1213-SUM($I1213:U1213)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>W$5,$H1213/$G1213,$H1213-SUM($I1213:V1213)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>X$5,$H1213/$G1213,$H1213-SUM($I1213:W1213)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>Y$5,$H1213/$G1213,$H1213-SUM($I1213:X1213)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>Z$5,$H1213/$G1213,$H1213-SUM($I1213:Y1213)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AA$5,$H1213/$G1213,$H1213-SUM($I1213:Z1213)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AB$5,$H1213/$G1213,$H1213-SUM($I1213:AA1213)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AC$5,$H1213/$G1213,$H1213-SUM($I1213:AB1213)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AD$5,$H1213/$G1213,$H1213-SUM($I1213:AC1213)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AE$5,$H1213/$G1213,$H1213-SUM($I1213:AD1213)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AF$5,$H1213/$G1213,$H1213-SUM($I1213:AE1213)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AG$5,$H1213/$G1213,$H1213-SUM($I1213:AF1213)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AH$5,$H1213/$G1213,$H1213-SUM($I1213:AG1213)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AI$5,$H1213/$G1213,$H1213-SUM($I1213:AH1213)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AJ$5,$H1213/$G1213,$H1213-SUM($I1213:AI1213)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AK$5,$H1213/$G1213,$H1213-SUM($I1213:AJ1213)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AL$5,$H1213/$G1213,$H1213-SUM($I1213:AK1213)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AM$5,$H1213/$G1213,$H1213-SUM($I1213:AL1213)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AN$5,$H1213/$G1213,$H1213-SUM($I1213:AM1213)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AO$5,$H1213/$G1213,$H1213-SUM($I1213:AN1213)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AP$5,$H1213/$G1213,$H1213-SUM($I1213:AO1213)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AQ$5,$H1213/$G1213,$H1213-SUM($I1213:AP1213)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AR$5,$H1213/$G1213,$H1213-SUM($I1213:AQ1213)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AS$5,$H1213/$G1213,$H1213-SUM($I1213:AR1213)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AT$5,$H1213/$G1213,$H1213-SUM($I1213:AS1213)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AU$5,$H1213/$G1213,$H1213-SUM($I1213:AT1213)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AV$5,$H1213/$G1213,$H1213-SUM($I1213:AU1213)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AW$5,$H1213/$G1213,$H1213-SUM($I1213:AV1213)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AX$5,$H1213/$G1213,$H1213-SUM($I1213:AW1213)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AY$5,$H1213/$G1213,$H1213-SUM($I1213:AX1213)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>AZ$5,$H1213/$G1213,$H1213-SUM($I1213:AY1213)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BA$5,$H1213/$G1213,$H1213-SUM($I1213:AZ1213)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BB$5,$H1213/$G1213,$H1213-SUM($I1213:BA1213)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BC$5,$H1213/$G1213,$H1213-SUM($I1213:BB1213)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BD$5,$H1213/$G1213,$H1213-SUM($I1213:BC1213)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BE$5,$H1213/$G1213,$H1213-SUM($I1213:BD1213)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BF$5,$H1213/$G1213,$H1213-SUM($I1213:BE1213)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BG$5,$H1213/$G1213,$H1213-SUM($I1213:BF1213)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BH$5,$H1213/$G1213,$H1213-SUM($I1213:BG1213)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BI$5,$H1213/$G1213,$H1213-SUM($I1213:BH1213)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BJ$5,$H1213/$G1213,$H1213-SUM($I1213:BI1213)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BK$5,$H1213/$G1213,$H1213-SUM($I1213:BJ1213)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BL$5,$H1213/$G1213,$H1213-SUM($I1213:BK1213)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BM$5,$H1213/$G1213,$H1213-SUM($I1213:BL1213)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BN$5,$H1213/$G1213,$H1213-SUM($I1213:BM1213)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BO$5,$H1213/$G1213,$H1213-SUM($I1213:BN1213)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BP$5,$H1213/$G1213,$H1213-SUM($I1213:BO1213)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BQ$5,$H1213/$G1213,$H1213-SUM($I1213:BP1213)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BR$5,$H1213/$G1213,$H1213-SUM($I1213:BQ1213)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BS$5,$H1213/$G1213,$H1213-SUM($I1213:BR1213)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BT$5,$H1213/$G1213,$H1213-SUM($I1213:BS1213)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BU$5,$H1213/$G1213,$H1213-SUM($I1213:BT1213)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BV$5,$H1213/$G1213,$H1213-SUM($I1213:BU1213)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BW$5,$H1213/$G1213,$H1213-SUM($I1213:BV1213)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BX$5,$H1213/$G1213,$H1213-SUM($I1213:BW1213)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BY$5,$H1213/$G1213,$H1213-SUM($I1213:BX1213)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>BZ$5,$H1213/$G1213,$H1213-SUM($I1213:BY1213)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>CA$5,$H1213/$G1213,$H1213-SUM($I1213:BZ1213)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>CB$5,$H1213/$G1213,$H1213-SUM($I1213:CA1213)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1213,$G1213=\"n/a\"),0,IF(SUM($D1213,$G1213+0.5)>CC$5,$H1213/$G1213,$H1213-SUM($I1213:CB1213)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>J$5,$H1214/$G1214,$H1214-SUM($I1214:I1214)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>K$5,$H1214/$G1214,$H1214-SUM($I1214:J1214)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>L$5,$H1214/$G1214,$H1214-SUM($I1214:K1214)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>M$5,$H1214/$G1214,$H1214-SUM($I1214:L1214)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>N$5,$H1214/$G1214,$H1214-SUM($I1214:M1214)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>O$5,$H1214/$G1214,$H1214-SUM($I1214:N1214)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>P$5,$H1214/$G1214,$H1214-SUM($I1214:O1214)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>Q$5,$H1214/$G1214,$H1214-SUM($I1214:P1214)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>R$5,$H1214/$G1214,$H1214-SUM($I1214:Q1214)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>S$5,$H1214/$G1214,$H1214-SUM($I1214:R1214)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>T$5,$H1214/$G1214,$H1214-SUM($I1214:S1214)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>U$5,$H1214/$G1214,$H1214-SUM($I1214:T1214)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>V$5,$H1214/$G1214,$H1214-SUM($I1214:U1214)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>W$5,$H1214/$G1214,$H1214-SUM($I1214:V1214)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>X$5,$H1214/$G1214,$H1214-SUM($I1214:W1214)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>Y$5,$H1214/$G1214,$H1214-SUM($I1214:X1214)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>Z$5,$H1214/$G1214,$H1214-SUM($I1214:Y1214)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AA$5,$H1214/$G1214,$H1214-SUM($I1214:Z1214)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AB$5,$H1214/$G1214,$H1214-SUM($I1214:AA1214)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AC$5,$H1214/$G1214,$H1214-SUM($I1214:AB1214)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AD$5,$H1214/$G1214,$H1214-SUM($I1214:AC1214)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AE$5,$H1214/$G1214,$H1214-SUM($I1214:AD1214)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AF$5,$H1214/$G1214,$H1214-SUM($I1214:AE1214)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AG$5,$H1214/$G1214,$H1214-SUM($I1214:AF1214)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AH$5,$H1214/$G1214,$H1214-SUM($I1214:AG1214)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AI$5,$H1214/$G1214,$H1214-SUM($I1214:AH1214)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AJ$5,$H1214/$G1214,$H1214-SUM($I1214:AI1214)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AK$5,$H1214/$G1214,$H1214-SUM($I1214:AJ1214)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AL$5,$H1214/$G1214,$H1214-SUM($I1214:AK1214)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AM$5,$H1214/$G1214,$H1214-SUM($I1214:AL1214)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AN$5,$H1214/$G1214,$H1214-SUM($I1214:AM1214)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AO$5,$H1214/$G1214,$H1214-SUM($I1214:AN1214)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AP$5,$H1214/$G1214,$H1214-SUM($I1214:AO1214)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AQ$5,$H1214/$G1214,$H1214-SUM($I1214:AP1214)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AR$5,$H1214/$G1214,$H1214-SUM($I1214:AQ1214)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AS$5,$H1214/$G1214,$H1214-SUM($I1214:AR1214)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AT$5,$H1214/$G1214,$H1214-SUM($I1214:AS1214)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AU$5,$H1214/$G1214,$H1214-SUM($I1214:AT1214)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AV$5,$H1214/$G1214,$H1214-SUM($I1214:AU1214)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AW$5,$H1214/$G1214,$H1214-SUM($I1214:AV1214)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AX$5,$H1214/$G1214,$H1214-SUM($I1214:AW1214)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AY$5,$H1214/$G1214,$H1214-SUM($I1214:AX1214)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>AZ$5,$H1214/$G1214,$H1214-SUM($I1214:AY1214)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BA$5,$H1214/$G1214,$H1214-SUM($I1214:AZ1214)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BB$5,$H1214/$G1214,$H1214-SUM($I1214:BA1214)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BC$5,$H1214/$G1214,$H1214-SUM($I1214:BB1214)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BD$5,$H1214/$G1214,$H1214-SUM($I1214:BC1214)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BE$5,$H1214/$G1214,$H1214-SUM($I1214:BD1214)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BF$5,$H1214/$G1214,$H1214-SUM($I1214:BE1214)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BG$5,$H1214/$G1214,$H1214-SUM($I1214:BF1214)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BH$5,$H1214/$G1214,$H1214-SUM($I1214:BG1214)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BI$5,$H1214/$G1214,$H1214-SUM($I1214:BH1214)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BJ$5,$H1214/$G1214,$H1214-SUM($I1214:BI1214)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BK$5,$H1214/$G1214,$H1214-SUM($I1214:BJ1214)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BL$5,$H1214/$G1214,$H1214-SUM($I1214:BK1214)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BM$5,$H1214/$G1214,$H1214-SUM($I1214:BL1214)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BN$5,$H1214/$G1214,$H1214-SUM($I1214:BM1214)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BO$5,$H1214/$G1214,$H1214-SUM($I1214:BN1214)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BP$5,$H1214/$G1214,$H1214-SUM($I1214:BO1214)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BQ$5,$H1214/$G1214,$H1214-SUM($I1214:BP1214)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BR$5,$H1214/$G1214,$H1214-SUM($I1214:BQ1214)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BS$5,$H1214/$G1214,$H1214-SUM($I1214:BR1214)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BT$5,$H1214/$G1214,$H1214-SUM($I1214:BS1214)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BU$5,$H1214/$G1214,$H1214-SUM($I1214:BT1214)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BV$5,$H1214/$G1214,$H1214-SUM($I1214:BU1214)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BW$5,$H1214/$G1214,$H1214-SUM($I1214:BV1214)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BX$5,$H1214/$G1214,$H1214-SUM($I1214:BW1214)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BY$5,$H1214/$G1214,$H1214-SUM($I1214:BX1214)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>BZ$5,$H1214/$G1214,$H1214-SUM($I1214:BY1214)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>CA$5,$H1214/$G1214,$H1214-SUM($I1214:BZ1214)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>CB$5,$H1214/$G1214,$H1214-SUM($I1214:CA1214)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1214,$G1214=\"n/a\"),0,IF(SUM($D1214,$G1214+0.5)>CC$5,$H1214/$G1214,$H1214-SUM($I1214:CB1214)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>J$5,$H1215/$G1215,$H1215-SUM($I1215:I1215)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>K$5,$H1215/$G1215,$H1215-SUM($I1215:J1215)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>L$5,$H1215/$G1215,$H1215-SUM($I1215:K1215)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>M$5,$H1215/$G1215,$H1215-SUM($I1215:L1215)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>N$5,$H1215/$G1215,$H1215-SUM($I1215:M1215)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>O$5,$H1215/$G1215,$H1215-SUM($I1215:N1215)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>P$5,$H1215/$G1215,$H1215-SUM($I1215:O1215)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>Q$5,$H1215/$G1215,$H1215-SUM($I1215:P1215)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>R$5,$H1215/$G1215,$H1215-SUM($I1215:Q1215)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>S$5,$H1215/$G1215,$H1215-SUM($I1215:R1215)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>T$5,$H1215/$G1215,$H1215-SUM($I1215:S1215)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>U$5,$H1215/$G1215,$H1215-SUM($I1215:T1215)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>V$5,$H1215/$G1215,$H1215-SUM($I1215:U1215)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>W$5,$H1215/$G1215,$H1215-SUM($I1215:V1215)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>X$5,$H1215/$G1215,$H1215-SUM($I1215:W1215)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>Y$5,$H1215/$G1215,$H1215-SUM($I1215:X1215)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>Z$5,$H1215/$G1215,$H1215-SUM($I1215:Y1215)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AA$5,$H1215/$G1215,$H1215-SUM($I1215:Z1215)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AB$5,$H1215/$G1215,$H1215-SUM($I1215:AA1215)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AC$5,$H1215/$G1215,$H1215-SUM($I1215:AB1215)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AD$5,$H1215/$G1215,$H1215-SUM($I1215:AC1215)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AE$5,$H1215/$G1215,$H1215-SUM($I1215:AD1215)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AF$5,$H1215/$G1215,$H1215-SUM($I1215:AE1215)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AG$5,$H1215/$G1215,$H1215-SUM($I1215:AF1215)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AH$5,$H1215/$G1215,$H1215-SUM($I1215:AG1215)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AI$5,$H1215/$G1215,$H1215-SUM($I1215:AH1215)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AJ$5,$H1215/$G1215,$H1215-SUM($I1215:AI1215)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AK$5,$H1215/$G1215,$H1215-SUM($I1215:AJ1215)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AL$5,$H1215/$G1215,$H1215-SUM($I1215:AK1215)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AM$5,$H1215/$G1215,$H1215-SUM($I1215:AL1215)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AN$5,$H1215/$G1215,$H1215-SUM($I1215:AM1215)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AO$5,$H1215/$G1215,$H1215-SUM($I1215:AN1215)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AP$5,$H1215/$G1215,$H1215-SUM($I1215:AO1215)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AQ$5,$H1215/$G1215,$H1215-SUM($I1215:AP1215)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AR$5,$H1215/$G1215,$H1215-SUM($I1215:AQ1215)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AS$5,$H1215/$G1215,$H1215-SUM($I1215:AR1215)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AT$5,$H1215/$G1215,$H1215-SUM($I1215:AS1215)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AU$5,$H1215/$G1215,$H1215-SUM($I1215:AT1215)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AV$5,$H1215/$G1215,$H1215-SUM($I1215:AU1215)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AW$5,$H1215/$G1215,$H1215-SUM($I1215:AV1215)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AX$5,$H1215/$G1215,$H1215-SUM($I1215:AW1215)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AY$5,$H1215/$G1215,$H1215-SUM($I1215:AX1215)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>AZ$5,$H1215/$G1215,$H1215-SUM($I1215:AY1215)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BA$5,$H1215/$G1215,$H1215-SUM($I1215:AZ1215)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BB$5,$H1215/$G1215,$H1215-SUM($I1215:BA1215)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BC$5,$H1215/$G1215,$H1215-SUM($I1215:BB1215)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BD$5,$H1215/$G1215,$H1215-SUM($I1215:BC1215)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BE$5,$H1215/$G1215,$H1215-SUM($I1215:BD1215)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BF$5,$H1215/$G1215,$H1215-SUM($I1215:BE1215)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BG$5,$H1215/$G1215,$H1215-SUM($I1215:BF1215)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BH$5,$H1215/$G1215,$H1215-SUM($I1215:BG1215)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BI$5,$H1215/$G1215,$H1215-SUM($I1215:BH1215)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BJ$5,$H1215/$G1215,$H1215-SUM($I1215:BI1215)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BK$5,$H1215/$G1215,$H1215-SUM($I1215:BJ1215)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BL$5,$H1215/$G1215,$H1215-SUM($I1215:BK1215)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BM$5,$H1215/$G1215,$H1215-SUM($I1215:BL1215)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BN$5,$H1215/$G1215,$H1215-SUM($I1215:BM1215)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BO$5,$H1215/$G1215,$H1215-SUM($I1215:BN1215)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BP$5,$H1215/$G1215,$H1215-SUM($I1215:BO1215)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BQ$5,$H1215/$G1215,$H1215-SUM($I1215:BP1215)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BR$5,$H1215/$G1215,$H1215-SUM($I1215:BQ1215)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BS$5,$H1215/$G1215,$H1215-SUM($I1215:BR1215)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BT$5,$H1215/$G1215,$H1215-SUM($I1215:BS1215)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BU$5,$H1215/$G1215,$H1215-SUM($I1215:BT1215)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BV$5,$H1215/$G1215,$H1215-SUM($I1215:BU1215)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BW$5,$H1215/$G1215,$H1215-SUM($I1215:BV1215)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BX$5,$H1215/$G1215,$H1215-SUM($I1215:BW1215)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BY$5,$H1215/$G1215,$H1215-SUM($I1215:BX1215)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>BZ$5,$H1215/$G1215,$H1215-SUM($I1215:BY1215)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>CA$5,$H1215/$G1215,$H1215-SUM($I1215:BZ1215)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>CB$5,$H1215/$G1215,$H1215-SUM($I1215:CA1215)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1215,$G1215=\"n/a\"),0,IF(SUM($D1215,$G1215+0.5)>CC$5,$H1215/$G1215,$H1215-SUM($I1215:CB1215)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>J$5,$H1216/$G1216,$H1216-SUM($I1216:I1216)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>K$5,$H1216/$G1216,$H1216-SUM($I1216:J1216)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>L$5,$H1216/$G1216,$H1216-SUM($I1216:K1216)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>M$5,$H1216/$G1216,$H1216-SUM($I1216:L1216)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>N$5,$H1216/$G1216,$H1216-SUM($I1216:M1216)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>O$5,$H1216/$G1216,$H1216-SUM($I1216:N1216)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>P$5,$H1216/$G1216,$H1216-SUM($I1216:O1216)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>Q$5,$H1216/$G1216,$H1216-SUM($I1216:P1216)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>R$5,$H1216/$G1216,$H1216-SUM($I1216:Q1216)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>S$5,$H1216/$G1216,$H1216-SUM($I1216:R1216)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>T$5,$H1216/$G1216,$H1216-SUM($I1216:S1216)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>U$5,$H1216/$G1216,$H1216-SUM($I1216:T1216)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>V$5,$H1216/$G1216,$H1216-SUM($I1216:U1216)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>W$5,$H1216/$G1216,$H1216-SUM($I1216:V1216)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>X$5,$H1216/$G1216,$H1216-SUM($I1216:W1216)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>Y$5,$H1216/$G1216,$H1216-SUM($I1216:X1216)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>Z$5,$H1216/$G1216,$H1216-SUM($I1216:Y1216)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AA$5,$H1216/$G1216,$H1216-SUM($I1216:Z1216)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AB$5,$H1216/$G1216,$H1216-SUM($I1216:AA1216)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AC$5,$H1216/$G1216,$H1216-SUM($I1216:AB1216)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AD$5,$H1216/$G1216,$H1216-SUM($I1216:AC1216)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AE$5,$H1216/$G1216,$H1216-SUM($I1216:AD1216)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AF$5,$H1216/$G1216,$H1216-SUM($I1216:AE1216)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AG$5,$H1216/$G1216,$H1216-SUM($I1216:AF1216)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AH$5,$H1216/$G1216,$H1216-SUM($I1216:AG1216)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AI$5,$H1216/$G1216,$H1216-SUM($I1216:AH1216)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AJ$5,$H1216/$G1216,$H1216-SUM($I1216:AI1216)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AK$5,$H1216/$G1216,$H1216-SUM($I1216:AJ1216)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AL$5,$H1216/$G1216,$H1216-SUM($I1216:AK1216)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AM$5,$H1216/$G1216,$H1216-SUM($I1216:AL1216)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AN$5,$H1216/$G1216,$H1216-SUM($I1216:AM1216)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AO$5,$H1216/$G1216,$H1216-SUM($I1216:AN1216)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AP$5,$H1216/$G1216,$H1216-SUM($I1216:AO1216)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AQ$5,$H1216/$G1216,$H1216-SUM($I1216:AP1216)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AR$5,$H1216/$G1216,$H1216-SUM($I1216:AQ1216)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AS$5,$H1216/$G1216,$H1216-SUM($I1216:AR1216)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AT$5,$H1216/$G1216,$H1216-SUM($I1216:AS1216)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AU$5,$H1216/$G1216,$H1216-SUM($I1216:AT1216)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AV$5,$H1216/$G1216,$H1216-SUM($I1216:AU1216)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AW$5,$H1216/$G1216,$H1216-SUM($I1216:AV1216)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AX$5,$H1216/$G1216,$H1216-SUM($I1216:AW1216)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AY$5,$H1216/$G1216,$H1216-SUM($I1216:AX1216)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>AZ$5,$H1216/$G1216,$H1216-SUM($I1216:AY1216)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BA$5,$H1216/$G1216,$H1216-SUM($I1216:AZ1216)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BB$5,$H1216/$G1216,$H1216-SUM($I1216:BA1216)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BC$5,$H1216/$G1216,$H1216-SUM($I1216:BB1216)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BD$5,$H1216/$G1216,$H1216-SUM($I1216:BC1216)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BE$5,$H1216/$G1216,$H1216-SUM($I1216:BD1216)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BF$5,$H1216/$G1216,$H1216-SUM($I1216:BE1216)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BG$5,$H1216/$G1216,$H1216-SUM($I1216:BF1216)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BH$5,$H1216/$G1216,$H1216-SUM($I1216:BG1216)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BI$5,$H1216/$G1216,$H1216-SUM($I1216:BH1216)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BJ$5,$H1216/$G1216,$H1216-SUM($I1216:BI1216)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BK$5,$H1216/$G1216,$H1216-SUM($I1216:BJ1216)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BL$5,$H1216/$G1216,$H1216-SUM($I1216:BK1216)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BM$5,$H1216/$G1216,$H1216-SUM($I1216:BL1216)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BN$5,$H1216/$G1216,$H1216-SUM($I1216:BM1216)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BO$5,$H1216/$G1216,$H1216-SUM($I1216:BN1216)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BP$5,$H1216/$G1216,$H1216-SUM($I1216:BO1216)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BQ$5,$H1216/$G1216,$H1216-SUM($I1216:BP1216)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BR$5,$H1216/$G1216,$H1216-SUM($I1216:BQ1216)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BS$5,$H1216/$G1216,$H1216-SUM($I1216:BR1216)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BT$5,$H1216/$G1216,$H1216-SUM($I1216:BS1216)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BU$5,$H1216/$G1216,$H1216-SUM($I1216:BT1216)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BV$5,$H1216/$G1216,$H1216-SUM($I1216:BU1216)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BW$5,$H1216/$G1216,$H1216-SUM($I1216:BV1216)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BX$5,$H1216/$G1216,$H1216-SUM($I1216:BW1216)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BY$5,$H1216/$G1216,$H1216-SUM($I1216:BX1216)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>BZ$5,$H1216/$G1216,$H1216-SUM($I1216:BY1216)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>CA$5,$H1216/$G1216,$H1216-SUM($I1216:BZ1216)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>CB$5,$H1216/$G1216,$H1216-SUM($I1216:CA1216)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1216,$G1216=\"n/a\"),0,IF(SUM($D1216,$G1216+0.5)>CC$5,$H1216/$G1216,$H1216-SUM($I1216:CB1216)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>J$5,$H1217/$G1217,$H1217-SUM($I1217:I1217)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>K$5,$H1217/$G1217,$H1217-SUM($I1217:J1217)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>L$5,$H1217/$G1217,$H1217-SUM($I1217:K1217)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>M$5,$H1217/$G1217,$H1217-SUM($I1217:L1217)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>N$5,$H1217/$G1217,$H1217-SUM($I1217:M1217)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>O$5,$H1217/$G1217,$H1217-SUM($I1217:N1217)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>P$5,$H1217/$G1217,$H1217-SUM($I1217:O1217)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>Q$5,$H1217/$G1217,$H1217-SUM($I1217:P1217)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>R$5,$H1217/$G1217,$H1217-SUM($I1217:Q1217)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>S$5,$H1217/$G1217,$H1217-SUM($I1217:R1217)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>T$5,$H1217/$G1217,$H1217-SUM($I1217:S1217)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>U$5,$H1217/$G1217,$H1217-SUM($I1217:T1217)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>V$5,$H1217/$G1217,$H1217-SUM($I1217:U1217)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>W$5,$H1217/$G1217,$H1217-SUM($I1217:V1217)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>X$5,$H1217/$G1217,$H1217-SUM($I1217:W1217)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>Y$5,$H1217/$G1217,$H1217-SUM($I1217:X1217)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>Z$5,$H1217/$G1217,$H1217-SUM($I1217:Y1217)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AA$5,$H1217/$G1217,$H1217-SUM($I1217:Z1217)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AB$5,$H1217/$G1217,$H1217-SUM($I1217:AA1217)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AC$5,$H1217/$G1217,$H1217-SUM($I1217:AB1217)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AD$5,$H1217/$G1217,$H1217-SUM($I1217:AC1217)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AE$5,$H1217/$G1217,$H1217-SUM($I1217:AD1217)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AF$5,$H1217/$G1217,$H1217-SUM($I1217:AE1217)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AG$5,$H1217/$G1217,$H1217-SUM($I1217:AF1217)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AH$5,$H1217/$G1217,$H1217-SUM($I1217:AG1217)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AI$5,$H1217/$G1217,$H1217-SUM($I1217:AH1217)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AJ$5,$H1217/$G1217,$H1217-SUM($I1217:AI1217)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AK$5,$H1217/$G1217,$H1217-SUM($I1217:AJ1217)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AL$5,$H1217/$G1217,$H1217-SUM($I1217:AK1217)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AM$5,$H1217/$G1217,$H1217-SUM($I1217:AL1217)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AN$5,$H1217/$G1217,$H1217-SUM($I1217:AM1217)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AO$5,$H1217/$G1217,$H1217-SUM($I1217:AN1217)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AP$5,$H1217/$G1217,$H1217-SUM($I1217:AO1217)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AQ$5,$H1217/$G1217,$H1217-SUM($I1217:AP1217)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AR$5,$H1217/$G1217,$H1217-SUM($I1217:AQ1217)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AS$5,$H1217/$G1217,$H1217-SUM($I1217:AR1217)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AT$5,$H1217/$G1217,$H1217-SUM($I1217:AS1217)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AU$5,$H1217/$G1217,$H1217-SUM($I1217:AT1217)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AV$5,$H1217/$G1217,$H1217-SUM($I1217:AU1217)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AW$5,$H1217/$G1217,$H1217-SUM($I1217:AV1217)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AX$5,$H1217/$G1217,$H1217-SUM($I1217:AW1217)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AY$5,$H1217/$G1217,$H1217-SUM($I1217:AX1217)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>AZ$5,$H1217/$G1217,$H1217-SUM($I1217:AY1217)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BA$5,$H1217/$G1217,$H1217-SUM($I1217:AZ1217)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BB$5,$H1217/$G1217,$H1217-SUM($I1217:BA1217)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BC$5,$H1217/$G1217,$H1217-SUM($I1217:BB1217)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BD$5,$H1217/$G1217,$H1217-SUM($I1217:BC1217)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BE$5,$H1217/$G1217,$H1217-SUM($I1217:BD1217)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BF$5,$H1217/$G1217,$H1217-SUM($I1217:BE1217)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BG$5,$H1217/$G1217,$H1217-SUM($I1217:BF1217)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BH$5,$H1217/$G1217,$H1217-SUM($I1217:BG1217)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BI$5,$H1217/$G1217,$H1217-SUM($I1217:BH1217)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BJ$5,$H1217/$G1217,$H1217-SUM($I1217:BI1217)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BK$5,$H1217/$G1217,$H1217-SUM($I1217:BJ1217)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BL$5,$H1217/$G1217,$H1217-SUM($I1217:BK1217)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BM$5,$H1217/$G1217,$H1217-SUM($I1217:BL1217)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BN$5,$H1217/$G1217,$H1217-SUM($I1217:BM1217)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BO$5,$H1217/$G1217,$H1217-SUM($I1217:BN1217)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BP$5,$H1217/$G1217,$H1217-SUM($I1217:BO1217)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BQ$5,$H1217/$G1217,$H1217-SUM($I1217:BP1217)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BR$5,$H1217/$G1217,$H1217-SUM($I1217:BQ1217)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BS$5,$H1217/$G1217,$H1217-SUM($I1217:BR1217)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BT$5,$H1217/$G1217,$H1217-SUM($I1217:BS1217)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BU$5,$H1217/$G1217,$H1217-SUM($I1217:BT1217)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BV$5,$H1217/$G1217,$H1217-SUM($I1217:BU1217)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BW$5,$H1217/$G1217,$H1217-SUM($I1217:BV1217)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BX$5,$H1217/$G1217,$H1217-SUM($I1217:BW1217)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BY$5,$H1217/$G1217,$H1217-SUM($I1217:BX1217)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>BZ$5,$H1217/$G1217,$H1217-SUM($I1217:BY1217)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>CA$5,$H1217/$G1217,$H1217-SUM($I1217:BZ1217)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>CB$5,$H1217/$G1217,$H1217-SUM($I1217:CA1217)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1217,$G1217=\"n/a\"),0,IF(SUM($D1217,$G1217+0.5)>CC$5,$H1217/$G1217,$H1217-SUM($I1217:CB1217)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>J$5,$H1218/$G1218,$H1218-SUM($I1218:I1218)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>K$5,$H1218/$G1218,$H1218-SUM($I1218:J1218)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>L$5,$H1218/$G1218,$H1218-SUM($I1218:K1218)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>M$5,$H1218/$G1218,$H1218-SUM($I1218:L1218)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>N$5,$H1218/$G1218,$H1218-SUM($I1218:M1218)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>O$5,$H1218/$G1218,$H1218-SUM($I1218:N1218)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>P$5,$H1218/$G1218,$H1218-SUM($I1218:O1218)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>Q$5,$H1218/$G1218,$H1218-SUM($I1218:P1218)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>R$5,$H1218/$G1218,$H1218-SUM($I1218:Q1218)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>S$5,$H1218/$G1218,$H1218-SUM($I1218:R1218)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>T$5,$H1218/$G1218,$H1218-SUM($I1218:S1218)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>U$5,$H1218/$G1218,$H1218-SUM($I1218:T1218)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>V$5,$H1218/$G1218,$H1218-SUM($I1218:U1218)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>W$5,$H1218/$G1218,$H1218-SUM($I1218:V1218)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>X$5,$H1218/$G1218,$H1218-SUM($I1218:W1218)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>Y$5,$H1218/$G1218,$H1218-SUM($I1218:X1218)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>Z$5,$H1218/$G1218,$H1218-SUM($I1218:Y1218)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AA$5,$H1218/$G1218,$H1218-SUM($I1218:Z1218)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AB$5,$H1218/$G1218,$H1218-SUM($I1218:AA1218)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AC$5,$H1218/$G1218,$H1218-SUM($I1218:AB1218)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AD$5,$H1218/$G1218,$H1218-SUM($I1218:AC1218)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AE$5,$H1218/$G1218,$H1218-SUM($I1218:AD1218)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AF$5,$H1218/$G1218,$H1218-SUM($I1218:AE1218)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AG$5,$H1218/$G1218,$H1218-SUM($I1218:AF1218)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AH$5,$H1218/$G1218,$H1218-SUM($I1218:AG1218)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AI$5,$H1218/$G1218,$H1218-SUM($I1218:AH1218)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AJ$5,$H1218/$G1218,$H1218-SUM($I1218:AI1218)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AK$5,$H1218/$G1218,$H1218-SUM($I1218:AJ1218)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AL$5,$H1218/$G1218,$H1218-SUM($I1218:AK1218)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AM$5,$H1218/$G1218,$H1218-SUM($I1218:AL1218)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AN$5,$H1218/$G1218,$H1218-SUM($I1218:AM1218)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AO$5,$H1218/$G1218,$H1218-SUM($I1218:AN1218)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AP$5,$H1218/$G1218,$H1218-SUM($I1218:AO1218)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AQ$5,$H1218/$G1218,$H1218-SUM($I1218:AP1218)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AR$5,$H1218/$G1218,$H1218-SUM($I1218:AQ1218)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AS$5,$H1218/$G1218,$H1218-SUM($I1218:AR1218)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AT$5,$H1218/$G1218,$H1218-SUM($I1218:AS1218)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AU$5,$H1218/$G1218,$H1218-SUM($I1218:AT1218)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AV$5,$H1218/$G1218,$H1218-SUM($I1218:AU1218)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AW$5,$H1218/$G1218,$H1218-SUM($I1218:AV1218)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AX$5,$H1218/$G1218,$H1218-SUM($I1218:AW1218)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AY$5,$H1218/$G1218,$H1218-SUM($I1218:AX1218)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>AZ$5,$H1218/$G1218,$H1218-SUM($I1218:AY1218)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BA$5,$H1218/$G1218,$H1218-SUM($I1218:AZ1218)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BB$5,$H1218/$G1218,$H1218-SUM($I1218:BA1218)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BC$5,$H1218/$G1218,$H1218-SUM($I1218:BB1218)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BD$5,$H1218/$G1218,$H1218-SUM($I1218:BC1218)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BE$5,$H1218/$G1218,$H1218-SUM($I1218:BD1218)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BF$5,$H1218/$G1218,$H1218-SUM($I1218:BE1218)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BG$5,$H1218/$G1218,$H1218-SUM($I1218:BF1218)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BH$5,$H1218/$G1218,$H1218-SUM($I1218:BG1218)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BI$5,$H1218/$G1218,$H1218-SUM($I1218:BH1218)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BJ$5,$H1218/$G1218,$H1218-SUM($I1218:BI1218)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BK$5,$H1218/$G1218,$H1218-SUM($I1218:BJ1218)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BL$5,$H1218/$G1218,$H1218-SUM($I1218:BK1218)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BM$5,$H1218/$G1218,$H1218-SUM($I1218:BL1218)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BN$5,$H1218/$G1218,$H1218-SUM($I1218:BM1218)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BO$5,$H1218/$G1218,$H1218-SUM($I1218:BN1218)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BP$5,$H1218/$G1218,$H1218-SUM($I1218:BO1218)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BQ$5,$H1218/$G1218,$H1218-SUM($I1218:BP1218)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BR$5,$H1218/$G1218,$H1218-SUM($I1218:BQ1218)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BS$5,$H1218/$G1218,$H1218-SUM($I1218:BR1218)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BT$5,$H1218/$G1218,$H1218-SUM($I1218:BS1218)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BU$5,$H1218/$G1218,$H1218-SUM($I1218:BT1218)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BV$5,$H1218/$G1218,$H1218-SUM($I1218:BU1218)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BW$5,$H1218/$G1218,$H1218-SUM($I1218:BV1218)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BX$5,$H1218/$G1218,$H1218-SUM($I1218:BW1218)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BY$5,$H1218/$G1218,$H1218-SUM($I1218:BX1218)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>BZ$5,$H1218/$G1218,$H1218-SUM($I1218:BY1218)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>CA$5,$H1218/$G1218,$H1218-SUM($I1218:BZ1218)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>CB$5,$H1218/$G1218,$H1218-SUM($I1218:CA1218)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1218,$G1218=\"n/a\"),0,IF(SUM($D1218,$G1218+0.5)>CC$5,$H1218/$G1218,$H1218-SUM($I1218:CB1218)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,"n/a",0,null,{"$f":"IF(OR(J$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>J$5,$H1219/$G1219,$H1219-SUM($I1219:I1219)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>K$5,$H1219/$G1219,$H1219-SUM($I1219:J1219)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>L$5,$H1219/$G1219,$H1219-SUM($I1219:K1219)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>M$5,$H1219/$G1219,$H1219-SUM($I1219:L1219)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>N$5,$H1219/$G1219,$H1219-SUM($I1219:M1219)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>O$5,$H1219/$G1219,$H1219-SUM($I1219:N1219)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>P$5,$H1219/$G1219,$H1219-SUM($I1219:O1219)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>Q$5,$H1219/$G1219,$H1219-SUM($I1219:P1219)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>R$5,$H1219/$G1219,$H1219-SUM($I1219:Q1219)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>S$5,$H1219/$G1219,$H1219-SUM($I1219:R1219)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>T$5,$H1219/$G1219,$H1219-SUM($I1219:S1219)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>U$5,$H1219/$G1219,$H1219-SUM($I1219:T1219)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>V$5,$H1219/$G1219,$H1219-SUM($I1219:U1219)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>W$5,$H1219/$G1219,$H1219-SUM($I1219:V1219)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>X$5,$H1219/$G1219,$H1219-SUM($I1219:W1219)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>Y$5,$H1219/$G1219,$H1219-SUM($I1219:X1219)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>Z$5,$H1219/$G1219,$H1219-SUM($I1219:Y1219)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AA$5,$H1219/$G1219,$H1219-SUM($I1219:Z1219)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AB$5,$H1219/$G1219,$H1219-SUM($I1219:AA1219)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AC$5,$H1219/$G1219,$H1219-SUM($I1219:AB1219)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AD$5,$H1219/$G1219,$H1219-SUM($I1219:AC1219)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AE$5,$H1219/$G1219,$H1219-SUM($I1219:AD1219)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AF$5,$H1219/$G1219,$H1219-SUM($I1219:AE1219)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AG$5,$H1219/$G1219,$H1219-SUM($I1219:AF1219)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AH$5,$H1219/$G1219,$H1219-SUM($I1219:AG1219)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AI$5,$H1219/$G1219,$H1219-SUM($I1219:AH1219)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AJ$5,$H1219/$G1219,$H1219-SUM($I1219:AI1219)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AK$5,$H1219/$G1219,$H1219-SUM($I1219:AJ1219)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AL$5,$H1219/$G1219,$H1219-SUM($I1219:AK1219)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AM$5,$H1219/$G1219,$H1219-SUM($I1219:AL1219)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AN$5,$H1219/$G1219,$H1219-SUM($I1219:AM1219)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AO$5,$H1219/$G1219,$H1219-SUM($I1219:AN1219)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AP$5,$H1219/$G1219,$H1219-SUM($I1219:AO1219)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AQ$5,$H1219/$G1219,$H1219-SUM($I1219:AP1219)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AR$5,$H1219/$G1219,$H1219-SUM($I1219:AQ1219)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AS$5,$H1219/$G1219,$H1219-SUM($I1219:AR1219)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AT$5,$H1219/$G1219,$H1219-SUM($I1219:AS1219)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AU$5,$H1219/$G1219,$H1219-SUM($I1219:AT1219)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AV$5,$H1219/$G1219,$H1219-SUM($I1219:AU1219)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AW$5,$H1219/$G1219,$H1219-SUM($I1219:AV1219)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AX$5,$H1219/$G1219,$H1219-SUM($I1219:AW1219)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AY$5,$H1219/$G1219,$H1219-SUM($I1219:AX1219)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>AZ$5,$H1219/$G1219,$H1219-SUM($I1219:AY1219)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BA$5,$H1219/$G1219,$H1219-SUM($I1219:AZ1219)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BB$5,$H1219/$G1219,$H1219-SUM($I1219:BA1219)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BC$5,$H1219/$G1219,$H1219-SUM($I1219:BB1219)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BD$5,$H1219/$G1219,$H1219-SUM($I1219:BC1219)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BE$5,$H1219/$G1219,$H1219-SUM($I1219:BD1219)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BF$5,$H1219/$G1219,$H1219-SUM($I1219:BE1219)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BG$5,$H1219/$G1219,$H1219-SUM($I1219:BF1219)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BH$5,$H1219/$G1219,$H1219-SUM($I1219:BG1219)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BI$5,$H1219/$G1219,$H1219-SUM($I1219:BH1219)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BJ$5,$H1219/$G1219,$H1219-SUM($I1219:BI1219)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BK$5,$H1219/$G1219,$H1219-SUM($I1219:BJ1219)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BL$5,$H1219/$G1219,$H1219-SUM($I1219:BK1219)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BM$5,$H1219/$G1219,$H1219-SUM($I1219:BL1219)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BN$5,$H1219/$G1219,$H1219-SUM($I1219:BM1219)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BO$5,$H1219/$G1219,$H1219-SUM($I1219:BN1219)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BP$5,$H1219/$G1219,$H1219-SUM($I1219:BO1219)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BQ$5,$H1219/$G1219,$H1219-SUM($I1219:BP1219)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BR$5,$H1219/$G1219,$H1219-SUM($I1219:BQ1219)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BS$5,$H1219/$G1219,$H1219-SUM($I1219:BR1219)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BT$5,$H1219/$G1219,$H1219-SUM($I1219:BS1219)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BU$5,$H1219/$G1219,$H1219-SUM($I1219:BT1219)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BV$5,$H1219/$G1219,$H1219-SUM($I1219:BU1219)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BW$5,$H1219/$G1219,$H1219-SUM($I1219:BV1219)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BX$5,$H1219/$G1219,$H1219-SUM($I1219:BW1219)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BY$5,$H1219/$G1219,$H1219-SUM($I1219:BX1219)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>BZ$5,$H1219/$G1219,$H1219-SUM($I1219:BY1219)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>CA$5,$H1219/$G1219,$H1219-SUM($I1219:BZ1219)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>CB$5,$H1219/$G1219,$H1219-SUM($I1219:CA1219)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1219,$G1219=\"n/a\"),0,IF(SUM($D1219,$G1219+0.5)>CC$5,$H1219/$G1219,$H1219-SUM($I1219:CB1219)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B1163&\"Depn\"","v":"0Depn"},null,null,null,{"$f":"SUM(J1166,J1172:J1173,J1177:J1178,J1181:J1182,J1190:J1219)","v":0},{"$f":"SUM(K1166,K1172:K1173,K1177:K1178,K1181:K1182,K1190:K1219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW1166,BW1172:BW1173,BW1177:BW1178,BW1181:BW1182,BW1190:BW1219)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J1187-SUM(J1190:J1219)+I1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1187-SUM(BV1190:BV1219)+BU1222","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B1163","v":"Total Closing RAB - 0"},"$m Real 2010",null,null,null,null,{"$f":"J1167+J1170+J1175+J1183+J1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1167+BV1170+BV1175+BV1183+BV1222","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"MATCH(B1225,DepnInputs!$C$34:$C$54,0)","v":21},{"$f":"'2011_15'!$C$39","v":"Equity raising costs"},null,null,null,null,null," ",2010,{"$f":"I1225+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"BU1225+1","v":2075},2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,"Existing Assets at 2010",null,null,null,"Rem life","2010 RAB"]
[null,null,null,"Depreciation on Existing Opening RAB","$m Real 2010",null,{"$f":"INDEX(DepnInputs!$D$34:$D$54,A1225)","v":"n/a"},{"$f":"INDEX('2011_15'!$H$19:$H$39, A1225)","v":0},null,{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:I1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:I1228)))))*J$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:J1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:J1228)))))*K$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:K1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:K1228)))))*L$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:L1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:L1228)))))*M$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:M1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:M1228)))))*N$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:N1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:N1228)))))*O$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:O1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:O1228)))))*P$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:P1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:P1228)))))*Q$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:Q1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:Q1228)))))*R$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:R1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:R1228)))))*S$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:S1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:S1228)))))*T$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:T1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:T1228)))))*U$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:U1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:U1228)))))*V$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:V1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:V1228)))))*W$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:W1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:W1228)))))*X$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:X1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:X1228)))))*Y$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:Y1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:Y1228)))))*Z$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:Z1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:Z1228)))))*AA$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AA1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AA1228)))))*AB$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AB1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AB1228)))))*AC$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AC1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AC1228)))))*AD$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AD1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AD1228)))))*AE$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AE1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AE1228)))))*AF$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AF1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AF1228)))))*AG$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AG1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AG1228)))))*AH$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AH1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AH1228)))))*AI$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AI1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AI1228)))))*AJ$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AJ1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AJ1228)))))*AK$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AK1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AK1228)))))*AL$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AL1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AL1228)))))*AM$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AM1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AM1228)))))*AN$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AN1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AN1228)))))*AO$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AO1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AO1228)))))*AP$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AP1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AP1228)))))*AQ$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AQ1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AQ1228)))))*AR$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AR1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AR1228)))))*AS$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AS1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AS1228)))))*AT$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AT1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AT1228)))))*AU$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AU1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AU1228)))))*AV$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AV1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AV1228)))))*AW$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AW1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AW1228)))))*AX$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AX1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AX1228)))))*AY$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AY1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AY1228)))))*AZ$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:AZ1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:AZ1228)))))*BA$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BA1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BA1228)))))*BB$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BB1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BB1228)))))*BC$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BC1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BC1228)))))*BD$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BD1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BD1228)))))*BE$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BE1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BE1228)))))*BF$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BF1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BF1228)))))*BG$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BG1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BG1228)))))*BH$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BH1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BH1228)))))*BI$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BI1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BI1228)))))*BJ$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BJ1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BJ1228)))))*BK$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BK1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BK1228)))))*BL$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BL1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BL1228)))))*BM$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BM1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BM1228)))))*BN$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BN1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BN1228)))))*BO$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BO1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BO1228)))))*BP$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BP1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BP1228)))))*BQ$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BQ1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BQ1228)))))*BR$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BR1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BR1228)))))*BS$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BS1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BS1228)))))*BT$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BT1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BT1228)))))*BU$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BU1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BU1228)))))*BV$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BV1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BV1228)))))*BW$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BW1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BW1228)))))*BX$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BX1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BX1228)))))*BY$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BY1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BY1228)))))*BZ$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:BZ1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:BZ1228)))))*CA$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:CA1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:CA1228)))))*CB$14","v":0},{"$f":"IF(OR($G1228=0,$G1228=\"n/a\"),0,IF($H1228>0,(MIN($H1228/$G1228,$H1228-SUM($I1228:CB1228))),(MAX($H1228/$G1228,$H1228-SUM($I1228:CB1228)))))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1228-SUM($J1228:$CC1228),2)=0,G1228=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"Existing Assets Closing RAB","$m Real 2010",null,null,null,null,{"$f":"IF(I$5=first_reg_period, $H1228,I1229)-J1228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$5=first_reg_period, $H1228,AO1229)-AP1228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU$5=first_reg_period, $H1228,BU1229)-BV1228","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Adjustments"]
[null,null,null,"Capex adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(J$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(K$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(L$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(M$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(N$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(O$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(P$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(Q$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(R$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(S$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(T$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(U$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(V$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(W$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(X$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(Y$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(Z$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(AZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BD$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BE$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BF$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BG$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BH$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BI$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BJ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BK$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BL$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BM$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BN$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BO$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BP$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BQ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BR$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BS$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BT$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BU$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BV$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BW$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BX$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BY$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(BZ$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(CA$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(CB$5, Capex_2010!$I$47:$W$47,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$49:$W$69,MATCH($B1225,Capex_2010!$C$49:$C$69,0), MATCH(CC$5, Capex_2010!$I$47:$W$47,0)),0)","v":0}]
[null,null,null,null,null,null,"Std life","Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"IF(B1225=\"land\",\"n/a\",IF(INDEX(DepnInputs!$E$34:$E$54,A1225)=\"n/a\",reg_period_length,INDEX(DepnInputs!$E$34:$E$54,A1225)))","v":45.186836322136791},{"$f":"INDEX($J1232:$CC1232, MATCH(VALUE(LEFT(D1234,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((J$5-$D1234)>($G1234),$H1234-SUM(I1234:$J1234),$H1234/($G1234-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((K$5-$D1234)>($G1234),$H1234-SUM(J1234:$J1234),$H1234/($G1234-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((L$5-$D1234)>($G1234),$H1234-SUM($J1234:K1234),$H1234/($G1234-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((M$5-$D1234)>($G1234),$H1234-SUM($J1234:L1234),$H1234/($G1234-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((N$5-$D1234)>($G1234),$H1234-SUM($J1234:M1234),$H1234/($G1234-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((O$5-$D1234)>($G1234),$H1234-SUM($J1234:N1234),$H1234/($G1234-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((P$5-$D1234)>($G1234),$H1234-SUM($J1234:O1234),$H1234/($G1234-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((Q$5-$D1234)>($G1234),$H1234-SUM($J1234:P1234),$H1234/($G1234-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((R$5-$D1234)>($G1234),$H1234-SUM($J1234:Q1234),$H1234/($G1234-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((S$5-$D1234)>($G1234),$H1234-SUM($J1234:R1234),$H1234/($G1234-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((T$5-$D1234)>($G1234),$H1234-SUM($J1234:S1234),$H1234/($G1234-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((U$5-$D1234)>($G1234),$H1234-SUM($J1234:T1234),$H1234/($G1234-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((V$5-$D1234)>($G1234),$H1234-SUM($J1234:U1234),$H1234/($G1234-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((W$5-$D1234)>($G1234),$H1234-SUM($J1234:V1234),$H1234/($G1234-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((X$5-$D1234)>($G1234),$H1234-SUM($J1234:W1234),$H1234/($G1234-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((Y$5-$D1234)>($G1234),$H1234-SUM($J1234:X1234),$H1234/($G1234-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((Z$5-$D1234)>($G1234),$H1234-SUM($J1234:Y1234),$H1234/($G1234-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AA$5-$D1234)>($G1234),$H1234-SUM($J1234:Z1234),$H1234/($G1234-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AB$5-$D1234)>($G1234),$H1234-SUM($J1234:AA1234),$H1234/($G1234-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AC$5-$D1234)>($G1234),$H1234-SUM($J1234:AB1234),$H1234/($G1234-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AD$5-$D1234)>($G1234),$H1234-SUM($J1234:AC1234),$H1234/($G1234-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AE$5-$D1234)>($G1234),$H1234-SUM($J1234:AD1234),$H1234/($G1234-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AF$5-$D1234)>($G1234),$H1234-SUM($J1234:AE1234),$H1234/($G1234-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AG$5-$D1234)>($G1234),$H1234-SUM($J1234:AF1234),$H1234/($G1234-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AH$5-$D1234)>($G1234),$H1234-SUM($J1234:AG1234),$H1234/($G1234-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AI$5-$D1234)>($G1234),$H1234-SUM($J1234:AH1234),$H1234/($G1234-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AJ$5-$D1234)>($G1234),$H1234-SUM($J1234:AI1234),$H1234/($G1234-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AK$5-$D1234)>($G1234),$H1234-SUM($J1234:AJ1234),$H1234/($G1234-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AL$5-$D1234)>($G1234),$H1234-SUM($J1234:AK1234),$H1234/($G1234-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AM$5-$D1234)>($G1234),$H1234-SUM($J1234:AL1234),$H1234/($G1234-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AN$5-$D1234)>($G1234),$H1234-SUM($J1234:AM1234),$H1234/($G1234-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AO$5-$D1234)>($G1234),$H1234-SUM($J1234:AN1234),$H1234/($G1234-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AP$5-$D1234)>($G1234),$H1234-SUM($J1234:AO1234),$H1234/($G1234-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AQ$5-$D1234)>($G1234),$H1234-SUM($J1234:AP1234),$H1234/($G1234-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AR$5-$D1234)>($G1234),$H1234-SUM($J1234:AQ1234),$H1234/($G1234-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AS$5-$D1234)>($G1234),$H1234-SUM($J1234:AR1234),$H1234/($G1234-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AT$5-$D1234)>($G1234),$H1234-SUM($J1234:AS1234),$H1234/($G1234-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AU$5-$D1234)>($G1234),$H1234-SUM($J1234:AT1234),$H1234/($G1234-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AV$5-$D1234)>($G1234),$H1234-SUM($J1234:AU1234),$H1234/($G1234-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AW$5-$D1234)>($G1234),$H1234-SUM($J1234:AV1234),$H1234/($G1234-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AX$5-$D1234)>($G1234),$H1234-SUM($J1234:AW1234),$H1234/($G1234-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AY$5-$D1234)>($G1234),$H1234-SUM($J1234:AX1234),$H1234/($G1234-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((AZ$5-$D1234)>($G1234),$H1234-SUM($J1234:AY1234),$H1234/($G1234-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BA$5-$D1234)>($G1234),$H1234-SUM($J1234:AZ1234),$H1234/($G1234-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BB$5-$D1234)>($G1234),$H1234-SUM($J1234:BA1234),$H1234/($G1234-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BC$5-$D1234)>($G1234),$H1234-SUM($J1234:BB1234),$H1234/($G1234-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BD$5-$D1234)>($G1234),$H1234-SUM($J1234:BC1234),$H1234/($G1234-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BE$5-$D1234)>($G1234),$H1234-SUM($J1234:BD1234),$H1234/($G1234-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BF$5-$D1234)>($G1234),$H1234-SUM($J1234:BE1234),$H1234/($G1234-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BG$5-$D1234)>($G1234),$H1234-SUM($J1234:BF1234),$H1234/($G1234-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BH$5-$D1234)>($G1234),$H1234-SUM($J1234:BG1234),$H1234/($G1234-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BI$5-$D1234)>($G1234),$H1234-SUM($J1234:BH1234),$H1234/($G1234-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BJ$5-$D1234)>($G1234),$H1234-SUM($J1234:BI1234),$H1234/($G1234-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BK$5-$D1234)>($G1234),$H1234-SUM($J1234:BJ1234),$H1234/($G1234-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BL$5-$D1234)>($G1234),$H1234-SUM($J1234:BK1234),$H1234/($G1234-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BM$5-$D1234)>($G1234),$H1234-SUM($J1234:BL1234),$H1234/($G1234-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BN$5-$D1234)>($G1234),$H1234-SUM($J1234:BM1234),$H1234/($G1234-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BO$5-$D1234)>($G1234),$H1234-SUM($J1234:BN1234),$H1234/($G1234-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BP$5-$D1234)>($G1234),$H1234-SUM($J1234:BO1234),$H1234/($G1234-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BQ$5-$D1234)>($G1234),$H1234-SUM($J1234:BP1234),$H1234/($G1234-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BR$5-$D1234)>($G1234),$H1234-SUM($J1234:BQ1234),$H1234/($G1234-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BS$5-$D1234)>($G1234),$H1234-SUM($J1234:BR1234),$H1234/($G1234-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BT$5-$D1234)>($G1234),$H1234-SUM($J1234:BS1234),$H1234/($G1234-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BU$5-$D1234)>($G1234),$H1234-SUM($J1234:BT1234),$H1234/($G1234-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BV$5-$D1234)>($G1234),$H1234-SUM($J1234:BU1234),$H1234/($G1234-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BW$5-$D1234)>($G1234),$H1234-SUM($J1234:BV1234),$H1234/($G1234-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BX$5-$D1234)>($G1234),$H1234-SUM($J1234:BW1234),$H1234/($G1234-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BY$5-$D1234)>($G1234),$H1234-SUM($J1234:BX1234),$H1234/($G1234-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((BZ$5-$D1234)>($G1234),$H1234-SUM($J1234:BY1234),$H1234/($G1234-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((CA$5-$D1234)>($G1234),$H1234-SUM($J1234:BZ1234),$H1234/($G1234-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((CB$5-$D1234)>($G1234),$H1234-SUM($J1234:CA1234),$H1234/($G1234-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1234+reg_period_length),$G1234=\"n/a\"),0,IF((CC$5-$D1234)>($G1234),$H1234-SUM($J1234:CB1234),$H1234/($G1234-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1234-SUM($J1234:$CC1234),2)=0,G1234=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"DepnInputs!F54","v":42.059667110407702},{"$f":"INDEX($J1232:$CC1232, MATCH(VALUE(LEFT(D1235,4))+reg_period_length+0.5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((J$5-$D1235)>($G1235),$H1235-SUM(I1235:$J1235),$H1235/($G1235-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((K$5-$D1235)>($G1235),$H1235-SUM(J1235:$J1235),$H1235/($G1235-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((L$5-$D1235)>($G1235),$H1235-SUM($J1235:K1235),$H1235/($G1235-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((M$5-$D1235)>($G1235),$H1235-SUM($J1235:L1235),$H1235/($G1235-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((N$5-$D1235)>($G1235),$H1235-SUM($J1235:M1235),$H1235/($G1235-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((O$5-$D1235)>($G1235),$H1235-SUM($J1235:N1235),$H1235/($G1235-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((P$5-$D1235)>($G1235),$H1235-SUM($J1235:O1235),$H1235/($G1235-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((Q$5-$D1235)>($G1235),$H1235-SUM($J1235:P1235),$H1235/($G1235-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((R$5-$D1235)>($G1235),$H1235-SUM($J1235:Q1235),$H1235/($G1235-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((S$5-$D1235)>($G1235),$H1235-SUM($J1235:R1235),$H1235/($G1235-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1235+reg_period_length+0.5),$G1235=\"n/a\"),0,IF((T$5-$D1235)>($G1235),$H1235-SUM($J1235:S1235),$H1235/($G1235-reg_period_length+0.5)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((U$5-$D1235)>($G1235),$H1235-SUM($J1235:T1235),$H1235/($G1235-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((V$5-$D1235)>($G1235),$H1235-SUM($J1235:U1235),$H1235/($G1235-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((W$5-$D1235)>($G1235),$H1235-SUM($J1235:V1235),$H1235/($G1235-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((X$5-$D1235)>($G1235),$H1235-SUM($J1235:W1235),$H1235/($G1235-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((Y$5-$D1235)>($G1235),$H1235-SUM($J1235:X1235),$H1235/($G1235-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((Z$5-$D1235)>($G1235),$H1235-SUM($J1235:Y1235),$H1235/($G1235-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AA$5-$D1235)>($G1235),$H1235-SUM($J1235:Z1235),$H1235/($G1235-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AB$5-$D1235)>($G1235),$H1235-SUM($J1235:AA1235),$H1235/($G1235-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AC$5-$D1235)>($G1235),$H1235-SUM($J1235:AB1235),$H1235/($G1235-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AD$5-$D1235)>($G1235),$H1235-SUM($J1235:AC1235),$H1235/($G1235-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AE$5-$D1235)>($G1235),$H1235-SUM($J1235:AD1235),$H1235/($G1235-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AF$5-$D1235)>($G1235),$H1235-SUM($J1235:AE1235),$H1235/($G1235-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AG$5-$D1235)>($G1235),$H1235-SUM($J1235:AF1235),$H1235/($G1235-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AH$5-$D1235)>($G1235),$H1235-SUM($J1235:AG1235),$H1235/($G1235-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AI$5-$D1235)>($G1235),$H1235-SUM($J1235:AH1235),$H1235/($G1235-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AJ$5-$D1235)>($G1235),$H1235-SUM($J1235:AI1235),$H1235/($G1235-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AK$5-$D1235)>($G1235),$H1235-SUM($J1235:AJ1235),$H1235/($G1235-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AL$5-$D1235)>($G1235),$H1235-SUM($J1235:AK1235),$H1235/($G1235-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AM$5-$D1235)>($G1235),$H1235-SUM($J1235:AL1235),$H1235/($G1235-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AN$5-$D1235)>($G1235),$H1235-SUM($J1235:AM1235),$H1235/($G1235-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AO$5-$D1235)>($G1235),$H1235-SUM($J1235:AN1235),$H1235/($G1235-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AP$5-$D1235)>($G1235),$H1235-SUM($J1235:AO1235),$H1235/($G1235-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AQ$5-$D1235)>($G1235),$H1235-SUM($J1235:AP1235),$H1235/($G1235-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AR$5-$D1235)>($G1235),$H1235-SUM($J1235:AQ1235),$H1235/($G1235-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AS$5-$D1235)>($G1235),$H1235-SUM($J1235:AR1235),$H1235/($G1235-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AT$5-$D1235)>($G1235),$H1235-SUM($J1235:AS1235),$H1235/($G1235-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AU$5-$D1235)>($G1235),$H1235-SUM($J1235:AT1235),$H1235/($G1235-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AV$5-$D1235)>($G1235),$H1235-SUM($J1235:AU1235),$H1235/($G1235-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AW$5-$D1235)>($G1235),$H1235-SUM($J1235:AV1235),$H1235/($G1235-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AX$5-$D1235)>($G1235),$H1235-SUM($J1235:AW1235),$H1235/($G1235-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AY$5-$D1235)>($G1235),$H1235-SUM($J1235:AX1235),$H1235/($G1235-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((AZ$5-$D1235)>($G1235),$H1235-SUM($J1235:AY1235),$H1235/($G1235-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BA$5-$D1235)>($G1235),$H1235-SUM($J1235:AZ1235),$H1235/($G1235-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BB$5-$D1235)>($G1235),$H1235-SUM($J1235:BA1235),$H1235/($G1235-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BC$5-$D1235)>($G1235),$H1235-SUM($J1235:BB1235),$H1235/($G1235-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BD$5-$D1235)>($G1235),$H1235-SUM($J1235:BC1235),$H1235/($G1235-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BE$5-$D1235)>($G1235),$H1235-SUM($J1235:BD1235),$H1235/($G1235-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BF$5-$D1235)>($G1235),$H1235-SUM($J1235:BE1235),$H1235/($G1235-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BG$5-$D1235)>($G1235),$H1235-SUM($J1235:BF1235),$H1235/($G1235-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BH$5-$D1235)>($G1235),$H1235-SUM($J1235:BG1235),$H1235/($G1235-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BI$5-$D1235)>($G1235),$H1235-SUM($J1235:BH1235),$H1235/($G1235-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BJ$5-$D1235)>($G1235),$H1235-SUM($J1235:BI1235),$H1235/($G1235-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BK$5-$D1235)>($G1235),$H1235-SUM($J1235:BJ1235),$H1235/($G1235-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BL$5-$D1235)>($G1235),$H1235-SUM($J1235:BK1235),$H1235/($G1235-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BM$5-$D1235)>($G1235),$H1235-SUM($J1235:BL1235),$H1235/($G1235-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BN$5-$D1235)>($G1235),$H1235-SUM($J1235:BM1235),$H1235/($G1235-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BO$5-$D1235)>($G1235),$H1235-SUM($J1235:BN1235),$H1235/($G1235-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BP$5-$D1235)>($G1235),$H1235-SUM($J1235:BO1235),$H1235/($G1235-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BQ$5-$D1235)>($G1235),$H1235-SUM($J1235:BP1235),$H1235/($G1235-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BR$5-$D1235)>($G1235),$H1235-SUM($J1235:BQ1235),$H1235/($G1235-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BS$5-$D1235)>($G1235),$H1235-SUM($J1235:BR1235),$H1235/($G1235-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BT$5-$D1235)>($G1235),$H1235-SUM($J1235:BS1235),$H1235/($G1235-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BU$5-$D1235)>($G1235),$H1235-SUM($J1235:BT1235),$H1235/($G1235-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BV$5-$D1235)>($G1235),$H1235-SUM($J1235:BU1235),$H1235/($G1235-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BW$5-$D1235)>($G1235),$H1235-SUM($J1235:BV1235),$H1235/($G1235-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BX$5-$D1235)>($G1235),$H1235-SUM($J1235:BW1235),$H1235/($G1235-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BY$5-$D1235)>($G1235),$H1235-SUM($J1235:BX1235),$H1235/($G1235-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((BZ$5-$D1235)>($G1235),$H1235-SUM($J1235:BY1235),$H1235/($G1235-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((CA$5-$D1235)>($G1235),$H1235-SUM($J1235:BZ1235),$H1235/($G1235-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((CB$5-$D1235)>($G1235),$H1235-SUM($J1235:CA1235),$H1235/($G1235-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1235+reg_period_length),$G1235=\"n/a\"),0,IF((CC$5-$D1235)>($G1235),$H1235-SUM($J1235:CB1235),$H1235/($G1235-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1235-SUM($J1235:$CC1235),2)=0,G1235=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,null,"RAB adjustments for final year of prior reg period",null,"RAB_adj",null,null,null,{"$f":"IF(J$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(J$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(K$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(K$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(L$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(L$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(M$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(M$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(N$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(N$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(O$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(O$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(P$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(P$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Q$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(Q$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(R$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(R$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(S$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(S$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(T$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(T$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(U$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(U$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(V$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(V$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(W$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(W$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(X$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(X$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Y$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(Y$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(Z$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(Z$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(AZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(AZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BD$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BD$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BE$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BE$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BF$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BF$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BG$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BG$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BH$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BH$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BI$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BI$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BJ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BJ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BK$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BK$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BL$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BL$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BM$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BM$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BN$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BN$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BO$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BO$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BP$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BP$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BQ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BQ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BR$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BR$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BS$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BS$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BT$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BT$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BU$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BU$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BV$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BV$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BW$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BW$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BX$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BX$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BY$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BY$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(BZ$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(BZ$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CA$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(CA$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CB$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(CB$5, Capex_2010!$I$78:$W$78,0)),0)","v":0},{"$f":"IF(CC$5<=third_reg_period, INDEX(Capex_2010!$I$80:$W$100,MATCH($B1225,Capex_2010!$C$80:$C$100,0), MATCH(CC$5, Capex_2010!$I$78:$W$78,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"G1227","v":"Rem life"},"Amount"]
[null,null,null,2010,"$m Real 2010",null,{"$f":"G1228","v":"n/a"},{"$f":"INDEX($J1237:$CC1237, MATCH(VALUE(LEFT(D1239,4))+5, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((J$5-$D1239)>($G1239),$H1239-SUM(I1239:$J1239),$H1239/($G1239-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((K$5-$D1239)>($G1239),$H1239-SUM(J1239:$J1239),$H1239/($G1239-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((L$5-$D1239)>($G1239),$H1239-SUM($J1239:K1239),$H1239/($G1239-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((M$5-$D1239)>($G1239),$H1239-SUM($J1239:L1239),$H1239/($G1239-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((N$5-$D1239)>($G1239),$H1239-SUM($J1239:M1239),$H1239/($G1239-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((O$5-$D1239)>($G1239),$H1239-SUM($J1239:N1239),$H1239/($G1239-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((P$5-$D1239)>($G1239),$H1239-SUM($J1239:O1239),$H1239/($G1239-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((Q$5-$D1239)>($G1239),$H1239-SUM($J1239:P1239),$H1239/($G1239-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((R$5-$D1239)>($G1239),$H1239-SUM($J1239:Q1239),$H1239/($G1239-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((S$5-$D1239)>($G1239),$H1239-SUM($J1239:R1239),$H1239/($G1239-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((T$5-$D1239)>($G1239),$H1239-SUM($J1239:S1239),$H1239/($G1239-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((U$5-$D1239)>($G1239),$H1239-SUM($J1239:T1239),$H1239/($G1239-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((V$5-$D1239)>($G1239),$H1239-SUM($J1239:U1239),$H1239/($G1239-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((W$5-$D1239)>($G1239),$H1239-SUM($J1239:V1239),$H1239/($G1239-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((X$5-$D1239)>($G1239),$H1239-SUM($J1239:W1239),$H1239/($G1239-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((Y$5-$D1239)>($G1239),$H1239-SUM($J1239:X1239),$H1239/($G1239-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((Z$5-$D1239)>($G1239),$H1239-SUM($J1239:Y1239),$H1239/($G1239-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AA$5-$D1239)>($G1239),$H1239-SUM($J1239:Z1239),$H1239/($G1239-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AB$5-$D1239)>($G1239),$H1239-SUM($J1239:AA1239),$H1239/($G1239-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AC$5-$D1239)>($G1239),$H1239-SUM($J1239:AB1239),$H1239/($G1239-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AD$5-$D1239)>($G1239),$H1239-SUM($J1239:AC1239),$H1239/($G1239-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AE$5-$D1239)>($G1239),$H1239-SUM($J1239:AD1239),$H1239/($G1239-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AF$5-$D1239)>($G1239),$H1239-SUM($J1239:AE1239),$H1239/($G1239-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AG$5-$D1239)>($G1239),$H1239-SUM($J1239:AF1239),$H1239/($G1239-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AH$5-$D1239)>($G1239),$H1239-SUM($J1239:AG1239),$H1239/($G1239-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AI$5-$D1239)>($G1239),$H1239-SUM($J1239:AH1239),$H1239/($G1239-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AJ$5-$D1239)>($G1239),$H1239-SUM($J1239:AI1239),$H1239/($G1239-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AK$5-$D1239)>($G1239),$H1239-SUM($J1239:AJ1239),$H1239/($G1239-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AL$5-$D1239)>($G1239),$H1239-SUM($J1239:AK1239),$H1239/($G1239-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AM$5-$D1239)>($G1239),$H1239-SUM($J1239:AL1239),$H1239/($G1239-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AN$5-$D1239)>($G1239),$H1239-SUM($J1239:AM1239),$H1239/($G1239-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AO$5-$D1239)>($G1239),$H1239-SUM($J1239:AN1239),$H1239/($G1239-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AP$5-$D1239)>($G1239),$H1239-SUM($J1239:AO1239),$H1239/($G1239-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AQ$5-$D1239)>($G1239),$H1239-SUM($J1239:AP1239),$H1239/($G1239-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AR$5-$D1239)>($G1239),$H1239-SUM($J1239:AQ1239),$H1239/($G1239-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AS$5-$D1239)>($G1239),$H1239-SUM($J1239:AR1239),$H1239/($G1239-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AT$5-$D1239)>($G1239),$H1239-SUM($J1239:AS1239),$H1239/($G1239-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AU$5-$D1239)>($G1239),$H1239-SUM($J1239:AT1239),$H1239/($G1239-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AV$5-$D1239)>($G1239),$H1239-SUM($J1239:AU1239),$H1239/($G1239-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AW$5-$D1239)>($G1239),$H1239-SUM($J1239:AV1239),$H1239/($G1239-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AX$5-$D1239)>($G1239),$H1239-SUM($J1239:AW1239),$H1239/($G1239-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AY$5-$D1239)>($G1239),$H1239-SUM($J1239:AX1239),$H1239/($G1239-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((AZ$5-$D1239)>($G1239),$H1239-SUM($J1239:AY1239),$H1239/($G1239-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BA$5-$D1239)>($G1239),$H1239-SUM($J1239:AZ1239),$H1239/($G1239-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BB$5-$D1239)>($G1239),$H1239-SUM($J1239:BA1239),$H1239/($G1239-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BC$5-$D1239)>($G1239),$H1239-SUM($J1239:BB1239),$H1239/($G1239-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BD$5-$D1239)>($G1239),$H1239-SUM($J1239:BC1239),$H1239/($G1239-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BE$5-$D1239)>($G1239),$H1239-SUM($J1239:BD1239),$H1239/($G1239-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BF$5-$D1239)>($G1239),$H1239-SUM($J1239:BE1239),$H1239/($G1239-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BG$5-$D1239)>($G1239),$H1239-SUM($J1239:BF1239),$H1239/($G1239-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BH$5-$D1239)>($G1239),$H1239-SUM($J1239:BG1239),$H1239/($G1239-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BI$5-$D1239)>($G1239),$H1239-SUM($J1239:BH1239),$H1239/($G1239-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BJ$5-$D1239)>($G1239),$H1239-SUM($J1239:BI1239),$H1239/($G1239-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BK$5-$D1239)>($G1239),$H1239-SUM($J1239:BJ1239),$H1239/($G1239-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BL$5-$D1239)>($G1239),$H1239-SUM($J1239:BK1239),$H1239/($G1239-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BM$5-$D1239)>($G1239),$H1239-SUM($J1239:BL1239),$H1239/($G1239-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BN$5-$D1239)>($G1239),$H1239-SUM($J1239:BM1239),$H1239/($G1239-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BO$5-$D1239)>($G1239),$H1239-SUM($J1239:BN1239),$H1239/($G1239-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BP$5-$D1239)>($G1239),$H1239-SUM($J1239:BO1239),$H1239/($G1239-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BQ$5-$D1239)>($G1239),$H1239-SUM($J1239:BP1239),$H1239/($G1239-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BR$5-$D1239)>($G1239),$H1239-SUM($J1239:BQ1239),$H1239/($G1239-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BS$5-$D1239)>($G1239),$H1239-SUM($J1239:BR1239),$H1239/($G1239-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BT$5-$D1239)>($G1239),$H1239-SUM($J1239:BS1239),$H1239/($G1239-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BU$5-$D1239)>($G1239),$H1239-SUM($J1239:BT1239),$H1239/($G1239-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BV$5-$D1239)>($G1239),$H1239-SUM($J1239:BU1239),$H1239/($G1239-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BW$5-$D1239)>($G1239),$H1239-SUM($J1239:BV1239),$H1239/($G1239-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BX$5-$D1239)>($G1239),$H1239-SUM($J1239:BW1239),$H1239/($G1239-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BY$5-$D1239)>($G1239),$H1239-SUM($J1239:BX1239),$H1239/($G1239-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((BZ$5-$D1239)>($G1239),$H1239-SUM($J1239:BY1239),$H1239/($G1239-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((CA$5-$D1239)>($G1239),$H1239-SUM($J1239:BZ1239),$H1239/($G1239-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((CB$5-$D1239)>($G1239),$H1239-SUM($J1239:CA1239),$H1239/($G1239-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1239+reg_period_length),$G1239=\"n/a\"),0,IF((CC$5-$D1239)>($G1239),$H1239-SUM($J1239:CB1239),$H1239/($G1239-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1239-SUM($J1239:$CC1239),2)=0,G1239=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,2015,"$m Real 2010",null,{"$f":"IF(G1239=\"n/a\",\"n/a\",MAX(G1239-5,1))","v":"n/a"},{"$f":"INDEX($J1237:$CC1237, MATCH(VALUE(LEFT(D1240,4))+reg_period_length, $J$5:$CC$5,0))","v":0},null,{"$f":"IF(OR(J$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((J$5-$D1240)>($G1240),$H1240-SUM(I1240:$J1240),$H1240/($G1240-reg_period_length)))*J$14","v":0},{"$f":"IF(OR(K$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((K$5-$D1240)>($G1240),$H1240-SUM(J1240:$J1240),$H1240/($G1240-reg_period_length)))*K$14","v":0},{"$f":"IF(OR(L$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((L$5-$D1240)>($G1240),$H1240-SUM($J1240:K1240),$H1240/($G1240-reg_period_length)))*L$14","v":0},{"$f":"IF(OR(M$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((M$5-$D1240)>($G1240),$H1240-SUM($J1240:L1240),$H1240/($G1240-reg_period_length)))*M$14","v":0},{"$f":"IF(OR(N$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((N$5-$D1240)>($G1240),$H1240-SUM($J1240:M1240),$H1240/($G1240-reg_period_length)))*N$14","v":0},{"$f":"IF(OR(O$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((O$5-$D1240)>($G1240),$H1240-SUM($J1240:N1240),$H1240/($G1240-reg_period_length)))*O$14","v":0},{"$f":"IF(OR(P$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((P$5-$D1240)>($G1240),$H1240-SUM($J1240:O1240),$H1240/($G1240-reg_period_length)))*P$14","v":0},{"$f":"IF(OR(Q$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((Q$5-$D1240)>($G1240),$H1240-SUM($J1240:P1240),$H1240/($G1240-reg_period_length)))*Q$14","v":0},{"$f":"IF(OR(R$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((R$5-$D1240)>($G1240),$H1240-SUM($J1240:Q1240),$H1240/($G1240-reg_period_length)))*R$14","v":0},{"$f":"IF(OR(S$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((S$5-$D1240)>($G1240),$H1240-SUM($J1240:R1240),$H1240/($G1240-reg_period_length)))*S$14","v":0},{"$f":"IF(OR(T$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((T$5-$D1240)>($G1240),$H1240-SUM($J1240:S1240),$H1240/($G1240-reg_period_length)))*T$14","v":0},{"$f":"IF(OR(U$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((U$5-$D1240)>($G1240),$H1240-SUM($J1240:T1240),$H1240/($G1240-reg_period_length)))*U$14","v":0},{"$f":"IF(OR(V$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((V$5-$D1240)>($G1240),$H1240-SUM($J1240:U1240),$H1240/($G1240-reg_period_length)))*V$14","v":0},{"$f":"IF(OR(W$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((W$5-$D1240)>($G1240),$H1240-SUM($J1240:V1240),$H1240/($G1240-reg_period_length)))*W$14","v":0},{"$f":"IF(OR(X$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((X$5-$D1240)>($G1240),$H1240-SUM($J1240:W1240),$H1240/($G1240-reg_period_length)))*X$14","v":0},{"$f":"IF(OR(Y$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((Y$5-$D1240)>($G1240),$H1240-SUM($J1240:X1240),$H1240/($G1240-reg_period_length)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((Z$5-$D1240)>($G1240),$H1240-SUM($J1240:Y1240),$H1240/($G1240-reg_period_length)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AA$5-$D1240)>($G1240),$H1240-SUM($J1240:Z1240),$H1240/($G1240-reg_period_length)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AB$5-$D1240)>($G1240),$H1240-SUM($J1240:AA1240),$H1240/($G1240-reg_period_length)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AC$5-$D1240)>($G1240),$H1240-SUM($J1240:AB1240),$H1240/($G1240-reg_period_length)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AD$5-$D1240)>($G1240),$H1240-SUM($J1240:AC1240),$H1240/($G1240-reg_period_length)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AE$5-$D1240)>($G1240),$H1240-SUM($J1240:AD1240),$H1240/($G1240-reg_period_length)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AF$5-$D1240)>($G1240),$H1240-SUM($J1240:AE1240),$H1240/($G1240-reg_period_length)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AG$5-$D1240)>($G1240),$H1240-SUM($J1240:AF1240),$H1240/($G1240-reg_period_length)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AH$5-$D1240)>($G1240),$H1240-SUM($J1240:AG1240),$H1240/($G1240-reg_period_length)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AI$5-$D1240)>($G1240),$H1240-SUM($J1240:AH1240),$H1240/($G1240-reg_period_length)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AJ$5-$D1240)>($G1240),$H1240-SUM($J1240:AI1240),$H1240/($G1240-reg_period_length)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AK$5-$D1240)>($G1240),$H1240-SUM($J1240:AJ1240),$H1240/($G1240-reg_period_length)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AL$5-$D1240)>($G1240),$H1240-SUM($J1240:AK1240),$H1240/($G1240-reg_period_length)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AM$5-$D1240)>($G1240),$H1240-SUM($J1240:AL1240),$H1240/($G1240-reg_period_length)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AN$5-$D1240)>($G1240),$H1240-SUM($J1240:AM1240),$H1240/($G1240-reg_period_length)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AO$5-$D1240)>($G1240),$H1240-SUM($J1240:AN1240),$H1240/($G1240-reg_period_length)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AP$5-$D1240)>($G1240),$H1240-SUM($J1240:AO1240),$H1240/($G1240-reg_period_length)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AQ$5-$D1240)>($G1240),$H1240-SUM($J1240:AP1240),$H1240/($G1240-reg_period_length)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AR$5-$D1240)>($G1240),$H1240-SUM($J1240:AQ1240),$H1240/($G1240-reg_period_length)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AS$5-$D1240)>($G1240),$H1240-SUM($J1240:AR1240),$H1240/($G1240-reg_period_length)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AT$5-$D1240)>($G1240),$H1240-SUM($J1240:AS1240),$H1240/($G1240-reg_period_length)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AU$5-$D1240)>($G1240),$H1240-SUM($J1240:AT1240),$H1240/($G1240-reg_period_length)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AV$5-$D1240)>($G1240),$H1240-SUM($J1240:AU1240),$H1240/($G1240-reg_period_length)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AW$5-$D1240)>($G1240),$H1240-SUM($J1240:AV1240),$H1240/($G1240-reg_period_length)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AX$5-$D1240)>($G1240),$H1240-SUM($J1240:AW1240),$H1240/($G1240-reg_period_length)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AY$5-$D1240)>($G1240),$H1240-SUM($J1240:AX1240),$H1240/($G1240-reg_period_length)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((AZ$5-$D1240)>($G1240),$H1240-SUM($J1240:AY1240),$H1240/($G1240-reg_period_length)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BA$5-$D1240)>($G1240),$H1240-SUM($J1240:AZ1240),$H1240/($G1240-reg_period_length)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BB$5-$D1240)>($G1240),$H1240-SUM($J1240:BA1240),$H1240/($G1240-reg_period_length)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BC$5-$D1240)>($G1240),$H1240-SUM($J1240:BB1240),$H1240/($G1240-reg_period_length)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BD$5-$D1240)>($G1240),$H1240-SUM($J1240:BC1240),$H1240/($G1240-reg_period_length)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BE$5-$D1240)>($G1240),$H1240-SUM($J1240:BD1240),$H1240/($G1240-reg_period_length)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BF$5-$D1240)>($G1240),$H1240-SUM($J1240:BE1240),$H1240/($G1240-reg_period_length)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BG$5-$D1240)>($G1240),$H1240-SUM($J1240:BF1240),$H1240/($G1240-reg_period_length)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BH$5-$D1240)>($G1240),$H1240-SUM($J1240:BG1240),$H1240/($G1240-reg_period_length)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BI$5-$D1240)>($G1240),$H1240-SUM($J1240:BH1240),$H1240/($G1240-reg_period_length)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BJ$5-$D1240)>($G1240),$H1240-SUM($J1240:BI1240),$H1240/($G1240-reg_period_length)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BK$5-$D1240)>($G1240),$H1240-SUM($J1240:BJ1240),$H1240/($G1240-reg_period_length)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BL$5-$D1240)>($G1240),$H1240-SUM($J1240:BK1240),$H1240/($G1240-reg_period_length)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BM$5-$D1240)>($G1240),$H1240-SUM($J1240:BL1240),$H1240/($G1240-reg_period_length)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BN$5-$D1240)>($G1240),$H1240-SUM($J1240:BM1240),$H1240/($G1240-reg_period_length)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BO$5-$D1240)>($G1240),$H1240-SUM($J1240:BN1240),$H1240/($G1240-reg_period_length)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BP$5-$D1240)>($G1240),$H1240-SUM($J1240:BO1240),$H1240/($G1240-reg_period_length)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BQ$5-$D1240)>($G1240),$H1240-SUM($J1240:BP1240),$H1240/($G1240-reg_period_length)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BR$5-$D1240)>($G1240),$H1240-SUM($J1240:BQ1240),$H1240/($G1240-reg_period_length)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BS$5-$D1240)>($G1240),$H1240-SUM($J1240:BR1240),$H1240/($G1240-reg_period_length)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BT$5-$D1240)>($G1240),$H1240-SUM($J1240:BS1240),$H1240/($G1240-reg_period_length)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BU$5-$D1240)>($G1240),$H1240-SUM($J1240:BT1240),$H1240/($G1240-reg_period_length)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BV$5-$D1240)>($G1240),$H1240-SUM($J1240:BU1240),$H1240/($G1240-reg_period_length)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BW$5-$D1240)>($G1240),$H1240-SUM($J1240:BV1240),$H1240/($G1240-reg_period_length)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BX$5-$D1240)>($G1240),$H1240-SUM($J1240:BW1240),$H1240/($G1240-reg_period_length)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BY$5-$D1240)>($G1240),$H1240-SUM($J1240:BX1240),$H1240/($G1240-reg_period_length)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((BZ$5-$D1240)>($G1240),$H1240-SUM($J1240:BY1240),$H1240/($G1240-reg_period_length)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((CA$5-$D1240)>($G1240),$H1240-SUM($J1240:BZ1240),$H1240/($G1240-reg_period_length)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((CB$5-$D1240)>($G1240),$H1240-SUM($J1240:CA1240),$H1240/($G1240-reg_period_length)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=($D1240+reg_period_length),$G1240=\"n/a\"),0,IF((CC$5-$D1240)>($G1240),$H1240-SUM($J1240:CB1240),$H1240/($G1240-reg_period_length)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1240-SUM($J1240:$CC1240),2)=0,G1240=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[]
[null,null,"Accelerated Depreciation"]
[null,null,null,"REFCL accel depn adjustment","$m Real 2010"]
[null,null,null,"Depreciation adjustment for accelerated depreciation assets","$m Real 2010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(J1244:CC1244)-SUM(J1245:CC1245),2)=0,\"OK\",\"Check\")","v":"OK"}]
[null,null,null,"RAB adjustment for accelerated depreciation assets","$m Real 2010","RAB_adj"]
[]
[null,null,"Post 2010 Capex"]
[]
[{"$f":"IF(COUNTA($CE1252:$CE1281)=COUNTIF($CE1252:$CE1281,\"OK\"),\"OK\",\"Check\")","v":"OK"},null,null,"Capex",null,null,null,null,null,{"$f":"INDEX(Capex_2010!I$18:I$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":5.3420881855177695},{"$f":"INDEX(Capex_2010!J$18:J$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!K$18:K$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!L$18:L$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!M$18:M$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!N$18:N$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":12.245730375122534},{"$f":"INDEX(Capex_2010!O$18:O$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!P$18:P$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Q$18:Q$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!R$18:R$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!S$18:S$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":1.4039528240094814},{"$f":"INDEX(Capex_2010!T$18:T$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!U$18:U$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!V$18:V$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!W$18:W$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!X$18:X$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Y$18:Y$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!Z$18:Z$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AA$18:AA$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AB$18:AB$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AC$18:AC$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AD$18:AD$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AE$18:AE$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AF$18:AF$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AG$18:AG$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AH$18:AH$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AI$18:AI$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AJ$18:AJ$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AK$18:AK$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AL$18:AL$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AM$18:AM$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AN$18:AN$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AO$18:AO$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AP$18:AP$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AQ$18:AQ$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AR$18:AR$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AS$18:AS$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AT$18:AT$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AU$18:AU$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AV$18:AV$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AW$18:AW$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AX$18:AX$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AY$18:AY$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!AZ$18:AZ$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BA$18:BA$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BB$18:BB$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BC$18:BC$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BD$18:BD$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BE$18:BE$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BF$18:BF$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BG$18:BG$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BH$18:BH$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BI$18:BI$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BJ$18:BJ$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BK$18:BK$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BL$18:BL$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BM$18:BM$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BN$18:BN$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BO$18:BO$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BP$18:BP$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BQ$18:BQ$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BR$18:BR$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BS$18:BS$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BT$18:BT$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BU$18:BU$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BV$18:BV$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BW$18:BW$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BX$18:BX$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BY$18:BY$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!BZ$18:BZ$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CA$18:CA$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0},{"$f":"INDEX(Capex_2010!CB$18:CB$38,MATCH($B1225,Capex_2010!$C$18:$C$38,0))","v":0}]
[]
[null,null,null,"Depreciation calculation",null,null,"Std life","Capex"]
[null,null,null,2011,"$m Real 2010",null,{"$f":"INDEX(DepnInputs!$E$34:$E$54,A1225)","v":45.186836322136791},{"$f":"TRANSPOSE(J1249:AM1249)","v":5.3420881855177695},null,{"$f":"IF(OR(J$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>J$5,$H1252/$G1252,$H1252-SUM($I1252:I1252)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>K$5,$H1252/$G1252,$H1252-SUM($I1252:J1252)))*K$14","v":0.11822222178676202},{"$f":"IF(OR(L$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>L$5,$H1252/$G1252,$H1252-SUM($I1252:K1252)))*L$14","v":0.11822222178676202},{"$f":"IF(OR(M$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>M$5,$H1252/$G1252,$H1252-SUM($I1252:L1252)))*M$14","v":0.11822222178676202},{"$f":"IF(OR(N$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>N$5,$H1252/$G1252,$H1252-SUM($I1252:M1252)))*N$14","v":0.11822222178676202},{"$f":"IF(OR(O$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>O$5,$H1252/$G1252,$H1252-SUM($I1252:N1252)))*O$14","v":0.11822222178676202},{"$f":"IF(OR(P$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>P$5,$H1252/$G1252,$H1252-SUM($I1252:O1252)))*P$14","v":0.11822222178676202},{"$f":"IF(OR(Q$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>Q$5,$H1252/$G1252,$H1252-SUM($I1252:P1252)))*Q$14","v":0.11822222178676202},{"$f":"IF(OR(R$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>R$5,$H1252/$G1252,$H1252-SUM($I1252:Q1252)))*R$14","v":0.11822222178676202},{"$f":"IF(OR(S$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>S$5,$H1252/$G1252,$H1252-SUM($I1252:R1252)))*S$14","v":0.11822222178676202},{"$f":"IF(OR(T$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>T$5,$H1252/$G1252,$H1252-SUM($I1252:S1252)))*T$14","v":5.9111110893381009E-2},{"$f":"IF(OR(U$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>U$5,$H1252/$G1252,$H1252-SUM($I1252:T1252)))*U$14","v":0.11822222178676202},{"$f":"IF(OR(V$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>V$5,$H1252/$G1252,$H1252-SUM($I1252:U1252)))*V$14","v":0.11822222178676202},{"$f":"IF(OR(W$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>W$5,$H1252/$G1252,$H1252-SUM($I1252:V1252)))*W$14","v":0.11822222178676202},{"$f":"IF(OR(X$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>X$5,$H1252/$G1252,$H1252-SUM($I1252:W1252)))*X$14","v":0.11822222178676202},{"$f":"IF(OR(Y$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>Y$5,$H1252/$G1252,$H1252-SUM($I1252:X1252)))*Y$14","v":0.11822222178676202},{"$f":"IF(OR(Z$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>Z$5,$H1252/$G1252,$H1252-SUM($I1252:Y1252)))*Z$14","v":0.11822222178676202},{"$f":"IF(OR(AA$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AA$5,$H1252/$G1252,$H1252-SUM($I1252:Z1252)))*AA$14","v":0.11822222178676202},{"$f":"IF(OR(AB$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AB$5,$H1252/$G1252,$H1252-SUM($I1252:AA1252)))*AB$14","v":0.11822222178676202},{"$f":"IF(OR(AC$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AC$5,$H1252/$G1252,$H1252-SUM($I1252:AB1252)))*AC$14","v":0.11822222178676202},{"$f":"IF(OR(AD$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AD$5,$H1252/$G1252,$H1252-SUM($I1252:AC1252)))*AD$14","v":0.11822222178676202},{"$f":"IF(OR(AE$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AE$5,$H1252/$G1252,$H1252-SUM($I1252:AD1252)))*AE$14","v":0.11822222178676202},{"$f":"IF(OR(AF$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AF$5,$H1252/$G1252,$H1252-SUM($I1252:AE1252)))*AF$14","v":0.11822222178676202},{"$f":"IF(OR(AG$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AG$5,$H1252/$G1252,$H1252-SUM($I1252:AF1252)))*AG$14","v":0.11822222178676202},{"$f":"IF(OR(AH$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AH$5,$H1252/$G1252,$H1252-SUM($I1252:AG1252)))*AH$14","v":0.11822222178676202},{"$f":"IF(OR(AI$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AI$5,$H1252/$G1252,$H1252-SUM($I1252:AH1252)))*AI$14","v":0.11822222178676202},{"$f":"IF(OR(AJ$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AJ$5,$H1252/$G1252,$H1252-SUM($I1252:AI1252)))*AJ$14","v":0.11822222178676202},{"$f":"IF(OR(AK$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AK$5,$H1252/$G1252,$H1252-SUM($I1252:AJ1252)))*AK$14","v":0.11822222178676202},{"$f":"IF(OR(AL$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AL$5,$H1252/$G1252,$H1252-SUM($I1252:AK1252)))*AL$14","v":0.11822222178676202},{"$f":"IF(OR(AM$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AM$5,$H1252/$G1252,$H1252-SUM($I1252:AL1252)))*AM$14","v":0.11822222178676202},{"$f":"IF(OR(AN$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AN$5,$H1252/$G1252,$H1252-SUM($I1252:AM1252)))*AN$14","v":0.11822222178676202},{"$f":"IF(OR(AO$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AO$5,$H1252/$G1252,$H1252-SUM($I1252:AN1252)))*AO$14","v":0.11822222178676202},{"$f":"IF(OR(AP$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AP$5,$H1252/$G1252,$H1252-SUM($I1252:AO1252)))*AP$14","v":0.11822222178676202},{"$f":"IF(OR(AQ$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AQ$5,$H1252/$G1252,$H1252-SUM($I1252:AP1252)))*AQ$14","v":0.11822222178676202},{"$f":"IF(OR(AR$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AR$5,$H1252/$G1252,$H1252-SUM($I1252:AQ1252)))*AR$14","v":0.11822222178676202},{"$f":"IF(OR(AS$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AS$5,$H1252/$G1252,$H1252-SUM($I1252:AR1252)))*AS$14","v":0.11822222178676202},{"$f":"IF(OR(AT$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AT$5,$H1252/$G1252,$H1252-SUM($I1252:AS1252)))*AT$14","v":0.11822222178676202},{"$f":"IF(OR(AU$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AU$5,$H1252/$G1252,$H1252-SUM($I1252:AT1252)))*AU$14","v":0.11822222178676202},{"$f":"IF(OR(AV$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AV$5,$H1252/$G1252,$H1252-SUM($I1252:AU1252)))*AV$14","v":0.11822222178676202},{"$f":"IF(OR(AW$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AW$5,$H1252/$G1252,$H1252-SUM($I1252:AV1252)))*AW$14","v":0.11822222178676202},{"$f":"IF(OR(AX$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AX$5,$H1252/$G1252,$H1252-SUM($I1252:AW1252)))*AX$14","v":0.11822222178676202},{"$f":"IF(OR(AY$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AY$5,$H1252/$G1252,$H1252-SUM($I1252:AX1252)))*AY$14","v":0.11822222178676202},{"$f":"IF(OR(AZ$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>AZ$5,$H1252/$G1252,$H1252-SUM($I1252:AY1252)))*AZ$14","v":0.11822222178676202},{"$f":"IF(OR(BA$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BA$5,$H1252/$G1252,$H1252-SUM($I1252:AZ1252)))*BA$14","v":0.11822222178676202},{"$f":"IF(OR(BB$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BB$5,$H1252/$G1252,$H1252-SUM($I1252:BA1252)))*BB$14","v":0.11822222178676202},{"$f":"IF(OR(BC$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BC$5,$H1252/$G1252,$H1252-SUM($I1252:BB1252)))*BC$14","v":0.11822222178676202},{"$f":"IF(OR(BD$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BD$5,$H1252/$G1252,$H1252-SUM($I1252:BC1252)))*BD$14","v":8.1199316006861366E-2},{"$f":"IF(OR(BE$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BE$5,$H1252/$G1252,$H1252-SUM($I1252:BD1252)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BF$5,$H1252/$G1252,$H1252-SUM($I1252:BE1252)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BG$5,$H1252/$G1252,$H1252-SUM($I1252:BF1252)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BH$5,$H1252/$G1252,$H1252-SUM($I1252:BG1252)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BI$5,$H1252/$G1252,$H1252-SUM($I1252:BH1252)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BJ$5,$H1252/$G1252,$H1252-SUM($I1252:BI1252)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BK$5,$H1252/$G1252,$H1252-SUM($I1252:BJ1252)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BL$5,$H1252/$G1252,$H1252-SUM($I1252:BK1252)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BM$5,$H1252/$G1252,$H1252-SUM($I1252:BL1252)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BN$5,$H1252/$G1252,$H1252-SUM($I1252:BM1252)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BO$5,$H1252/$G1252,$H1252-SUM($I1252:BN1252)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BP$5,$H1252/$G1252,$H1252-SUM($I1252:BO1252)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BQ$5,$H1252/$G1252,$H1252-SUM($I1252:BP1252)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BR$5,$H1252/$G1252,$H1252-SUM($I1252:BQ1252)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BS$5,$H1252/$G1252,$H1252-SUM($I1252:BR1252)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BT$5,$H1252/$G1252,$H1252-SUM($I1252:BS1252)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BU$5,$H1252/$G1252,$H1252-SUM($I1252:BT1252)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BV$5,$H1252/$G1252,$H1252-SUM($I1252:BU1252)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BW$5,$H1252/$G1252,$H1252-SUM($I1252:BV1252)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BX$5,$H1252/$G1252,$H1252-SUM($I1252:BW1252)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BY$5,$H1252/$G1252,$H1252-SUM($I1252:BX1252)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>BZ$5,$H1252/$G1252,$H1252-SUM($I1252:BY1252)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>CA$5,$H1252/$G1252,$H1252-SUM($I1252:BZ1252)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>CB$5,$H1252/$G1252,$H1252-SUM($I1252:CA1252)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1252,$G1252=\"n/a\"),0,IF(SUM($D1252,$G1252)>CC$5,$H1252/$G1252,$H1252-SUM($I1252:CB1252)))*CC$14","v":0},null,{"$f":"IF(OR(ROUND(H1252-SUM($J1252:$CC1252),2)=0,G1252=\"n/a\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,null,{"$f":"D1252+1","v":2012},"$m Real 2010",null,{"$f":"G1252","v":45.186836322136791},0,null,{"$f":"IF(OR(J$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>J$5,$H1253/$G1253,$H1253-SUM($I1253:I1253)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>K$5,$H1253/$G1253,$H1253-SUM($I1253:J1253)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>L$5,$H1253/$G1253,$H1253-SUM($I1253:K1253)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>M$5,$H1253/$G1253,$H1253-SUM($I1253:L1253)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>N$5,$H1253/$G1253,$H1253-SUM($I1253:M1253)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>O$5,$H1253/$G1253,$H1253-SUM($I1253:N1253)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>P$5,$H1253/$G1253,$H1253-SUM($I1253:O1253)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>Q$5,$H1253/$G1253,$H1253-SUM($I1253:P1253)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>R$5,$H1253/$G1253,$H1253-SUM($I1253:Q1253)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>S$5,$H1253/$G1253,$H1253-SUM($I1253:R1253)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>T$5,$H1253/$G1253,$H1253-SUM($I1253:S1253)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>U$5,$H1253/$G1253,$H1253-SUM($I1253:T1253)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>V$5,$H1253/$G1253,$H1253-SUM($I1253:U1253)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>W$5,$H1253/$G1253,$H1253-SUM($I1253:V1253)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>X$5,$H1253/$G1253,$H1253-SUM($I1253:W1253)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>Y$5,$H1253/$G1253,$H1253-SUM($I1253:X1253)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>Z$5,$H1253/$G1253,$H1253-SUM($I1253:Y1253)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AA$5,$H1253/$G1253,$H1253-SUM($I1253:Z1253)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AB$5,$H1253/$G1253,$H1253-SUM($I1253:AA1253)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AC$5,$H1253/$G1253,$H1253-SUM($I1253:AB1253)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AD$5,$H1253/$G1253,$H1253-SUM($I1253:AC1253)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AE$5,$H1253/$G1253,$H1253-SUM($I1253:AD1253)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AF$5,$H1253/$G1253,$H1253-SUM($I1253:AE1253)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AG$5,$H1253/$G1253,$H1253-SUM($I1253:AF1253)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AH$5,$H1253/$G1253,$H1253-SUM($I1253:AG1253)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AI$5,$H1253/$G1253,$H1253-SUM($I1253:AH1253)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AJ$5,$H1253/$G1253,$H1253-SUM($I1253:AI1253)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AK$5,$H1253/$G1253,$H1253-SUM($I1253:AJ1253)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AL$5,$H1253/$G1253,$H1253-SUM($I1253:AK1253)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AM$5,$H1253/$G1253,$H1253-SUM($I1253:AL1253)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AN$5,$H1253/$G1253,$H1253-SUM($I1253:AM1253)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AO$5,$H1253/$G1253,$H1253-SUM($I1253:AN1253)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AP$5,$H1253/$G1253,$H1253-SUM($I1253:AO1253)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AQ$5,$H1253/$G1253,$H1253-SUM($I1253:AP1253)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AR$5,$H1253/$G1253,$H1253-SUM($I1253:AQ1253)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AS$5,$H1253/$G1253,$H1253-SUM($I1253:AR1253)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AT$5,$H1253/$G1253,$H1253-SUM($I1253:AS1253)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AU$5,$H1253/$G1253,$H1253-SUM($I1253:AT1253)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AV$5,$H1253/$G1253,$H1253-SUM($I1253:AU1253)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AW$5,$H1253/$G1253,$H1253-SUM($I1253:AV1253)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AX$5,$H1253/$G1253,$H1253-SUM($I1253:AW1253)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AY$5,$H1253/$G1253,$H1253-SUM($I1253:AX1253)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>AZ$5,$H1253/$G1253,$H1253-SUM($I1253:AY1253)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BA$5,$H1253/$G1253,$H1253-SUM($I1253:AZ1253)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BB$5,$H1253/$G1253,$H1253-SUM($I1253:BA1253)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BC$5,$H1253/$G1253,$H1253-SUM($I1253:BB1253)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BD$5,$H1253/$G1253,$H1253-SUM($I1253:BC1253)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BE$5,$H1253/$G1253,$H1253-SUM($I1253:BD1253)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BF$5,$H1253/$G1253,$H1253-SUM($I1253:BE1253)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BG$5,$H1253/$G1253,$H1253-SUM($I1253:BF1253)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BH$5,$H1253/$G1253,$H1253-SUM($I1253:BG1253)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BI$5,$H1253/$G1253,$H1253-SUM($I1253:BH1253)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BJ$5,$H1253/$G1253,$H1253-SUM($I1253:BI1253)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BK$5,$H1253/$G1253,$H1253-SUM($I1253:BJ1253)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BL$5,$H1253/$G1253,$H1253-SUM($I1253:BK1253)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BM$5,$H1253/$G1253,$H1253-SUM($I1253:BL1253)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BN$5,$H1253/$G1253,$H1253-SUM($I1253:BM1253)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BO$5,$H1253/$G1253,$H1253-SUM($I1253:BN1253)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BP$5,$H1253/$G1253,$H1253-SUM($I1253:BO1253)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BQ$5,$H1253/$G1253,$H1253-SUM($I1253:BP1253)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BR$5,$H1253/$G1253,$H1253-SUM($I1253:BQ1253)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BS$5,$H1253/$G1253,$H1253-SUM($I1253:BR1253)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BT$5,$H1253/$G1253,$H1253-SUM($I1253:BS1253)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BU$5,$H1253/$G1253,$H1253-SUM($I1253:BT1253)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BV$5,$H1253/$G1253,$H1253-SUM($I1253:BU1253)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BW$5,$H1253/$G1253,$H1253-SUM($I1253:BV1253)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BX$5,$H1253/$G1253,$H1253-SUM($I1253:BW1253)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BY$5,$H1253/$G1253,$H1253-SUM($I1253:BX1253)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>BZ$5,$H1253/$G1253,$H1253-SUM($I1253:BY1253)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>CA$5,$H1253/$G1253,$H1253-SUM($I1253:BZ1253)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>CB$5,$H1253/$G1253,$H1253-SUM($I1253:CA1253)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1253,$G1253=\"n/a\"),0,IF(SUM($D1253,$G1253+0.5)>CC$5,$H1253/$G1253,$H1253-SUM($I1253:CB1253)))*CC$14","v":0},null,"OK"]
[null,null,null,{"$f":"D1253+1","v":2013},"$m Real 2010",null,{"$f":"G1253","v":45.186836322136791},0,null,{"$f":"IF(OR(J$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>J$5,$H1254/$G1254,$H1254-SUM($I1254:I1254)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>K$5,$H1254/$G1254,$H1254-SUM($I1254:J1254)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>L$5,$H1254/$G1254,$H1254-SUM($I1254:K1254)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>M$5,$H1254/$G1254,$H1254-SUM($I1254:L1254)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>N$5,$H1254/$G1254,$H1254-SUM($I1254:M1254)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>O$5,$H1254/$G1254,$H1254-SUM($I1254:N1254)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>P$5,$H1254/$G1254,$H1254-SUM($I1254:O1254)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>Q$5,$H1254/$G1254,$H1254-SUM($I1254:P1254)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>R$5,$H1254/$G1254,$H1254-SUM($I1254:Q1254)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>S$5,$H1254/$G1254,$H1254-SUM($I1254:R1254)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>T$5,$H1254/$G1254,$H1254-SUM($I1254:S1254)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>U$5,$H1254/$G1254,$H1254-SUM($I1254:T1254)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>V$5,$H1254/$G1254,$H1254-SUM($I1254:U1254)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>W$5,$H1254/$G1254,$H1254-SUM($I1254:V1254)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>X$5,$H1254/$G1254,$H1254-SUM($I1254:W1254)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>Y$5,$H1254/$G1254,$H1254-SUM($I1254:X1254)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>Z$5,$H1254/$G1254,$H1254-SUM($I1254:Y1254)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AA$5,$H1254/$G1254,$H1254-SUM($I1254:Z1254)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AB$5,$H1254/$G1254,$H1254-SUM($I1254:AA1254)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AC$5,$H1254/$G1254,$H1254-SUM($I1254:AB1254)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AD$5,$H1254/$G1254,$H1254-SUM($I1254:AC1254)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AE$5,$H1254/$G1254,$H1254-SUM($I1254:AD1254)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AF$5,$H1254/$G1254,$H1254-SUM($I1254:AE1254)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AG$5,$H1254/$G1254,$H1254-SUM($I1254:AF1254)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AH$5,$H1254/$G1254,$H1254-SUM($I1254:AG1254)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AI$5,$H1254/$G1254,$H1254-SUM($I1254:AH1254)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AJ$5,$H1254/$G1254,$H1254-SUM($I1254:AI1254)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AK$5,$H1254/$G1254,$H1254-SUM($I1254:AJ1254)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AL$5,$H1254/$G1254,$H1254-SUM($I1254:AK1254)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AM$5,$H1254/$G1254,$H1254-SUM($I1254:AL1254)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AN$5,$H1254/$G1254,$H1254-SUM($I1254:AM1254)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AO$5,$H1254/$G1254,$H1254-SUM($I1254:AN1254)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AP$5,$H1254/$G1254,$H1254-SUM($I1254:AO1254)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AQ$5,$H1254/$G1254,$H1254-SUM($I1254:AP1254)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AR$5,$H1254/$G1254,$H1254-SUM($I1254:AQ1254)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AS$5,$H1254/$G1254,$H1254-SUM($I1254:AR1254)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AT$5,$H1254/$G1254,$H1254-SUM($I1254:AS1254)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AU$5,$H1254/$G1254,$H1254-SUM($I1254:AT1254)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AV$5,$H1254/$G1254,$H1254-SUM($I1254:AU1254)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AW$5,$H1254/$G1254,$H1254-SUM($I1254:AV1254)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AX$5,$H1254/$G1254,$H1254-SUM($I1254:AW1254)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AY$5,$H1254/$G1254,$H1254-SUM($I1254:AX1254)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>AZ$5,$H1254/$G1254,$H1254-SUM($I1254:AY1254)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BA$5,$H1254/$G1254,$H1254-SUM($I1254:AZ1254)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BB$5,$H1254/$G1254,$H1254-SUM($I1254:BA1254)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BC$5,$H1254/$G1254,$H1254-SUM($I1254:BB1254)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BD$5,$H1254/$G1254,$H1254-SUM($I1254:BC1254)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BE$5,$H1254/$G1254,$H1254-SUM($I1254:BD1254)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BF$5,$H1254/$G1254,$H1254-SUM($I1254:BE1254)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BG$5,$H1254/$G1254,$H1254-SUM($I1254:BF1254)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BH$5,$H1254/$G1254,$H1254-SUM($I1254:BG1254)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BI$5,$H1254/$G1254,$H1254-SUM($I1254:BH1254)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BJ$5,$H1254/$G1254,$H1254-SUM($I1254:BI1254)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BK$5,$H1254/$G1254,$H1254-SUM($I1254:BJ1254)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BL$5,$H1254/$G1254,$H1254-SUM($I1254:BK1254)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BM$5,$H1254/$G1254,$H1254-SUM($I1254:BL1254)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BN$5,$H1254/$G1254,$H1254-SUM($I1254:BM1254)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BO$5,$H1254/$G1254,$H1254-SUM($I1254:BN1254)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BP$5,$H1254/$G1254,$H1254-SUM($I1254:BO1254)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BQ$5,$H1254/$G1254,$H1254-SUM($I1254:BP1254)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BR$5,$H1254/$G1254,$H1254-SUM($I1254:BQ1254)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BS$5,$H1254/$G1254,$H1254-SUM($I1254:BR1254)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BT$5,$H1254/$G1254,$H1254-SUM($I1254:BS1254)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BU$5,$H1254/$G1254,$H1254-SUM($I1254:BT1254)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BV$5,$H1254/$G1254,$H1254-SUM($I1254:BU1254)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BW$5,$H1254/$G1254,$H1254-SUM($I1254:BV1254)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BX$5,$H1254/$G1254,$H1254-SUM($I1254:BW1254)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BY$5,$H1254/$G1254,$H1254-SUM($I1254:BX1254)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>BZ$5,$H1254/$G1254,$H1254-SUM($I1254:BY1254)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>CA$5,$H1254/$G1254,$H1254-SUM($I1254:BZ1254)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>CB$5,$H1254/$G1254,$H1254-SUM($I1254:CA1254)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1254,$G1254=\"n/a\"),0,IF(SUM($D1254,$G1254+0.5)>CC$5,$H1254/$G1254,$H1254-SUM($I1254:CB1254)))*CC$14","v":0},null,"OK"]
[null,null,null,2014,"$m Real 2010",null,45.186836322136791,0,null,{"$f":"IF(OR(J$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>J$5,$H1255/$G1255,$H1255-SUM($I1255:I1255)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>K$5,$H1255/$G1255,$H1255-SUM($I1255:J1255)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>L$5,$H1255/$G1255,$H1255-SUM($I1255:K1255)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>M$5,$H1255/$G1255,$H1255-SUM($I1255:L1255)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>N$5,$H1255/$G1255,$H1255-SUM($I1255:M1255)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>O$5,$H1255/$G1255,$H1255-SUM($I1255:N1255)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>P$5,$H1255/$G1255,$H1255-SUM($I1255:O1255)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>Q$5,$H1255/$G1255,$H1255-SUM($I1255:P1255)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>R$5,$H1255/$G1255,$H1255-SUM($I1255:Q1255)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>S$5,$H1255/$G1255,$H1255-SUM($I1255:R1255)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>T$5,$H1255/$G1255,$H1255-SUM($I1255:S1255)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>U$5,$H1255/$G1255,$H1255-SUM($I1255:T1255)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>V$5,$H1255/$G1255,$H1255-SUM($I1255:U1255)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>W$5,$H1255/$G1255,$H1255-SUM($I1255:V1255)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>X$5,$H1255/$G1255,$H1255-SUM($I1255:W1255)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>Y$5,$H1255/$G1255,$H1255-SUM($I1255:X1255)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>Z$5,$H1255/$G1255,$H1255-SUM($I1255:Y1255)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AA$5,$H1255/$G1255,$H1255-SUM($I1255:Z1255)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AB$5,$H1255/$G1255,$H1255-SUM($I1255:AA1255)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AC$5,$H1255/$G1255,$H1255-SUM($I1255:AB1255)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AD$5,$H1255/$G1255,$H1255-SUM($I1255:AC1255)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AE$5,$H1255/$G1255,$H1255-SUM($I1255:AD1255)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AF$5,$H1255/$G1255,$H1255-SUM($I1255:AE1255)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AG$5,$H1255/$G1255,$H1255-SUM($I1255:AF1255)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AH$5,$H1255/$G1255,$H1255-SUM($I1255:AG1255)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AI$5,$H1255/$G1255,$H1255-SUM($I1255:AH1255)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AJ$5,$H1255/$G1255,$H1255-SUM($I1255:AI1255)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AK$5,$H1255/$G1255,$H1255-SUM($I1255:AJ1255)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AL$5,$H1255/$G1255,$H1255-SUM($I1255:AK1255)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AM$5,$H1255/$G1255,$H1255-SUM($I1255:AL1255)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AN$5,$H1255/$G1255,$H1255-SUM($I1255:AM1255)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AO$5,$H1255/$G1255,$H1255-SUM($I1255:AN1255)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AP$5,$H1255/$G1255,$H1255-SUM($I1255:AO1255)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AQ$5,$H1255/$G1255,$H1255-SUM($I1255:AP1255)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AR$5,$H1255/$G1255,$H1255-SUM($I1255:AQ1255)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AS$5,$H1255/$G1255,$H1255-SUM($I1255:AR1255)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AT$5,$H1255/$G1255,$H1255-SUM($I1255:AS1255)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AU$5,$H1255/$G1255,$H1255-SUM($I1255:AT1255)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AV$5,$H1255/$G1255,$H1255-SUM($I1255:AU1255)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AW$5,$H1255/$G1255,$H1255-SUM($I1255:AV1255)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AX$5,$H1255/$G1255,$H1255-SUM($I1255:AW1255)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AY$5,$H1255/$G1255,$H1255-SUM($I1255:AX1255)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>AZ$5,$H1255/$G1255,$H1255-SUM($I1255:AY1255)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BA$5,$H1255/$G1255,$H1255-SUM($I1255:AZ1255)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BB$5,$H1255/$G1255,$H1255-SUM($I1255:BA1255)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BC$5,$H1255/$G1255,$H1255-SUM($I1255:BB1255)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BD$5,$H1255/$G1255,$H1255-SUM($I1255:BC1255)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BE$5,$H1255/$G1255,$H1255-SUM($I1255:BD1255)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BF$5,$H1255/$G1255,$H1255-SUM($I1255:BE1255)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BG$5,$H1255/$G1255,$H1255-SUM($I1255:BF1255)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BH$5,$H1255/$G1255,$H1255-SUM($I1255:BG1255)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BI$5,$H1255/$G1255,$H1255-SUM($I1255:BH1255)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BJ$5,$H1255/$G1255,$H1255-SUM($I1255:BI1255)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BK$5,$H1255/$G1255,$H1255-SUM($I1255:BJ1255)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BL$5,$H1255/$G1255,$H1255-SUM($I1255:BK1255)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BM$5,$H1255/$G1255,$H1255-SUM($I1255:BL1255)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BN$5,$H1255/$G1255,$H1255-SUM($I1255:BM1255)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BO$5,$H1255/$G1255,$H1255-SUM($I1255:BN1255)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BP$5,$H1255/$G1255,$H1255-SUM($I1255:BO1255)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BQ$5,$H1255/$G1255,$H1255-SUM($I1255:BP1255)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BR$5,$H1255/$G1255,$H1255-SUM($I1255:BQ1255)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BS$5,$H1255/$G1255,$H1255-SUM($I1255:BR1255)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BT$5,$H1255/$G1255,$H1255-SUM($I1255:BS1255)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BU$5,$H1255/$G1255,$H1255-SUM($I1255:BT1255)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BV$5,$H1255/$G1255,$H1255-SUM($I1255:BU1255)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BW$5,$H1255/$G1255,$H1255-SUM($I1255:BV1255)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BX$5,$H1255/$G1255,$H1255-SUM($I1255:BW1255)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BY$5,$H1255/$G1255,$H1255-SUM($I1255:BX1255)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>BZ$5,$H1255/$G1255,$H1255-SUM($I1255:BY1255)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>CA$5,$H1255/$G1255,$H1255-SUM($I1255:BZ1255)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>CB$5,$H1255/$G1255,$H1255-SUM($I1255:CA1255)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1255,$G1255=\"n/a\"),0,IF(SUM($D1255,$G1255+0.5)>CC$5,$H1255/$G1255,$H1255-SUM($I1255:CB1255)))*CC$14","v":0},null,"OK"]
[null,null,null,2015,"$m Real 2010",null,45.186836322136791,0,null,{"$f":"IF(OR(J$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>J$5,$H1256/$G1256,$H1256-SUM($I1256:I1256)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>K$5,$H1256/$G1256,$H1256-SUM($I1256:J1256)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>L$5,$H1256/$G1256,$H1256-SUM($I1256:K1256)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>M$5,$H1256/$G1256,$H1256-SUM($I1256:L1256)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>N$5,$H1256/$G1256,$H1256-SUM($I1256:M1256)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>O$5,$H1256/$G1256,$H1256-SUM($I1256:N1256)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>P$5,$H1256/$G1256,$H1256-SUM($I1256:O1256)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>Q$5,$H1256/$G1256,$H1256-SUM($I1256:P1256)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>R$5,$H1256/$G1256,$H1256-SUM($I1256:Q1256)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>S$5,$H1256/$G1256,$H1256-SUM($I1256:R1256)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>T$5,$H1256/$G1256,$H1256-SUM($I1256:S1256)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>U$5,$H1256/$G1256,$H1256-SUM($I1256:T1256)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>V$5,$H1256/$G1256,$H1256-SUM($I1256:U1256)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>W$5,$H1256/$G1256,$H1256-SUM($I1256:V1256)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>X$5,$H1256/$G1256,$H1256-SUM($I1256:W1256)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>Y$5,$H1256/$G1256,$H1256-SUM($I1256:X1256)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>Z$5,$H1256/$G1256,$H1256-SUM($I1256:Y1256)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AA$5,$H1256/$G1256,$H1256-SUM($I1256:Z1256)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AB$5,$H1256/$G1256,$H1256-SUM($I1256:AA1256)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AC$5,$H1256/$G1256,$H1256-SUM($I1256:AB1256)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AD$5,$H1256/$G1256,$H1256-SUM($I1256:AC1256)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AE$5,$H1256/$G1256,$H1256-SUM($I1256:AD1256)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AF$5,$H1256/$G1256,$H1256-SUM($I1256:AE1256)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AG$5,$H1256/$G1256,$H1256-SUM($I1256:AF1256)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AH$5,$H1256/$G1256,$H1256-SUM($I1256:AG1256)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AI$5,$H1256/$G1256,$H1256-SUM($I1256:AH1256)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AJ$5,$H1256/$G1256,$H1256-SUM($I1256:AI1256)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AK$5,$H1256/$G1256,$H1256-SUM($I1256:AJ1256)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AL$5,$H1256/$G1256,$H1256-SUM($I1256:AK1256)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AM$5,$H1256/$G1256,$H1256-SUM($I1256:AL1256)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AN$5,$H1256/$G1256,$H1256-SUM($I1256:AM1256)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AO$5,$H1256/$G1256,$H1256-SUM($I1256:AN1256)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AP$5,$H1256/$G1256,$H1256-SUM($I1256:AO1256)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AQ$5,$H1256/$G1256,$H1256-SUM($I1256:AP1256)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AR$5,$H1256/$G1256,$H1256-SUM($I1256:AQ1256)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AS$5,$H1256/$G1256,$H1256-SUM($I1256:AR1256)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AT$5,$H1256/$G1256,$H1256-SUM($I1256:AS1256)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AU$5,$H1256/$G1256,$H1256-SUM($I1256:AT1256)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AV$5,$H1256/$G1256,$H1256-SUM($I1256:AU1256)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AW$5,$H1256/$G1256,$H1256-SUM($I1256:AV1256)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AX$5,$H1256/$G1256,$H1256-SUM($I1256:AW1256)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AY$5,$H1256/$G1256,$H1256-SUM($I1256:AX1256)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>AZ$5,$H1256/$G1256,$H1256-SUM($I1256:AY1256)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BA$5,$H1256/$G1256,$H1256-SUM($I1256:AZ1256)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BB$5,$H1256/$G1256,$H1256-SUM($I1256:BA1256)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BC$5,$H1256/$G1256,$H1256-SUM($I1256:BB1256)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BD$5,$H1256/$G1256,$H1256-SUM($I1256:BC1256)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BE$5,$H1256/$G1256,$H1256-SUM($I1256:BD1256)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BF$5,$H1256/$G1256,$H1256-SUM($I1256:BE1256)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BG$5,$H1256/$G1256,$H1256-SUM($I1256:BF1256)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BH$5,$H1256/$G1256,$H1256-SUM($I1256:BG1256)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BI$5,$H1256/$G1256,$H1256-SUM($I1256:BH1256)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BJ$5,$H1256/$G1256,$H1256-SUM($I1256:BI1256)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BK$5,$H1256/$G1256,$H1256-SUM($I1256:BJ1256)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BL$5,$H1256/$G1256,$H1256-SUM($I1256:BK1256)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BM$5,$H1256/$G1256,$H1256-SUM($I1256:BL1256)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BN$5,$H1256/$G1256,$H1256-SUM($I1256:BM1256)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BO$5,$H1256/$G1256,$H1256-SUM($I1256:BN1256)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BP$5,$H1256/$G1256,$H1256-SUM($I1256:BO1256)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BQ$5,$H1256/$G1256,$H1256-SUM($I1256:BP1256)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BR$5,$H1256/$G1256,$H1256-SUM($I1256:BQ1256)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BS$5,$H1256/$G1256,$H1256-SUM($I1256:BR1256)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BT$5,$H1256/$G1256,$H1256-SUM($I1256:BS1256)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BU$5,$H1256/$G1256,$H1256-SUM($I1256:BT1256)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BV$5,$H1256/$G1256,$H1256-SUM($I1256:BU1256)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BW$5,$H1256/$G1256,$H1256-SUM($I1256:BV1256)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BX$5,$H1256/$G1256,$H1256-SUM($I1256:BW1256)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BY$5,$H1256/$G1256,$H1256-SUM($I1256:BX1256)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>BZ$5,$H1256/$G1256,$H1256-SUM($I1256:BY1256)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>CA$5,$H1256/$G1256,$H1256-SUM($I1256:BZ1256)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>CB$5,$H1256/$G1256,$H1256-SUM($I1256:CA1256)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1256,$G1256=\"n/a\"),0,IF(SUM($D1256,$G1256+0.5)>CC$5,$H1256/$G1256,$H1256-SUM($I1256:CB1256)))*CC$14","v":0},null,"OK"]
[null,null,null,2016,"$m Real 2010",null,{"$f":"G1235","v":42.059667110407702},12.245730375122534,null,{"$f":"IF(OR(J$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>J$5,$H1257/$G1257,$H1257-SUM($I1257:I1257)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>K$5,$H1257/$G1257,$H1257-SUM($I1257:J1257)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>L$5,$H1257/$G1257,$H1257-SUM($I1257:K1257)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>M$5,$H1257/$G1257,$H1257-SUM($I1257:L1257)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>N$5,$H1257/$G1257,$H1257-SUM($I1257:M1257)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>O$5,$H1257/$G1257,$H1257-SUM($I1257:N1257)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>P$5,$H1257/$G1257,$H1257-SUM($I1257:O1257)))*P$14","v":0.29115138602921364},{"$f":"IF(OR(Q$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>Q$5,$H1257/$G1257,$H1257-SUM($I1257:P1257)))*Q$14","v":0.29115138602921364},{"$f":"IF(OR(R$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>R$5,$H1257/$G1257,$H1257-SUM($I1257:Q1257)))*R$14","v":0.29115138602921364},{"$f":"IF(OR(S$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>S$5,$H1257/$G1257,$H1257-SUM($I1257:R1257)))*S$14","v":0.29115138602921364},{"$f":"IF(OR(T$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>T$5,$H1257/$G1257,$H1257-SUM($I1257:S1257)))*T$14","v":0.14557569301460682},{"$f":"IF(OR(U$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>U$5,$H1257/$G1257,$H1257-SUM($I1257:T1257)))*U$14","v":0.29115138602921364},{"$f":"IF(OR(V$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>V$5,$H1257/$G1257,$H1257-SUM($I1257:U1257)))*V$14","v":0.29115138602921364},{"$f":"IF(OR(W$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>W$5,$H1257/$G1257,$H1257-SUM($I1257:V1257)))*W$14","v":0.29115138602921364},{"$f":"IF(OR(X$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>X$5,$H1257/$G1257,$H1257-SUM($I1257:W1257)))*X$14","v":0.29115138602921364},{"$f":"IF(OR(Y$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>Y$5,$H1257/$G1257,$H1257-SUM($I1257:X1257)))*Y$14","v":0.29115138602921364},{"$f":"IF(OR(Z$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>Z$5,$H1257/$G1257,$H1257-SUM($I1257:Y1257)))*Z$14","v":0.29115138602921364},{"$f":"IF(OR(AA$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AA$5,$H1257/$G1257,$H1257-SUM($I1257:Z1257)))*AA$14","v":0.29115138602921364},{"$f":"IF(OR(AB$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AB$5,$H1257/$G1257,$H1257-SUM($I1257:AA1257)))*AB$14","v":0.29115138602921364},{"$f":"IF(OR(AC$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AC$5,$H1257/$G1257,$H1257-SUM($I1257:AB1257)))*AC$14","v":0.29115138602921364},{"$f":"IF(OR(AD$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AD$5,$H1257/$G1257,$H1257-SUM($I1257:AC1257)))*AD$14","v":0.29115138602921364},{"$f":"IF(OR(AE$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AE$5,$H1257/$G1257,$H1257-SUM($I1257:AD1257)))*AE$14","v":0.29115138602921364},{"$f":"IF(OR(AF$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AF$5,$H1257/$G1257,$H1257-SUM($I1257:AE1257)))*AF$14","v":0.29115138602921364},{"$f":"IF(OR(AG$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AG$5,$H1257/$G1257,$H1257-SUM($I1257:AF1257)))*AG$14","v":0.29115138602921364},{"$f":"IF(OR(AH$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AH$5,$H1257/$G1257,$H1257-SUM($I1257:AG1257)))*AH$14","v":0.29115138602921364},{"$f":"IF(OR(AI$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AI$5,$H1257/$G1257,$H1257-SUM($I1257:AH1257)))*AI$14","v":0.29115138602921364},{"$f":"IF(OR(AJ$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AJ$5,$H1257/$G1257,$H1257-SUM($I1257:AI1257)))*AJ$14","v":0.29115138602921364},{"$f":"IF(OR(AK$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AK$5,$H1257/$G1257,$H1257-SUM($I1257:AJ1257)))*AK$14","v":0.29115138602921364},{"$f":"IF(OR(AL$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AL$5,$H1257/$G1257,$H1257-SUM($I1257:AK1257)))*AL$14","v":0.29115138602921364},{"$f":"IF(OR(AM$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AM$5,$H1257/$G1257,$H1257-SUM($I1257:AL1257)))*AM$14","v":0.29115138602921364},{"$f":"IF(OR(AN$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AN$5,$H1257/$G1257,$H1257-SUM($I1257:AM1257)))*AN$14","v":0.29115138602921364},{"$f":"IF(OR(AO$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AO$5,$H1257/$G1257,$H1257-SUM($I1257:AN1257)))*AO$14","v":0.29115138602921364},{"$f":"IF(OR(AP$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AP$5,$H1257/$G1257,$H1257-SUM($I1257:AO1257)))*AP$14","v":0.29115138602921364},{"$f":"IF(OR(AQ$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AQ$5,$H1257/$G1257,$H1257-SUM($I1257:AP1257)))*AQ$14","v":0.29115138602921364},{"$f":"IF(OR(AR$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AR$5,$H1257/$G1257,$H1257-SUM($I1257:AQ1257)))*AR$14","v":0.29115138602921364},{"$f":"IF(OR(AS$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AS$5,$H1257/$G1257,$H1257-SUM($I1257:AR1257)))*AS$14","v":0.29115138602921364},{"$f":"IF(OR(AT$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AT$5,$H1257/$G1257,$H1257-SUM($I1257:AS1257)))*AT$14","v":0.29115138602921364},{"$f":"IF(OR(AU$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AU$5,$H1257/$G1257,$H1257-SUM($I1257:AT1257)))*AU$14","v":0.29115138602921364},{"$f":"IF(OR(AV$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AV$5,$H1257/$G1257,$H1257-SUM($I1257:AU1257)))*AV$14","v":0.29115138602921364},{"$f":"IF(OR(AW$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AW$5,$H1257/$G1257,$H1257-SUM($I1257:AV1257)))*AW$14","v":0.29115138602921364},{"$f":"IF(OR(AX$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AX$5,$H1257/$G1257,$H1257-SUM($I1257:AW1257)))*AX$14","v":0.29115138602921364},{"$f":"IF(OR(AY$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AY$5,$H1257/$G1257,$H1257-SUM($I1257:AX1257)))*AY$14","v":0.29115138602921364},{"$f":"IF(OR(AZ$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>AZ$5,$H1257/$G1257,$H1257-SUM($I1257:AY1257)))*AZ$14","v":0.29115138602921364},{"$f":"IF(OR(BA$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BA$5,$H1257/$G1257,$H1257-SUM($I1257:AZ1257)))*BA$14","v":0.29115138602921364},{"$f":"IF(OR(BB$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BB$5,$H1257/$G1257,$H1257-SUM($I1257:BA1257)))*BB$14","v":0.29115138602921364},{"$f":"IF(OR(BC$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BC$5,$H1257/$G1257,$H1257-SUM($I1257:BB1257)))*BC$14","v":0.29115138602921364},{"$f":"IF(OR(BD$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BD$5,$H1257/$G1257,$H1257-SUM($I1257:BC1257)))*BD$14","v":0.29115138602921364},{"$f":"IF(OR(BE$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BE$5,$H1257/$G1257,$H1257-SUM($I1257:BD1257)))*BE$14","v":0.29115138602921364},{"$f":"IF(OR(BF$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BF$5,$H1257/$G1257,$H1257-SUM($I1257:BE1257)))*BF$14","v":0.16294785491017905},{"$f":"IF(OR(BG$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BG$5,$H1257/$G1257,$H1257-SUM($I1257:BF1257)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BH$5,$H1257/$G1257,$H1257-SUM($I1257:BG1257)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BI$5,$H1257/$G1257,$H1257-SUM($I1257:BH1257)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BJ$5,$H1257/$G1257,$H1257-SUM($I1257:BI1257)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BK$5,$H1257/$G1257,$H1257-SUM($I1257:BJ1257)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BL$5,$H1257/$G1257,$H1257-SUM($I1257:BK1257)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BM$5,$H1257/$G1257,$H1257-SUM($I1257:BL1257)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BN$5,$H1257/$G1257,$H1257-SUM($I1257:BM1257)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BO$5,$H1257/$G1257,$H1257-SUM($I1257:BN1257)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BP$5,$H1257/$G1257,$H1257-SUM($I1257:BO1257)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BQ$5,$H1257/$G1257,$H1257-SUM($I1257:BP1257)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BR$5,$H1257/$G1257,$H1257-SUM($I1257:BQ1257)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BS$5,$H1257/$G1257,$H1257-SUM($I1257:BR1257)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BT$5,$H1257/$G1257,$H1257-SUM($I1257:BS1257)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BU$5,$H1257/$G1257,$H1257-SUM($I1257:BT1257)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BV$5,$H1257/$G1257,$H1257-SUM($I1257:BU1257)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BW$5,$H1257/$G1257,$H1257-SUM($I1257:BV1257)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BX$5,$H1257/$G1257,$H1257-SUM($I1257:BW1257)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BY$5,$H1257/$G1257,$H1257-SUM($I1257:BX1257)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>BZ$5,$H1257/$G1257,$H1257-SUM($I1257:BY1257)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>CA$5,$H1257/$G1257,$H1257-SUM($I1257:BZ1257)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>CB$5,$H1257/$G1257,$H1257-SUM($I1257:CA1257)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1257,$G1257=\"n/a\"),0,IF(SUM($D1257,$G1257)>CC$5,$H1257/$G1257,$H1257-SUM($I1257:CB1257)))*CC$14","v":0},null,"OK"]
[null,null,null,2017,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>J$5,$H1258/$G1258,$H1258-SUM($I1258:I1258)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>K$5,$H1258/$G1258,$H1258-SUM($I1258:J1258)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>L$5,$H1258/$G1258,$H1258-SUM($I1258:K1258)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>M$5,$H1258/$G1258,$H1258-SUM($I1258:L1258)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>N$5,$H1258/$G1258,$H1258-SUM($I1258:M1258)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>O$5,$H1258/$G1258,$H1258-SUM($I1258:N1258)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>P$5,$H1258/$G1258,$H1258-SUM($I1258:O1258)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>Q$5,$H1258/$G1258,$H1258-SUM($I1258:P1258)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>R$5,$H1258/$G1258,$H1258-SUM($I1258:Q1258)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>S$5,$H1258/$G1258,$H1258-SUM($I1258:R1258)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>T$5,$H1258/$G1258,$H1258-SUM($I1258:S1258)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>U$5,$H1258/$G1258,$H1258-SUM($I1258:T1258)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>V$5,$H1258/$G1258,$H1258-SUM($I1258:U1258)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>W$5,$H1258/$G1258,$H1258-SUM($I1258:V1258)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>X$5,$H1258/$G1258,$H1258-SUM($I1258:W1258)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>Y$5,$H1258/$G1258,$H1258-SUM($I1258:X1258)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>Z$5,$H1258/$G1258,$H1258-SUM($I1258:Y1258)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AA$5,$H1258/$G1258,$H1258-SUM($I1258:Z1258)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AB$5,$H1258/$G1258,$H1258-SUM($I1258:AA1258)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AC$5,$H1258/$G1258,$H1258-SUM($I1258:AB1258)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AD$5,$H1258/$G1258,$H1258-SUM($I1258:AC1258)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AE$5,$H1258/$G1258,$H1258-SUM($I1258:AD1258)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AF$5,$H1258/$G1258,$H1258-SUM($I1258:AE1258)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AG$5,$H1258/$G1258,$H1258-SUM($I1258:AF1258)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AH$5,$H1258/$G1258,$H1258-SUM($I1258:AG1258)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AI$5,$H1258/$G1258,$H1258-SUM($I1258:AH1258)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AJ$5,$H1258/$G1258,$H1258-SUM($I1258:AI1258)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AK$5,$H1258/$G1258,$H1258-SUM($I1258:AJ1258)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AL$5,$H1258/$G1258,$H1258-SUM($I1258:AK1258)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AM$5,$H1258/$G1258,$H1258-SUM($I1258:AL1258)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AN$5,$H1258/$G1258,$H1258-SUM($I1258:AM1258)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AO$5,$H1258/$G1258,$H1258-SUM($I1258:AN1258)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AP$5,$H1258/$G1258,$H1258-SUM($I1258:AO1258)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AQ$5,$H1258/$G1258,$H1258-SUM($I1258:AP1258)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AR$5,$H1258/$G1258,$H1258-SUM($I1258:AQ1258)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AS$5,$H1258/$G1258,$H1258-SUM($I1258:AR1258)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AT$5,$H1258/$G1258,$H1258-SUM($I1258:AS1258)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AU$5,$H1258/$G1258,$H1258-SUM($I1258:AT1258)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AV$5,$H1258/$G1258,$H1258-SUM($I1258:AU1258)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AW$5,$H1258/$G1258,$H1258-SUM($I1258:AV1258)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AX$5,$H1258/$G1258,$H1258-SUM($I1258:AW1258)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AY$5,$H1258/$G1258,$H1258-SUM($I1258:AX1258)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>AZ$5,$H1258/$G1258,$H1258-SUM($I1258:AY1258)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BA$5,$H1258/$G1258,$H1258-SUM($I1258:AZ1258)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BB$5,$H1258/$G1258,$H1258-SUM($I1258:BA1258)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BC$5,$H1258/$G1258,$H1258-SUM($I1258:BB1258)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BD$5,$H1258/$G1258,$H1258-SUM($I1258:BC1258)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BE$5,$H1258/$G1258,$H1258-SUM($I1258:BD1258)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BF$5,$H1258/$G1258,$H1258-SUM($I1258:BE1258)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BG$5,$H1258/$G1258,$H1258-SUM($I1258:BF1258)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BH$5,$H1258/$G1258,$H1258-SUM($I1258:BG1258)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BI$5,$H1258/$G1258,$H1258-SUM($I1258:BH1258)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BJ$5,$H1258/$G1258,$H1258-SUM($I1258:BI1258)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BK$5,$H1258/$G1258,$H1258-SUM($I1258:BJ1258)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BL$5,$H1258/$G1258,$H1258-SUM($I1258:BK1258)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BM$5,$H1258/$G1258,$H1258-SUM($I1258:BL1258)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BN$5,$H1258/$G1258,$H1258-SUM($I1258:BM1258)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BO$5,$H1258/$G1258,$H1258-SUM($I1258:BN1258)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BP$5,$H1258/$G1258,$H1258-SUM($I1258:BO1258)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BQ$5,$H1258/$G1258,$H1258-SUM($I1258:BP1258)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BR$5,$H1258/$G1258,$H1258-SUM($I1258:BQ1258)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BS$5,$H1258/$G1258,$H1258-SUM($I1258:BR1258)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BT$5,$H1258/$G1258,$H1258-SUM($I1258:BS1258)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BU$5,$H1258/$G1258,$H1258-SUM($I1258:BT1258)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BV$5,$H1258/$G1258,$H1258-SUM($I1258:BU1258)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BW$5,$H1258/$G1258,$H1258-SUM($I1258:BV1258)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BX$5,$H1258/$G1258,$H1258-SUM($I1258:BW1258)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BY$5,$H1258/$G1258,$H1258-SUM($I1258:BX1258)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>BZ$5,$H1258/$G1258,$H1258-SUM($I1258:BY1258)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>CA$5,$H1258/$G1258,$H1258-SUM($I1258:BZ1258)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>CB$5,$H1258/$G1258,$H1258-SUM($I1258:CA1258)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1258,$G1258=\"n/a\"),0,IF(SUM($D1258,$G1258+0.5)>CC$5,$H1258/$G1258,$H1258-SUM($I1258:CB1258)))*CC$14","v":0},null,"OK"]
[null,null,null,2018,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>J$5,$H1259/$G1259,$H1259-SUM($I1259:I1259)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>K$5,$H1259/$G1259,$H1259-SUM($I1259:J1259)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>L$5,$H1259/$G1259,$H1259-SUM($I1259:K1259)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>M$5,$H1259/$G1259,$H1259-SUM($I1259:L1259)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>N$5,$H1259/$G1259,$H1259-SUM($I1259:M1259)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>O$5,$H1259/$G1259,$H1259-SUM($I1259:N1259)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>P$5,$H1259/$G1259,$H1259-SUM($I1259:O1259)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>Q$5,$H1259/$G1259,$H1259-SUM($I1259:P1259)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>R$5,$H1259/$G1259,$H1259-SUM($I1259:Q1259)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>S$5,$H1259/$G1259,$H1259-SUM($I1259:R1259)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>T$5,$H1259/$G1259,$H1259-SUM($I1259:S1259)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>U$5,$H1259/$G1259,$H1259-SUM($I1259:T1259)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>V$5,$H1259/$G1259,$H1259-SUM($I1259:U1259)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>W$5,$H1259/$G1259,$H1259-SUM($I1259:V1259)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>X$5,$H1259/$G1259,$H1259-SUM($I1259:W1259)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>Y$5,$H1259/$G1259,$H1259-SUM($I1259:X1259)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>Z$5,$H1259/$G1259,$H1259-SUM($I1259:Y1259)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AA$5,$H1259/$G1259,$H1259-SUM($I1259:Z1259)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AB$5,$H1259/$G1259,$H1259-SUM($I1259:AA1259)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AC$5,$H1259/$G1259,$H1259-SUM($I1259:AB1259)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AD$5,$H1259/$G1259,$H1259-SUM($I1259:AC1259)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AE$5,$H1259/$G1259,$H1259-SUM($I1259:AD1259)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AF$5,$H1259/$G1259,$H1259-SUM($I1259:AE1259)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AG$5,$H1259/$G1259,$H1259-SUM($I1259:AF1259)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AH$5,$H1259/$G1259,$H1259-SUM($I1259:AG1259)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AI$5,$H1259/$G1259,$H1259-SUM($I1259:AH1259)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AJ$5,$H1259/$G1259,$H1259-SUM($I1259:AI1259)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AK$5,$H1259/$G1259,$H1259-SUM($I1259:AJ1259)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AL$5,$H1259/$G1259,$H1259-SUM($I1259:AK1259)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AM$5,$H1259/$G1259,$H1259-SUM($I1259:AL1259)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AN$5,$H1259/$G1259,$H1259-SUM($I1259:AM1259)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AO$5,$H1259/$G1259,$H1259-SUM($I1259:AN1259)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AP$5,$H1259/$G1259,$H1259-SUM($I1259:AO1259)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AQ$5,$H1259/$G1259,$H1259-SUM($I1259:AP1259)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AR$5,$H1259/$G1259,$H1259-SUM($I1259:AQ1259)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AS$5,$H1259/$G1259,$H1259-SUM($I1259:AR1259)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AT$5,$H1259/$G1259,$H1259-SUM($I1259:AS1259)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AU$5,$H1259/$G1259,$H1259-SUM($I1259:AT1259)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AV$5,$H1259/$G1259,$H1259-SUM($I1259:AU1259)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AW$5,$H1259/$G1259,$H1259-SUM($I1259:AV1259)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AX$5,$H1259/$G1259,$H1259-SUM($I1259:AW1259)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AY$5,$H1259/$G1259,$H1259-SUM($I1259:AX1259)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>AZ$5,$H1259/$G1259,$H1259-SUM($I1259:AY1259)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BA$5,$H1259/$G1259,$H1259-SUM($I1259:AZ1259)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BB$5,$H1259/$G1259,$H1259-SUM($I1259:BA1259)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BC$5,$H1259/$G1259,$H1259-SUM($I1259:BB1259)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BD$5,$H1259/$G1259,$H1259-SUM($I1259:BC1259)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BE$5,$H1259/$G1259,$H1259-SUM($I1259:BD1259)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BF$5,$H1259/$G1259,$H1259-SUM($I1259:BE1259)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BG$5,$H1259/$G1259,$H1259-SUM($I1259:BF1259)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BH$5,$H1259/$G1259,$H1259-SUM($I1259:BG1259)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BI$5,$H1259/$G1259,$H1259-SUM($I1259:BH1259)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BJ$5,$H1259/$G1259,$H1259-SUM($I1259:BI1259)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BK$5,$H1259/$G1259,$H1259-SUM($I1259:BJ1259)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BL$5,$H1259/$G1259,$H1259-SUM($I1259:BK1259)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BM$5,$H1259/$G1259,$H1259-SUM($I1259:BL1259)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BN$5,$H1259/$G1259,$H1259-SUM($I1259:BM1259)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BO$5,$H1259/$G1259,$H1259-SUM($I1259:BN1259)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BP$5,$H1259/$G1259,$H1259-SUM($I1259:BO1259)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BQ$5,$H1259/$G1259,$H1259-SUM($I1259:BP1259)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BR$5,$H1259/$G1259,$H1259-SUM($I1259:BQ1259)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BS$5,$H1259/$G1259,$H1259-SUM($I1259:BR1259)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BT$5,$H1259/$G1259,$H1259-SUM($I1259:BS1259)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BU$5,$H1259/$G1259,$H1259-SUM($I1259:BT1259)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BV$5,$H1259/$G1259,$H1259-SUM($I1259:BU1259)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BW$5,$H1259/$G1259,$H1259-SUM($I1259:BV1259)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BX$5,$H1259/$G1259,$H1259-SUM($I1259:BW1259)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BY$5,$H1259/$G1259,$H1259-SUM($I1259:BX1259)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>BZ$5,$H1259/$G1259,$H1259-SUM($I1259:BY1259)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>CA$5,$H1259/$G1259,$H1259-SUM($I1259:BZ1259)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>CB$5,$H1259/$G1259,$H1259-SUM($I1259:CA1259)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1259,$G1259=\"n/a\"),0,IF(SUM($D1259,$G1259+0.5)>CC$5,$H1259/$G1259,$H1259-SUM($I1259:CB1259)))*CC$14","v":0},null,"OK"]
[null,null,null,2019,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>J$5,$H1260/$G1260,$H1260-SUM($I1260:I1260)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>K$5,$H1260/$G1260,$H1260-SUM($I1260:J1260)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>L$5,$H1260/$G1260,$H1260-SUM($I1260:K1260)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>M$5,$H1260/$G1260,$H1260-SUM($I1260:L1260)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>N$5,$H1260/$G1260,$H1260-SUM($I1260:M1260)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>O$5,$H1260/$G1260,$H1260-SUM($I1260:N1260)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>P$5,$H1260/$G1260,$H1260-SUM($I1260:O1260)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>Q$5,$H1260/$G1260,$H1260-SUM($I1260:P1260)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>R$5,$H1260/$G1260,$H1260-SUM($I1260:Q1260)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>S$5,$H1260/$G1260,$H1260-SUM($I1260:R1260)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>T$5,$H1260/$G1260,$H1260-SUM($I1260:S1260)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>U$5,$H1260/$G1260,$H1260-SUM($I1260:T1260)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>V$5,$H1260/$G1260,$H1260-SUM($I1260:U1260)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>W$5,$H1260/$G1260,$H1260-SUM($I1260:V1260)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>X$5,$H1260/$G1260,$H1260-SUM($I1260:W1260)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>Y$5,$H1260/$G1260,$H1260-SUM($I1260:X1260)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>Z$5,$H1260/$G1260,$H1260-SUM($I1260:Y1260)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AA$5,$H1260/$G1260,$H1260-SUM($I1260:Z1260)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AB$5,$H1260/$G1260,$H1260-SUM($I1260:AA1260)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AC$5,$H1260/$G1260,$H1260-SUM($I1260:AB1260)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AD$5,$H1260/$G1260,$H1260-SUM($I1260:AC1260)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AE$5,$H1260/$G1260,$H1260-SUM($I1260:AD1260)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AF$5,$H1260/$G1260,$H1260-SUM($I1260:AE1260)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AG$5,$H1260/$G1260,$H1260-SUM($I1260:AF1260)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AH$5,$H1260/$G1260,$H1260-SUM($I1260:AG1260)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AI$5,$H1260/$G1260,$H1260-SUM($I1260:AH1260)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AJ$5,$H1260/$G1260,$H1260-SUM($I1260:AI1260)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AK$5,$H1260/$G1260,$H1260-SUM($I1260:AJ1260)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AL$5,$H1260/$G1260,$H1260-SUM($I1260:AK1260)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AM$5,$H1260/$G1260,$H1260-SUM($I1260:AL1260)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AN$5,$H1260/$G1260,$H1260-SUM($I1260:AM1260)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AO$5,$H1260/$G1260,$H1260-SUM($I1260:AN1260)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AP$5,$H1260/$G1260,$H1260-SUM($I1260:AO1260)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AQ$5,$H1260/$G1260,$H1260-SUM($I1260:AP1260)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AR$5,$H1260/$G1260,$H1260-SUM($I1260:AQ1260)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AS$5,$H1260/$G1260,$H1260-SUM($I1260:AR1260)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AT$5,$H1260/$G1260,$H1260-SUM($I1260:AS1260)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AU$5,$H1260/$G1260,$H1260-SUM($I1260:AT1260)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AV$5,$H1260/$G1260,$H1260-SUM($I1260:AU1260)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AW$5,$H1260/$G1260,$H1260-SUM($I1260:AV1260)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AX$5,$H1260/$G1260,$H1260-SUM($I1260:AW1260)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AY$5,$H1260/$G1260,$H1260-SUM($I1260:AX1260)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>AZ$5,$H1260/$G1260,$H1260-SUM($I1260:AY1260)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BA$5,$H1260/$G1260,$H1260-SUM($I1260:AZ1260)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BB$5,$H1260/$G1260,$H1260-SUM($I1260:BA1260)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BC$5,$H1260/$G1260,$H1260-SUM($I1260:BB1260)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BD$5,$H1260/$G1260,$H1260-SUM($I1260:BC1260)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BE$5,$H1260/$G1260,$H1260-SUM($I1260:BD1260)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BF$5,$H1260/$G1260,$H1260-SUM($I1260:BE1260)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BG$5,$H1260/$G1260,$H1260-SUM($I1260:BF1260)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BH$5,$H1260/$G1260,$H1260-SUM($I1260:BG1260)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BI$5,$H1260/$G1260,$H1260-SUM($I1260:BH1260)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BJ$5,$H1260/$G1260,$H1260-SUM($I1260:BI1260)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BK$5,$H1260/$G1260,$H1260-SUM($I1260:BJ1260)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BL$5,$H1260/$G1260,$H1260-SUM($I1260:BK1260)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BM$5,$H1260/$G1260,$H1260-SUM($I1260:BL1260)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BN$5,$H1260/$G1260,$H1260-SUM($I1260:BM1260)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BO$5,$H1260/$G1260,$H1260-SUM($I1260:BN1260)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BP$5,$H1260/$G1260,$H1260-SUM($I1260:BO1260)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BQ$5,$H1260/$G1260,$H1260-SUM($I1260:BP1260)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BR$5,$H1260/$G1260,$H1260-SUM($I1260:BQ1260)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BS$5,$H1260/$G1260,$H1260-SUM($I1260:BR1260)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BT$5,$H1260/$G1260,$H1260-SUM($I1260:BS1260)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BU$5,$H1260/$G1260,$H1260-SUM($I1260:BT1260)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BV$5,$H1260/$G1260,$H1260-SUM($I1260:BU1260)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BW$5,$H1260/$G1260,$H1260-SUM($I1260:BV1260)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BX$5,$H1260/$G1260,$H1260-SUM($I1260:BW1260)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BY$5,$H1260/$G1260,$H1260-SUM($I1260:BX1260)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>BZ$5,$H1260/$G1260,$H1260-SUM($I1260:BY1260)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>CA$5,$H1260/$G1260,$H1260-SUM($I1260:BZ1260)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>CB$5,$H1260/$G1260,$H1260-SUM($I1260:CA1260)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1260,$G1260=\"n/a\"),0,IF(SUM($D1260,$G1260+0.5)>CC$5,$H1260/$G1260,$H1260-SUM($I1260:CB1260)))*CC$14","v":0},null,"OK"]
[null,null,null,2020,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>J$5,$H1261/$G1261,$H1261-SUM($I1261:I1261)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>K$5,$H1261/$G1261,$H1261-SUM($I1261:J1261)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>L$5,$H1261/$G1261,$H1261-SUM($I1261:K1261)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>M$5,$H1261/$G1261,$H1261-SUM($I1261:L1261)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>N$5,$H1261/$G1261,$H1261-SUM($I1261:M1261)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>O$5,$H1261/$G1261,$H1261-SUM($I1261:N1261)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>P$5,$H1261/$G1261,$H1261-SUM($I1261:O1261)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>Q$5,$H1261/$G1261,$H1261-SUM($I1261:P1261)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>R$5,$H1261/$G1261,$H1261-SUM($I1261:Q1261)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>S$5,$H1261/$G1261,$H1261-SUM($I1261:R1261)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>T$5,$H1261/$G1261,$H1261-SUM($I1261:S1261)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>U$5,$H1261/$G1261,$H1261-SUM($I1261:T1261)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>V$5,$H1261/$G1261,$H1261-SUM($I1261:U1261)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>W$5,$H1261/$G1261,$H1261-SUM($I1261:V1261)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>X$5,$H1261/$G1261,$H1261-SUM($I1261:W1261)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>Y$5,$H1261/$G1261,$H1261-SUM($I1261:X1261)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>Z$5,$H1261/$G1261,$H1261-SUM($I1261:Y1261)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AA$5,$H1261/$G1261,$H1261-SUM($I1261:Z1261)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AB$5,$H1261/$G1261,$H1261-SUM($I1261:AA1261)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AC$5,$H1261/$G1261,$H1261-SUM($I1261:AB1261)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AD$5,$H1261/$G1261,$H1261-SUM($I1261:AC1261)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AE$5,$H1261/$G1261,$H1261-SUM($I1261:AD1261)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AF$5,$H1261/$G1261,$H1261-SUM($I1261:AE1261)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AG$5,$H1261/$G1261,$H1261-SUM($I1261:AF1261)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AH$5,$H1261/$G1261,$H1261-SUM($I1261:AG1261)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AI$5,$H1261/$G1261,$H1261-SUM($I1261:AH1261)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AJ$5,$H1261/$G1261,$H1261-SUM($I1261:AI1261)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AK$5,$H1261/$G1261,$H1261-SUM($I1261:AJ1261)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AL$5,$H1261/$G1261,$H1261-SUM($I1261:AK1261)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AM$5,$H1261/$G1261,$H1261-SUM($I1261:AL1261)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AN$5,$H1261/$G1261,$H1261-SUM($I1261:AM1261)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AO$5,$H1261/$G1261,$H1261-SUM($I1261:AN1261)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AP$5,$H1261/$G1261,$H1261-SUM($I1261:AO1261)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AQ$5,$H1261/$G1261,$H1261-SUM($I1261:AP1261)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AR$5,$H1261/$G1261,$H1261-SUM($I1261:AQ1261)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AS$5,$H1261/$G1261,$H1261-SUM($I1261:AR1261)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AT$5,$H1261/$G1261,$H1261-SUM($I1261:AS1261)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AU$5,$H1261/$G1261,$H1261-SUM($I1261:AT1261)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AV$5,$H1261/$G1261,$H1261-SUM($I1261:AU1261)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AW$5,$H1261/$G1261,$H1261-SUM($I1261:AV1261)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AX$5,$H1261/$G1261,$H1261-SUM($I1261:AW1261)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AY$5,$H1261/$G1261,$H1261-SUM($I1261:AX1261)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>AZ$5,$H1261/$G1261,$H1261-SUM($I1261:AY1261)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BA$5,$H1261/$G1261,$H1261-SUM($I1261:AZ1261)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BB$5,$H1261/$G1261,$H1261-SUM($I1261:BA1261)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BC$5,$H1261/$G1261,$H1261-SUM($I1261:BB1261)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BD$5,$H1261/$G1261,$H1261-SUM($I1261:BC1261)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BE$5,$H1261/$G1261,$H1261-SUM($I1261:BD1261)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BF$5,$H1261/$G1261,$H1261-SUM($I1261:BE1261)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BG$5,$H1261/$G1261,$H1261-SUM($I1261:BF1261)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BH$5,$H1261/$G1261,$H1261-SUM($I1261:BG1261)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BI$5,$H1261/$G1261,$H1261-SUM($I1261:BH1261)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BJ$5,$H1261/$G1261,$H1261-SUM($I1261:BI1261)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BK$5,$H1261/$G1261,$H1261-SUM($I1261:BJ1261)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BL$5,$H1261/$G1261,$H1261-SUM($I1261:BK1261)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BM$5,$H1261/$G1261,$H1261-SUM($I1261:BL1261)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BN$5,$H1261/$G1261,$H1261-SUM($I1261:BM1261)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BO$5,$H1261/$G1261,$H1261-SUM($I1261:BN1261)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BP$5,$H1261/$G1261,$H1261-SUM($I1261:BO1261)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BQ$5,$H1261/$G1261,$H1261-SUM($I1261:BP1261)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BR$5,$H1261/$G1261,$H1261-SUM($I1261:BQ1261)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BS$5,$H1261/$G1261,$H1261-SUM($I1261:BR1261)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BT$5,$H1261/$G1261,$H1261-SUM($I1261:BS1261)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BU$5,$H1261/$G1261,$H1261-SUM($I1261:BT1261)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BV$5,$H1261/$G1261,$H1261-SUM($I1261:BU1261)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BW$5,$H1261/$G1261,$H1261-SUM($I1261:BV1261)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BX$5,$H1261/$G1261,$H1261-SUM($I1261:BW1261)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BY$5,$H1261/$G1261,$H1261-SUM($I1261:BX1261)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>BZ$5,$H1261/$G1261,$H1261-SUM($I1261:BY1261)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>CA$5,$H1261/$G1261,$H1261-SUM($I1261:BZ1261)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>CB$5,$H1261/$G1261,$H1261-SUM($I1261:CA1261)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1261,$G1261=\"n/a\"),0,IF(SUM($D1261,$G1261+0.5)>CC$5,$H1261/$G1261,$H1261-SUM($I1261:CB1261)))*CC$14","v":0},null,"OK"]
[null,null,null,2021,"$m Real 2010",null,{"$f":"DepnInputs!G54","v":42.059667110407702},1.4039528240094814,null,{"$f":"IF(OR(J$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>J$5,$H1262/$G1262,$H1262-SUM($I1262:I1262)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>K$5,$H1262/$G1262,$H1262-SUM($I1262:J1262)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>L$5,$H1262/$G1262,$H1262-SUM($I1262:K1262)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>M$5,$H1262/$G1262,$H1262-SUM($I1262:L1262)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>N$5,$H1262/$G1262,$H1262-SUM($I1262:M1262)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>O$5,$H1262/$G1262,$H1262-SUM($I1262:N1262)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>P$5,$H1262/$G1262,$H1262-SUM($I1262:O1262)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>Q$5,$H1262/$G1262,$H1262-SUM($I1262:P1262)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>R$5,$H1262/$G1262,$H1262-SUM($I1262:Q1262)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>S$5,$H1262/$G1262,$H1262-SUM($I1262:R1262)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>T$5,$H1262/$G1262,$H1262-SUM($I1262:S1262)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>U$5,$H1262/$G1262,$H1262-SUM($I1262:T1262)))*U$14","v":3.3380027006016701E-2},{"$f":"IF(OR(V$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>V$5,$H1262/$G1262,$H1262-SUM($I1262:U1262)))*V$14","v":3.3380027006016701E-2},{"$f":"IF(OR(W$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>W$5,$H1262/$G1262,$H1262-SUM($I1262:V1262)))*W$14","v":3.3380027006016701E-2},{"$f":"IF(OR(X$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>X$5,$H1262/$G1262,$H1262-SUM($I1262:W1262)))*X$14","v":3.3380027006016701E-2},{"$f":"IF(OR(Y$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>Y$5,$H1262/$G1262,$H1262-SUM($I1262:X1262)))*Y$14","v":3.3380027006016701E-2},{"$f":"IF(OR(Z$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>Z$5,$H1262/$G1262,$H1262-SUM($I1262:Y1262)))*Z$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AA$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AA$5,$H1262/$G1262,$H1262-SUM($I1262:Z1262)))*AA$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AB$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AB$5,$H1262/$G1262,$H1262-SUM($I1262:AA1262)))*AB$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AC$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AC$5,$H1262/$G1262,$H1262-SUM($I1262:AB1262)))*AC$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AD$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AD$5,$H1262/$G1262,$H1262-SUM($I1262:AC1262)))*AD$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AE$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AE$5,$H1262/$G1262,$H1262-SUM($I1262:AD1262)))*AE$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AF$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AF$5,$H1262/$G1262,$H1262-SUM($I1262:AE1262)))*AF$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AG$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AG$5,$H1262/$G1262,$H1262-SUM($I1262:AF1262)))*AG$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AH$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AH$5,$H1262/$G1262,$H1262-SUM($I1262:AG1262)))*AH$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AI$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AI$5,$H1262/$G1262,$H1262-SUM($I1262:AH1262)))*AI$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AJ$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AJ$5,$H1262/$G1262,$H1262-SUM($I1262:AI1262)))*AJ$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AK$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AK$5,$H1262/$G1262,$H1262-SUM($I1262:AJ1262)))*AK$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AL$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AL$5,$H1262/$G1262,$H1262-SUM($I1262:AK1262)))*AL$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AM$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AM$5,$H1262/$G1262,$H1262-SUM($I1262:AL1262)))*AM$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AN$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AN$5,$H1262/$G1262,$H1262-SUM($I1262:AM1262)))*AN$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AO$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AO$5,$H1262/$G1262,$H1262-SUM($I1262:AN1262)))*AO$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AP$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AP$5,$H1262/$G1262,$H1262-SUM($I1262:AO1262)))*AP$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AQ$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AQ$5,$H1262/$G1262,$H1262-SUM($I1262:AP1262)))*AQ$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AR$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AR$5,$H1262/$G1262,$H1262-SUM($I1262:AQ1262)))*AR$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AS$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AS$5,$H1262/$G1262,$H1262-SUM($I1262:AR1262)))*AS$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AT$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AT$5,$H1262/$G1262,$H1262-SUM($I1262:AS1262)))*AT$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AU$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AU$5,$H1262/$G1262,$H1262-SUM($I1262:AT1262)))*AU$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AV$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AV$5,$H1262/$G1262,$H1262-SUM($I1262:AU1262)))*AV$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AW$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AW$5,$H1262/$G1262,$H1262-SUM($I1262:AV1262)))*AW$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AX$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AX$5,$H1262/$G1262,$H1262-SUM($I1262:AW1262)))*AX$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AY$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AY$5,$H1262/$G1262,$H1262-SUM($I1262:AX1262)))*AY$14","v":3.3380027006016701E-2},{"$f":"IF(OR(AZ$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>AZ$5,$H1262/$G1262,$H1262-SUM($I1262:AY1262)))*AZ$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BA$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BA$5,$H1262/$G1262,$H1262-SUM($I1262:AZ1262)))*BA$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BB$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BB$5,$H1262/$G1262,$H1262-SUM($I1262:BA1262)))*BB$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BC$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BC$5,$H1262/$G1262,$H1262-SUM($I1262:BB1262)))*BC$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BD$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BD$5,$H1262/$G1262,$H1262-SUM($I1262:BC1262)))*BD$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BE$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BE$5,$H1262/$G1262,$H1262-SUM($I1262:BD1262)))*BE$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BF$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BF$5,$H1262/$G1262,$H1262-SUM($I1262:BE1262)))*BF$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BG$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BG$5,$H1262/$G1262,$H1262-SUM($I1262:BF1262)))*BG$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BH$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BH$5,$H1262/$G1262,$H1262-SUM($I1262:BG1262)))*BH$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BI$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BI$5,$H1262/$G1262,$H1262-SUM($I1262:BH1262)))*BI$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BJ$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BJ$5,$H1262/$G1262,$H1262-SUM($I1262:BI1262)))*BJ$14","v":3.3380027006016701E-2},{"$f":"IF(OR(BK$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BK$5,$H1262/$G1262,$H1262-SUM($I1262:BJ1262)))*BK$14","v":1.9916897567793246E-3},{"$f":"IF(OR(BL$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BL$5,$H1262/$G1262,$H1262-SUM($I1262:BK1262)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BM$5,$H1262/$G1262,$H1262-SUM($I1262:BL1262)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BN$5,$H1262/$G1262,$H1262-SUM($I1262:BM1262)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BO$5,$H1262/$G1262,$H1262-SUM($I1262:BN1262)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BP$5,$H1262/$G1262,$H1262-SUM($I1262:BO1262)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BQ$5,$H1262/$G1262,$H1262-SUM($I1262:BP1262)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BR$5,$H1262/$G1262,$H1262-SUM($I1262:BQ1262)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BS$5,$H1262/$G1262,$H1262-SUM($I1262:BR1262)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BT$5,$H1262/$G1262,$H1262-SUM($I1262:BS1262)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BU$5,$H1262/$G1262,$H1262-SUM($I1262:BT1262)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BV$5,$H1262/$G1262,$H1262-SUM($I1262:BU1262)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BW$5,$H1262/$G1262,$H1262-SUM($I1262:BV1262)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BX$5,$H1262/$G1262,$H1262-SUM($I1262:BW1262)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BY$5,$H1262/$G1262,$H1262-SUM($I1262:BX1262)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>BZ$5,$H1262/$G1262,$H1262-SUM($I1262:BY1262)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>CA$5,$H1262/$G1262,$H1262-SUM($I1262:BZ1262)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>CB$5,$H1262/$G1262,$H1262-SUM($I1262:CA1262)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1262,$G1262=\"n/a\"),0,IF(SUM($D1262,$G1262-0.5)>CC$5,$H1262/$G1262,$H1262-SUM($I1262:CB1262)))*CC$14","v":0},null,"OK"]
[null,null,null,2022,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>J$5,$H1263/$G1263,$H1263-SUM($I1263:I1263)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>K$5,$H1263/$G1263,$H1263-SUM($I1263:J1263)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>L$5,$H1263/$G1263,$H1263-SUM($I1263:K1263)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>M$5,$H1263/$G1263,$H1263-SUM($I1263:L1263)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>N$5,$H1263/$G1263,$H1263-SUM($I1263:M1263)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>O$5,$H1263/$G1263,$H1263-SUM($I1263:N1263)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>P$5,$H1263/$G1263,$H1263-SUM($I1263:O1263)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>Q$5,$H1263/$G1263,$H1263-SUM($I1263:P1263)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>R$5,$H1263/$G1263,$H1263-SUM($I1263:Q1263)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>S$5,$H1263/$G1263,$H1263-SUM($I1263:R1263)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>T$5,$H1263/$G1263,$H1263-SUM($I1263:S1263)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>U$5,$H1263/$G1263,$H1263-SUM($I1263:T1263)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>V$5,$H1263/$G1263,$H1263-SUM($I1263:U1263)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>W$5,$H1263/$G1263,$H1263-SUM($I1263:V1263)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>X$5,$H1263/$G1263,$H1263-SUM($I1263:W1263)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>Y$5,$H1263/$G1263,$H1263-SUM($I1263:X1263)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>Z$5,$H1263/$G1263,$H1263-SUM($I1263:Y1263)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AA$5,$H1263/$G1263,$H1263-SUM($I1263:Z1263)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AB$5,$H1263/$G1263,$H1263-SUM($I1263:AA1263)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AC$5,$H1263/$G1263,$H1263-SUM($I1263:AB1263)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AD$5,$H1263/$G1263,$H1263-SUM($I1263:AC1263)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AE$5,$H1263/$G1263,$H1263-SUM($I1263:AD1263)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AF$5,$H1263/$G1263,$H1263-SUM($I1263:AE1263)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AG$5,$H1263/$G1263,$H1263-SUM($I1263:AF1263)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AH$5,$H1263/$G1263,$H1263-SUM($I1263:AG1263)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AI$5,$H1263/$G1263,$H1263-SUM($I1263:AH1263)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AJ$5,$H1263/$G1263,$H1263-SUM($I1263:AI1263)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AK$5,$H1263/$G1263,$H1263-SUM($I1263:AJ1263)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AL$5,$H1263/$G1263,$H1263-SUM($I1263:AK1263)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AM$5,$H1263/$G1263,$H1263-SUM($I1263:AL1263)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AN$5,$H1263/$G1263,$H1263-SUM($I1263:AM1263)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AO$5,$H1263/$G1263,$H1263-SUM($I1263:AN1263)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AP$5,$H1263/$G1263,$H1263-SUM($I1263:AO1263)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AQ$5,$H1263/$G1263,$H1263-SUM($I1263:AP1263)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AR$5,$H1263/$G1263,$H1263-SUM($I1263:AQ1263)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AS$5,$H1263/$G1263,$H1263-SUM($I1263:AR1263)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AT$5,$H1263/$G1263,$H1263-SUM($I1263:AS1263)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AU$5,$H1263/$G1263,$H1263-SUM($I1263:AT1263)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AV$5,$H1263/$G1263,$H1263-SUM($I1263:AU1263)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AW$5,$H1263/$G1263,$H1263-SUM($I1263:AV1263)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AX$5,$H1263/$G1263,$H1263-SUM($I1263:AW1263)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AY$5,$H1263/$G1263,$H1263-SUM($I1263:AX1263)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>AZ$5,$H1263/$G1263,$H1263-SUM($I1263:AY1263)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BA$5,$H1263/$G1263,$H1263-SUM($I1263:AZ1263)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BB$5,$H1263/$G1263,$H1263-SUM($I1263:BA1263)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BC$5,$H1263/$G1263,$H1263-SUM($I1263:BB1263)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BD$5,$H1263/$G1263,$H1263-SUM($I1263:BC1263)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BE$5,$H1263/$G1263,$H1263-SUM($I1263:BD1263)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BF$5,$H1263/$G1263,$H1263-SUM($I1263:BE1263)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BG$5,$H1263/$G1263,$H1263-SUM($I1263:BF1263)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BH$5,$H1263/$G1263,$H1263-SUM($I1263:BG1263)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BI$5,$H1263/$G1263,$H1263-SUM($I1263:BH1263)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BJ$5,$H1263/$G1263,$H1263-SUM($I1263:BI1263)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BK$5,$H1263/$G1263,$H1263-SUM($I1263:BJ1263)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BL$5,$H1263/$G1263,$H1263-SUM($I1263:BK1263)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BM$5,$H1263/$G1263,$H1263-SUM($I1263:BL1263)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BN$5,$H1263/$G1263,$H1263-SUM($I1263:BM1263)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BO$5,$H1263/$G1263,$H1263-SUM($I1263:BN1263)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BP$5,$H1263/$G1263,$H1263-SUM($I1263:BO1263)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BQ$5,$H1263/$G1263,$H1263-SUM($I1263:BP1263)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BR$5,$H1263/$G1263,$H1263-SUM($I1263:BQ1263)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BS$5,$H1263/$G1263,$H1263-SUM($I1263:BR1263)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BT$5,$H1263/$G1263,$H1263-SUM($I1263:BS1263)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BU$5,$H1263/$G1263,$H1263-SUM($I1263:BT1263)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BV$5,$H1263/$G1263,$H1263-SUM($I1263:BU1263)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BW$5,$H1263/$G1263,$H1263-SUM($I1263:BV1263)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BX$5,$H1263/$G1263,$H1263-SUM($I1263:BW1263)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BY$5,$H1263/$G1263,$H1263-SUM($I1263:BX1263)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>BZ$5,$H1263/$G1263,$H1263-SUM($I1263:BY1263)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>CA$5,$H1263/$G1263,$H1263-SUM($I1263:BZ1263)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>CB$5,$H1263/$G1263,$H1263-SUM($I1263:CA1263)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1263,$G1263=\"n/a\"),0,IF(SUM($D1263,$G1263+0.5)>CC$5,$H1263/$G1263,$H1263-SUM($I1263:CB1263)))*CC$14","v":0},null,"OK"]
[null,null,null,2023,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>J$5,$H1264/$G1264,$H1264-SUM($I1264:I1264)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>K$5,$H1264/$G1264,$H1264-SUM($I1264:J1264)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>L$5,$H1264/$G1264,$H1264-SUM($I1264:K1264)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>M$5,$H1264/$G1264,$H1264-SUM($I1264:L1264)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>N$5,$H1264/$G1264,$H1264-SUM($I1264:M1264)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>O$5,$H1264/$G1264,$H1264-SUM($I1264:N1264)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>P$5,$H1264/$G1264,$H1264-SUM($I1264:O1264)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>Q$5,$H1264/$G1264,$H1264-SUM($I1264:P1264)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>R$5,$H1264/$G1264,$H1264-SUM($I1264:Q1264)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>S$5,$H1264/$G1264,$H1264-SUM($I1264:R1264)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>T$5,$H1264/$G1264,$H1264-SUM($I1264:S1264)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>U$5,$H1264/$G1264,$H1264-SUM($I1264:T1264)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>V$5,$H1264/$G1264,$H1264-SUM($I1264:U1264)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>W$5,$H1264/$G1264,$H1264-SUM($I1264:V1264)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>X$5,$H1264/$G1264,$H1264-SUM($I1264:W1264)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>Y$5,$H1264/$G1264,$H1264-SUM($I1264:X1264)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>Z$5,$H1264/$G1264,$H1264-SUM($I1264:Y1264)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AA$5,$H1264/$G1264,$H1264-SUM($I1264:Z1264)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AB$5,$H1264/$G1264,$H1264-SUM($I1264:AA1264)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AC$5,$H1264/$G1264,$H1264-SUM($I1264:AB1264)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AD$5,$H1264/$G1264,$H1264-SUM($I1264:AC1264)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AE$5,$H1264/$G1264,$H1264-SUM($I1264:AD1264)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AF$5,$H1264/$G1264,$H1264-SUM($I1264:AE1264)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AG$5,$H1264/$G1264,$H1264-SUM($I1264:AF1264)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AH$5,$H1264/$G1264,$H1264-SUM($I1264:AG1264)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AI$5,$H1264/$G1264,$H1264-SUM($I1264:AH1264)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AJ$5,$H1264/$G1264,$H1264-SUM($I1264:AI1264)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AK$5,$H1264/$G1264,$H1264-SUM($I1264:AJ1264)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AL$5,$H1264/$G1264,$H1264-SUM($I1264:AK1264)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AM$5,$H1264/$G1264,$H1264-SUM($I1264:AL1264)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AN$5,$H1264/$G1264,$H1264-SUM($I1264:AM1264)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AO$5,$H1264/$G1264,$H1264-SUM($I1264:AN1264)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AP$5,$H1264/$G1264,$H1264-SUM($I1264:AO1264)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AQ$5,$H1264/$G1264,$H1264-SUM($I1264:AP1264)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AR$5,$H1264/$G1264,$H1264-SUM($I1264:AQ1264)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AS$5,$H1264/$G1264,$H1264-SUM($I1264:AR1264)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AT$5,$H1264/$G1264,$H1264-SUM($I1264:AS1264)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AU$5,$H1264/$G1264,$H1264-SUM($I1264:AT1264)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AV$5,$H1264/$G1264,$H1264-SUM($I1264:AU1264)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AW$5,$H1264/$G1264,$H1264-SUM($I1264:AV1264)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AX$5,$H1264/$G1264,$H1264-SUM($I1264:AW1264)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AY$5,$H1264/$G1264,$H1264-SUM($I1264:AX1264)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>AZ$5,$H1264/$G1264,$H1264-SUM($I1264:AY1264)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BA$5,$H1264/$G1264,$H1264-SUM($I1264:AZ1264)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BB$5,$H1264/$G1264,$H1264-SUM($I1264:BA1264)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BC$5,$H1264/$G1264,$H1264-SUM($I1264:BB1264)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BD$5,$H1264/$G1264,$H1264-SUM($I1264:BC1264)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BE$5,$H1264/$G1264,$H1264-SUM($I1264:BD1264)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BF$5,$H1264/$G1264,$H1264-SUM($I1264:BE1264)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BG$5,$H1264/$G1264,$H1264-SUM($I1264:BF1264)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BH$5,$H1264/$G1264,$H1264-SUM($I1264:BG1264)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BI$5,$H1264/$G1264,$H1264-SUM($I1264:BH1264)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BJ$5,$H1264/$G1264,$H1264-SUM($I1264:BI1264)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BK$5,$H1264/$G1264,$H1264-SUM($I1264:BJ1264)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BL$5,$H1264/$G1264,$H1264-SUM($I1264:BK1264)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BM$5,$H1264/$G1264,$H1264-SUM($I1264:BL1264)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BN$5,$H1264/$G1264,$H1264-SUM($I1264:BM1264)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BO$5,$H1264/$G1264,$H1264-SUM($I1264:BN1264)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BP$5,$H1264/$G1264,$H1264-SUM($I1264:BO1264)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BQ$5,$H1264/$G1264,$H1264-SUM($I1264:BP1264)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BR$5,$H1264/$G1264,$H1264-SUM($I1264:BQ1264)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BS$5,$H1264/$G1264,$H1264-SUM($I1264:BR1264)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BT$5,$H1264/$G1264,$H1264-SUM($I1264:BS1264)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BU$5,$H1264/$G1264,$H1264-SUM($I1264:BT1264)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BV$5,$H1264/$G1264,$H1264-SUM($I1264:BU1264)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BW$5,$H1264/$G1264,$H1264-SUM($I1264:BV1264)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BX$5,$H1264/$G1264,$H1264-SUM($I1264:BW1264)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BY$5,$H1264/$G1264,$H1264-SUM($I1264:BX1264)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>BZ$5,$H1264/$G1264,$H1264-SUM($I1264:BY1264)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>CA$5,$H1264/$G1264,$H1264-SUM($I1264:BZ1264)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>CB$5,$H1264/$G1264,$H1264-SUM($I1264:CA1264)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1264,$G1264=\"n/a\"),0,IF(SUM($D1264,$G1264+0.5)>CC$5,$H1264/$G1264,$H1264-SUM($I1264:CB1264)))*CC$14","v":0},null,"OK"]
[null,null,null,2024,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>J$5,$H1265/$G1265,$H1265-SUM($I1265:I1265)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>K$5,$H1265/$G1265,$H1265-SUM($I1265:J1265)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>L$5,$H1265/$G1265,$H1265-SUM($I1265:K1265)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>M$5,$H1265/$G1265,$H1265-SUM($I1265:L1265)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>N$5,$H1265/$G1265,$H1265-SUM($I1265:M1265)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>O$5,$H1265/$G1265,$H1265-SUM($I1265:N1265)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>P$5,$H1265/$G1265,$H1265-SUM($I1265:O1265)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>Q$5,$H1265/$G1265,$H1265-SUM($I1265:P1265)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>R$5,$H1265/$G1265,$H1265-SUM($I1265:Q1265)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>S$5,$H1265/$G1265,$H1265-SUM($I1265:R1265)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>T$5,$H1265/$G1265,$H1265-SUM($I1265:S1265)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>U$5,$H1265/$G1265,$H1265-SUM($I1265:T1265)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>V$5,$H1265/$G1265,$H1265-SUM($I1265:U1265)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>W$5,$H1265/$G1265,$H1265-SUM($I1265:V1265)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>X$5,$H1265/$G1265,$H1265-SUM($I1265:W1265)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>Y$5,$H1265/$G1265,$H1265-SUM($I1265:X1265)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>Z$5,$H1265/$G1265,$H1265-SUM($I1265:Y1265)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AA$5,$H1265/$G1265,$H1265-SUM($I1265:Z1265)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AB$5,$H1265/$G1265,$H1265-SUM($I1265:AA1265)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AC$5,$H1265/$G1265,$H1265-SUM($I1265:AB1265)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AD$5,$H1265/$G1265,$H1265-SUM($I1265:AC1265)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AE$5,$H1265/$G1265,$H1265-SUM($I1265:AD1265)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AF$5,$H1265/$G1265,$H1265-SUM($I1265:AE1265)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AG$5,$H1265/$G1265,$H1265-SUM($I1265:AF1265)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AH$5,$H1265/$G1265,$H1265-SUM($I1265:AG1265)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AI$5,$H1265/$G1265,$H1265-SUM($I1265:AH1265)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AJ$5,$H1265/$G1265,$H1265-SUM($I1265:AI1265)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AK$5,$H1265/$G1265,$H1265-SUM($I1265:AJ1265)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AL$5,$H1265/$G1265,$H1265-SUM($I1265:AK1265)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AM$5,$H1265/$G1265,$H1265-SUM($I1265:AL1265)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AN$5,$H1265/$G1265,$H1265-SUM($I1265:AM1265)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AO$5,$H1265/$G1265,$H1265-SUM($I1265:AN1265)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AP$5,$H1265/$G1265,$H1265-SUM($I1265:AO1265)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AQ$5,$H1265/$G1265,$H1265-SUM($I1265:AP1265)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AR$5,$H1265/$G1265,$H1265-SUM($I1265:AQ1265)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AS$5,$H1265/$G1265,$H1265-SUM($I1265:AR1265)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AT$5,$H1265/$G1265,$H1265-SUM($I1265:AS1265)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AU$5,$H1265/$G1265,$H1265-SUM($I1265:AT1265)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AV$5,$H1265/$G1265,$H1265-SUM($I1265:AU1265)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AW$5,$H1265/$G1265,$H1265-SUM($I1265:AV1265)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AX$5,$H1265/$G1265,$H1265-SUM($I1265:AW1265)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AY$5,$H1265/$G1265,$H1265-SUM($I1265:AX1265)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>AZ$5,$H1265/$G1265,$H1265-SUM($I1265:AY1265)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BA$5,$H1265/$G1265,$H1265-SUM($I1265:AZ1265)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BB$5,$H1265/$G1265,$H1265-SUM($I1265:BA1265)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BC$5,$H1265/$G1265,$H1265-SUM($I1265:BB1265)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BD$5,$H1265/$G1265,$H1265-SUM($I1265:BC1265)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BE$5,$H1265/$G1265,$H1265-SUM($I1265:BD1265)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BF$5,$H1265/$G1265,$H1265-SUM($I1265:BE1265)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BG$5,$H1265/$G1265,$H1265-SUM($I1265:BF1265)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BH$5,$H1265/$G1265,$H1265-SUM($I1265:BG1265)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BI$5,$H1265/$G1265,$H1265-SUM($I1265:BH1265)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BJ$5,$H1265/$G1265,$H1265-SUM($I1265:BI1265)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BK$5,$H1265/$G1265,$H1265-SUM($I1265:BJ1265)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BL$5,$H1265/$G1265,$H1265-SUM($I1265:BK1265)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BM$5,$H1265/$G1265,$H1265-SUM($I1265:BL1265)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BN$5,$H1265/$G1265,$H1265-SUM($I1265:BM1265)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BO$5,$H1265/$G1265,$H1265-SUM($I1265:BN1265)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BP$5,$H1265/$G1265,$H1265-SUM($I1265:BO1265)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BQ$5,$H1265/$G1265,$H1265-SUM($I1265:BP1265)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BR$5,$H1265/$G1265,$H1265-SUM($I1265:BQ1265)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BS$5,$H1265/$G1265,$H1265-SUM($I1265:BR1265)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BT$5,$H1265/$G1265,$H1265-SUM($I1265:BS1265)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BU$5,$H1265/$G1265,$H1265-SUM($I1265:BT1265)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BV$5,$H1265/$G1265,$H1265-SUM($I1265:BU1265)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BW$5,$H1265/$G1265,$H1265-SUM($I1265:BV1265)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BX$5,$H1265/$G1265,$H1265-SUM($I1265:BW1265)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BY$5,$H1265/$G1265,$H1265-SUM($I1265:BX1265)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>BZ$5,$H1265/$G1265,$H1265-SUM($I1265:BY1265)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>CA$5,$H1265/$G1265,$H1265-SUM($I1265:BZ1265)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>CB$5,$H1265/$G1265,$H1265-SUM($I1265:CA1265)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1265,$G1265=\"n/a\"),0,IF(SUM($D1265,$G1265+0.5)>CC$5,$H1265/$G1265,$H1265-SUM($I1265:CB1265)))*CC$14","v":0},null,"OK"]
[null,null,null,2025,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>J$5,$H1266/$G1266,$H1266-SUM($I1266:I1266)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>K$5,$H1266/$G1266,$H1266-SUM($I1266:J1266)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>L$5,$H1266/$G1266,$H1266-SUM($I1266:K1266)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>M$5,$H1266/$G1266,$H1266-SUM($I1266:L1266)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>N$5,$H1266/$G1266,$H1266-SUM($I1266:M1266)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>O$5,$H1266/$G1266,$H1266-SUM($I1266:N1266)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>P$5,$H1266/$G1266,$H1266-SUM($I1266:O1266)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>Q$5,$H1266/$G1266,$H1266-SUM($I1266:P1266)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>R$5,$H1266/$G1266,$H1266-SUM($I1266:Q1266)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>S$5,$H1266/$G1266,$H1266-SUM($I1266:R1266)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>T$5,$H1266/$G1266,$H1266-SUM($I1266:S1266)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>U$5,$H1266/$G1266,$H1266-SUM($I1266:T1266)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>V$5,$H1266/$G1266,$H1266-SUM($I1266:U1266)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>W$5,$H1266/$G1266,$H1266-SUM($I1266:V1266)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>X$5,$H1266/$G1266,$H1266-SUM($I1266:W1266)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>Y$5,$H1266/$G1266,$H1266-SUM($I1266:X1266)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>Z$5,$H1266/$G1266,$H1266-SUM($I1266:Y1266)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AA$5,$H1266/$G1266,$H1266-SUM($I1266:Z1266)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AB$5,$H1266/$G1266,$H1266-SUM($I1266:AA1266)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AC$5,$H1266/$G1266,$H1266-SUM($I1266:AB1266)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AD$5,$H1266/$G1266,$H1266-SUM($I1266:AC1266)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AE$5,$H1266/$G1266,$H1266-SUM($I1266:AD1266)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AF$5,$H1266/$G1266,$H1266-SUM($I1266:AE1266)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AG$5,$H1266/$G1266,$H1266-SUM($I1266:AF1266)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AH$5,$H1266/$G1266,$H1266-SUM($I1266:AG1266)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AI$5,$H1266/$G1266,$H1266-SUM($I1266:AH1266)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AJ$5,$H1266/$G1266,$H1266-SUM($I1266:AI1266)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AK$5,$H1266/$G1266,$H1266-SUM($I1266:AJ1266)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AL$5,$H1266/$G1266,$H1266-SUM($I1266:AK1266)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AM$5,$H1266/$G1266,$H1266-SUM($I1266:AL1266)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AN$5,$H1266/$G1266,$H1266-SUM($I1266:AM1266)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AO$5,$H1266/$G1266,$H1266-SUM($I1266:AN1266)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AP$5,$H1266/$G1266,$H1266-SUM($I1266:AO1266)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AQ$5,$H1266/$G1266,$H1266-SUM($I1266:AP1266)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AR$5,$H1266/$G1266,$H1266-SUM($I1266:AQ1266)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AS$5,$H1266/$G1266,$H1266-SUM($I1266:AR1266)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AT$5,$H1266/$G1266,$H1266-SUM($I1266:AS1266)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AU$5,$H1266/$G1266,$H1266-SUM($I1266:AT1266)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AV$5,$H1266/$G1266,$H1266-SUM($I1266:AU1266)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AW$5,$H1266/$G1266,$H1266-SUM($I1266:AV1266)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AX$5,$H1266/$G1266,$H1266-SUM($I1266:AW1266)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AY$5,$H1266/$G1266,$H1266-SUM($I1266:AX1266)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>AZ$5,$H1266/$G1266,$H1266-SUM($I1266:AY1266)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BA$5,$H1266/$G1266,$H1266-SUM($I1266:AZ1266)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BB$5,$H1266/$G1266,$H1266-SUM($I1266:BA1266)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BC$5,$H1266/$G1266,$H1266-SUM($I1266:BB1266)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BD$5,$H1266/$G1266,$H1266-SUM($I1266:BC1266)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BE$5,$H1266/$G1266,$H1266-SUM($I1266:BD1266)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BF$5,$H1266/$G1266,$H1266-SUM($I1266:BE1266)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BG$5,$H1266/$G1266,$H1266-SUM($I1266:BF1266)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BH$5,$H1266/$G1266,$H1266-SUM($I1266:BG1266)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BI$5,$H1266/$G1266,$H1266-SUM($I1266:BH1266)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BJ$5,$H1266/$G1266,$H1266-SUM($I1266:BI1266)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BK$5,$H1266/$G1266,$H1266-SUM($I1266:BJ1266)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BL$5,$H1266/$G1266,$H1266-SUM($I1266:BK1266)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BM$5,$H1266/$G1266,$H1266-SUM($I1266:BL1266)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BN$5,$H1266/$G1266,$H1266-SUM($I1266:BM1266)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BO$5,$H1266/$G1266,$H1266-SUM($I1266:BN1266)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BP$5,$H1266/$G1266,$H1266-SUM($I1266:BO1266)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BQ$5,$H1266/$G1266,$H1266-SUM($I1266:BP1266)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BR$5,$H1266/$G1266,$H1266-SUM($I1266:BQ1266)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BS$5,$H1266/$G1266,$H1266-SUM($I1266:BR1266)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BT$5,$H1266/$G1266,$H1266-SUM($I1266:BS1266)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BU$5,$H1266/$G1266,$H1266-SUM($I1266:BT1266)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BV$5,$H1266/$G1266,$H1266-SUM($I1266:BU1266)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BW$5,$H1266/$G1266,$H1266-SUM($I1266:BV1266)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BX$5,$H1266/$G1266,$H1266-SUM($I1266:BW1266)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BY$5,$H1266/$G1266,$H1266-SUM($I1266:BX1266)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>BZ$5,$H1266/$G1266,$H1266-SUM($I1266:BY1266)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>CA$5,$H1266/$G1266,$H1266-SUM($I1266:BZ1266)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>CB$5,$H1266/$G1266,$H1266-SUM($I1266:CA1266)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1266,$G1266=\"n/a\"),0,IF(SUM($D1266,$G1266+0.5)>CC$5,$H1266/$G1266,$H1266-SUM($I1266:CB1266)))*CC$14","v":0},null,"OK"]
[null,null,null,2026,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>J$5,$H1267/$G1267,$H1267-SUM($I1267:I1267)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>K$5,$H1267/$G1267,$H1267-SUM($I1267:J1267)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>L$5,$H1267/$G1267,$H1267-SUM($I1267:K1267)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>M$5,$H1267/$G1267,$H1267-SUM($I1267:L1267)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>N$5,$H1267/$G1267,$H1267-SUM($I1267:M1267)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>O$5,$H1267/$G1267,$H1267-SUM($I1267:N1267)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>P$5,$H1267/$G1267,$H1267-SUM($I1267:O1267)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>Q$5,$H1267/$G1267,$H1267-SUM($I1267:P1267)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>R$5,$H1267/$G1267,$H1267-SUM($I1267:Q1267)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>S$5,$H1267/$G1267,$H1267-SUM($I1267:R1267)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>T$5,$H1267/$G1267,$H1267-SUM($I1267:S1267)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>U$5,$H1267/$G1267,$H1267-SUM($I1267:T1267)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>V$5,$H1267/$G1267,$H1267-SUM($I1267:U1267)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>W$5,$H1267/$G1267,$H1267-SUM($I1267:V1267)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>X$5,$H1267/$G1267,$H1267-SUM($I1267:W1267)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>Y$5,$H1267/$G1267,$H1267-SUM($I1267:X1267)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>Z$5,$H1267/$G1267,$H1267-SUM($I1267:Y1267)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AA$5,$H1267/$G1267,$H1267-SUM($I1267:Z1267)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AB$5,$H1267/$G1267,$H1267-SUM($I1267:AA1267)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AC$5,$H1267/$G1267,$H1267-SUM($I1267:AB1267)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AD$5,$H1267/$G1267,$H1267-SUM($I1267:AC1267)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AE$5,$H1267/$G1267,$H1267-SUM($I1267:AD1267)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AF$5,$H1267/$G1267,$H1267-SUM($I1267:AE1267)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AG$5,$H1267/$G1267,$H1267-SUM($I1267:AF1267)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AH$5,$H1267/$G1267,$H1267-SUM($I1267:AG1267)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AI$5,$H1267/$G1267,$H1267-SUM($I1267:AH1267)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AJ$5,$H1267/$G1267,$H1267-SUM($I1267:AI1267)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AK$5,$H1267/$G1267,$H1267-SUM($I1267:AJ1267)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AL$5,$H1267/$G1267,$H1267-SUM($I1267:AK1267)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AM$5,$H1267/$G1267,$H1267-SUM($I1267:AL1267)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AN$5,$H1267/$G1267,$H1267-SUM($I1267:AM1267)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AO$5,$H1267/$G1267,$H1267-SUM($I1267:AN1267)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AP$5,$H1267/$G1267,$H1267-SUM($I1267:AO1267)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AQ$5,$H1267/$G1267,$H1267-SUM($I1267:AP1267)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AR$5,$H1267/$G1267,$H1267-SUM($I1267:AQ1267)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AS$5,$H1267/$G1267,$H1267-SUM($I1267:AR1267)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AT$5,$H1267/$G1267,$H1267-SUM($I1267:AS1267)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AU$5,$H1267/$G1267,$H1267-SUM($I1267:AT1267)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AV$5,$H1267/$G1267,$H1267-SUM($I1267:AU1267)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AW$5,$H1267/$G1267,$H1267-SUM($I1267:AV1267)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AX$5,$H1267/$G1267,$H1267-SUM($I1267:AW1267)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AY$5,$H1267/$G1267,$H1267-SUM($I1267:AX1267)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>AZ$5,$H1267/$G1267,$H1267-SUM($I1267:AY1267)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BA$5,$H1267/$G1267,$H1267-SUM($I1267:AZ1267)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BB$5,$H1267/$G1267,$H1267-SUM($I1267:BA1267)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BC$5,$H1267/$G1267,$H1267-SUM($I1267:BB1267)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BD$5,$H1267/$G1267,$H1267-SUM($I1267:BC1267)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BE$5,$H1267/$G1267,$H1267-SUM($I1267:BD1267)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BF$5,$H1267/$G1267,$H1267-SUM($I1267:BE1267)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BG$5,$H1267/$G1267,$H1267-SUM($I1267:BF1267)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BH$5,$H1267/$G1267,$H1267-SUM($I1267:BG1267)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BI$5,$H1267/$G1267,$H1267-SUM($I1267:BH1267)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BJ$5,$H1267/$G1267,$H1267-SUM($I1267:BI1267)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BK$5,$H1267/$G1267,$H1267-SUM($I1267:BJ1267)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BL$5,$H1267/$G1267,$H1267-SUM($I1267:BK1267)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BM$5,$H1267/$G1267,$H1267-SUM($I1267:BL1267)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BN$5,$H1267/$G1267,$H1267-SUM($I1267:BM1267)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BO$5,$H1267/$G1267,$H1267-SUM($I1267:BN1267)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BP$5,$H1267/$G1267,$H1267-SUM($I1267:BO1267)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BQ$5,$H1267/$G1267,$H1267-SUM($I1267:BP1267)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BR$5,$H1267/$G1267,$H1267-SUM($I1267:BQ1267)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BS$5,$H1267/$G1267,$H1267-SUM($I1267:BR1267)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BT$5,$H1267/$G1267,$H1267-SUM($I1267:BS1267)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BU$5,$H1267/$G1267,$H1267-SUM($I1267:BT1267)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BV$5,$H1267/$G1267,$H1267-SUM($I1267:BU1267)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BW$5,$H1267/$G1267,$H1267-SUM($I1267:BV1267)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BX$5,$H1267/$G1267,$H1267-SUM($I1267:BW1267)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BY$5,$H1267/$G1267,$H1267-SUM($I1267:BX1267)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>BZ$5,$H1267/$G1267,$H1267-SUM($I1267:BY1267)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>CA$5,$H1267/$G1267,$H1267-SUM($I1267:BZ1267)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>CB$5,$H1267/$G1267,$H1267-SUM($I1267:CA1267)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1267,$G1267=\"n/a\"),0,IF(SUM($D1267,$G1267+0.5)>CC$5,$H1267/$G1267,$H1267-SUM($I1267:CB1267)))*CC$14","v":0},null,"OK"]
[null,null,null,2027,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>J$5,$H1268/$G1268,$H1268-SUM($I1268:I1268)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>K$5,$H1268/$G1268,$H1268-SUM($I1268:J1268)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>L$5,$H1268/$G1268,$H1268-SUM($I1268:K1268)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>M$5,$H1268/$G1268,$H1268-SUM($I1268:L1268)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>N$5,$H1268/$G1268,$H1268-SUM($I1268:M1268)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>O$5,$H1268/$G1268,$H1268-SUM($I1268:N1268)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>P$5,$H1268/$G1268,$H1268-SUM($I1268:O1268)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>Q$5,$H1268/$G1268,$H1268-SUM($I1268:P1268)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>R$5,$H1268/$G1268,$H1268-SUM($I1268:Q1268)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>S$5,$H1268/$G1268,$H1268-SUM($I1268:R1268)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>T$5,$H1268/$G1268,$H1268-SUM($I1268:S1268)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>U$5,$H1268/$G1268,$H1268-SUM($I1268:T1268)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>V$5,$H1268/$G1268,$H1268-SUM($I1268:U1268)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>W$5,$H1268/$G1268,$H1268-SUM($I1268:V1268)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>X$5,$H1268/$G1268,$H1268-SUM($I1268:W1268)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>Y$5,$H1268/$G1268,$H1268-SUM($I1268:X1268)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>Z$5,$H1268/$G1268,$H1268-SUM($I1268:Y1268)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AA$5,$H1268/$G1268,$H1268-SUM($I1268:Z1268)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AB$5,$H1268/$G1268,$H1268-SUM($I1268:AA1268)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AC$5,$H1268/$G1268,$H1268-SUM($I1268:AB1268)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AD$5,$H1268/$G1268,$H1268-SUM($I1268:AC1268)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AE$5,$H1268/$G1268,$H1268-SUM($I1268:AD1268)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AF$5,$H1268/$G1268,$H1268-SUM($I1268:AE1268)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AG$5,$H1268/$G1268,$H1268-SUM($I1268:AF1268)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AH$5,$H1268/$G1268,$H1268-SUM($I1268:AG1268)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AI$5,$H1268/$G1268,$H1268-SUM($I1268:AH1268)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AJ$5,$H1268/$G1268,$H1268-SUM($I1268:AI1268)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AK$5,$H1268/$G1268,$H1268-SUM($I1268:AJ1268)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AL$5,$H1268/$G1268,$H1268-SUM($I1268:AK1268)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AM$5,$H1268/$G1268,$H1268-SUM($I1268:AL1268)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AN$5,$H1268/$G1268,$H1268-SUM($I1268:AM1268)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AO$5,$H1268/$G1268,$H1268-SUM($I1268:AN1268)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AP$5,$H1268/$G1268,$H1268-SUM($I1268:AO1268)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AQ$5,$H1268/$G1268,$H1268-SUM($I1268:AP1268)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AR$5,$H1268/$G1268,$H1268-SUM($I1268:AQ1268)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AS$5,$H1268/$G1268,$H1268-SUM($I1268:AR1268)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AT$5,$H1268/$G1268,$H1268-SUM($I1268:AS1268)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AU$5,$H1268/$G1268,$H1268-SUM($I1268:AT1268)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AV$5,$H1268/$G1268,$H1268-SUM($I1268:AU1268)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AW$5,$H1268/$G1268,$H1268-SUM($I1268:AV1268)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AX$5,$H1268/$G1268,$H1268-SUM($I1268:AW1268)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AY$5,$H1268/$G1268,$H1268-SUM($I1268:AX1268)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>AZ$5,$H1268/$G1268,$H1268-SUM($I1268:AY1268)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BA$5,$H1268/$G1268,$H1268-SUM($I1268:AZ1268)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BB$5,$H1268/$G1268,$H1268-SUM($I1268:BA1268)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BC$5,$H1268/$G1268,$H1268-SUM($I1268:BB1268)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BD$5,$H1268/$G1268,$H1268-SUM($I1268:BC1268)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BE$5,$H1268/$G1268,$H1268-SUM($I1268:BD1268)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BF$5,$H1268/$G1268,$H1268-SUM($I1268:BE1268)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BG$5,$H1268/$G1268,$H1268-SUM($I1268:BF1268)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BH$5,$H1268/$G1268,$H1268-SUM($I1268:BG1268)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BI$5,$H1268/$G1268,$H1268-SUM($I1268:BH1268)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BJ$5,$H1268/$G1268,$H1268-SUM($I1268:BI1268)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BK$5,$H1268/$G1268,$H1268-SUM($I1268:BJ1268)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BL$5,$H1268/$G1268,$H1268-SUM($I1268:BK1268)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BM$5,$H1268/$G1268,$H1268-SUM($I1268:BL1268)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BN$5,$H1268/$G1268,$H1268-SUM($I1268:BM1268)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BO$5,$H1268/$G1268,$H1268-SUM($I1268:BN1268)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BP$5,$H1268/$G1268,$H1268-SUM($I1268:BO1268)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BQ$5,$H1268/$G1268,$H1268-SUM($I1268:BP1268)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BR$5,$H1268/$G1268,$H1268-SUM($I1268:BQ1268)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BS$5,$H1268/$G1268,$H1268-SUM($I1268:BR1268)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BT$5,$H1268/$G1268,$H1268-SUM($I1268:BS1268)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BU$5,$H1268/$G1268,$H1268-SUM($I1268:BT1268)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BV$5,$H1268/$G1268,$H1268-SUM($I1268:BU1268)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BW$5,$H1268/$G1268,$H1268-SUM($I1268:BV1268)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BX$5,$H1268/$G1268,$H1268-SUM($I1268:BW1268)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BY$5,$H1268/$G1268,$H1268-SUM($I1268:BX1268)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>BZ$5,$H1268/$G1268,$H1268-SUM($I1268:BY1268)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>CA$5,$H1268/$G1268,$H1268-SUM($I1268:BZ1268)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>CB$5,$H1268/$G1268,$H1268-SUM($I1268:CA1268)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1268,$G1268=\"n/a\"),0,IF(SUM($D1268,$G1268+0.5)>CC$5,$H1268/$G1268,$H1268-SUM($I1268:CB1268)))*CC$14","v":0},null,"OK"]
[null,null,null,2028,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>J$5,$H1269/$G1269,$H1269-SUM($I1269:I1269)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>K$5,$H1269/$G1269,$H1269-SUM($I1269:J1269)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>L$5,$H1269/$G1269,$H1269-SUM($I1269:K1269)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>M$5,$H1269/$G1269,$H1269-SUM($I1269:L1269)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>N$5,$H1269/$G1269,$H1269-SUM($I1269:M1269)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>O$5,$H1269/$G1269,$H1269-SUM($I1269:N1269)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>P$5,$H1269/$G1269,$H1269-SUM($I1269:O1269)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>Q$5,$H1269/$G1269,$H1269-SUM($I1269:P1269)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>R$5,$H1269/$G1269,$H1269-SUM($I1269:Q1269)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>S$5,$H1269/$G1269,$H1269-SUM($I1269:R1269)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>T$5,$H1269/$G1269,$H1269-SUM($I1269:S1269)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>U$5,$H1269/$G1269,$H1269-SUM($I1269:T1269)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>V$5,$H1269/$G1269,$H1269-SUM($I1269:U1269)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>W$5,$H1269/$G1269,$H1269-SUM($I1269:V1269)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>X$5,$H1269/$G1269,$H1269-SUM($I1269:W1269)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>Y$5,$H1269/$G1269,$H1269-SUM($I1269:X1269)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>Z$5,$H1269/$G1269,$H1269-SUM($I1269:Y1269)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AA$5,$H1269/$G1269,$H1269-SUM($I1269:Z1269)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AB$5,$H1269/$G1269,$H1269-SUM($I1269:AA1269)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AC$5,$H1269/$G1269,$H1269-SUM($I1269:AB1269)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AD$5,$H1269/$G1269,$H1269-SUM($I1269:AC1269)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AE$5,$H1269/$G1269,$H1269-SUM($I1269:AD1269)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AF$5,$H1269/$G1269,$H1269-SUM($I1269:AE1269)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AG$5,$H1269/$G1269,$H1269-SUM($I1269:AF1269)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AH$5,$H1269/$G1269,$H1269-SUM($I1269:AG1269)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AI$5,$H1269/$G1269,$H1269-SUM($I1269:AH1269)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AJ$5,$H1269/$G1269,$H1269-SUM($I1269:AI1269)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AK$5,$H1269/$G1269,$H1269-SUM($I1269:AJ1269)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AL$5,$H1269/$G1269,$H1269-SUM($I1269:AK1269)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AM$5,$H1269/$G1269,$H1269-SUM($I1269:AL1269)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AN$5,$H1269/$G1269,$H1269-SUM($I1269:AM1269)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AO$5,$H1269/$G1269,$H1269-SUM($I1269:AN1269)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AP$5,$H1269/$G1269,$H1269-SUM($I1269:AO1269)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AQ$5,$H1269/$G1269,$H1269-SUM($I1269:AP1269)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AR$5,$H1269/$G1269,$H1269-SUM($I1269:AQ1269)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AS$5,$H1269/$G1269,$H1269-SUM($I1269:AR1269)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AT$5,$H1269/$G1269,$H1269-SUM($I1269:AS1269)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AU$5,$H1269/$G1269,$H1269-SUM($I1269:AT1269)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AV$5,$H1269/$G1269,$H1269-SUM($I1269:AU1269)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AW$5,$H1269/$G1269,$H1269-SUM($I1269:AV1269)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AX$5,$H1269/$G1269,$H1269-SUM($I1269:AW1269)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AY$5,$H1269/$G1269,$H1269-SUM($I1269:AX1269)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>AZ$5,$H1269/$G1269,$H1269-SUM($I1269:AY1269)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BA$5,$H1269/$G1269,$H1269-SUM($I1269:AZ1269)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BB$5,$H1269/$G1269,$H1269-SUM($I1269:BA1269)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BC$5,$H1269/$G1269,$H1269-SUM($I1269:BB1269)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BD$5,$H1269/$G1269,$H1269-SUM($I1269:BC1269)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BE$5,$H1269/$G1269,$H1269-SUM($I1269:BD1269)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BF$5,$H1269/$G1269,$H1269-SUM($I1269:BE1269)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BG$5,$H1269/$G1269,$H1269-SUM($I1269:BF1269)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BH$5,$H1269/$G1269,$H1269-SUM($I1269:BG1269)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BI$5,$H1269/$G1269,$H1269-SUM($I1269:BH1269)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BJ$5,$H1269/$G1269,$H1269-SUM($I1269:BI1269)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BK$5,$H1269/$G1269,$H1269-SUM($I1269:BJ1269)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BL$5,$H1269/$G1269,$H1269-SUM($I1269:BK1269)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BM$5,$H1269/$G1269,$H1269-SUM($I1269:BL1269)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BN$5,$H1269/$G1269,$H1269-SUM($I1269:BM1269)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BO$5,$H1269/$G1269,$H1269-SUM($I1269:BN1269)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BP$5,$H1269/$G1269,$H1269-SUM($I1269:BO1269)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BQ$5,$H1269/$G1269,$H1269-SUM($I1269:BP1269)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BR$5,$H1269/$G1269,$H1269-SUM($I1269:BQ1269)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BS$5,$H1269/$G1269,$H1269-SUM($I1269:BR1269)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BT$5,$H1269/$G1269,$H1269-SUM($I1269:BS1269)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BU$5,$H1269/$G1269,$H1269-SUM($I1269:BT1269)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BV$5,$H1269/$G1269,$H1269-SUM($I1269:BU1269)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BW$5,$H1269/$G1269,$H1269-SUM($I1269:BV1269)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BX$5,$H1269/$G1269,$H1269-SUM($I1269:BW1269)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BY$5,$H1269/$G1269,$H1269-SUM($I1269:BX1269)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>BZ$5,$H1269/$G1269,$H1269-SUM($I1269:BY1269)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>CA$5,$H1269/$G1269,$H1269-SUM($I1269:BZ1269)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>CB$5,$H1269/$G1269,$H1269-SUM($I1269:CA1269)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1269,$G1269=\"n/a\"),0,IF(SUM($D1269,$G1269+0.5)>CC$5,$H1269/$G1269,$H1269-SUM($I1269:CB1269)))*CC$14","v":0},null,"OK"]
[null,null,null,2029,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>J$5,$H1270/$G1270,$H1270-SUM($I1270:I1270)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>K$5,$H1270/$G1270,$H1270-SUM($I1270:J1270)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>L$5,$H1270/$G1270,$H1270-SUM($I1270:K1270)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>M$5,$H1270/$G1270,$H1270-SUM($I1270:L1270)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>N$5,$H1270/$G1270,$H1270-SUM($I1270:M1270)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>O$5,$H1270/$G1270,$H1270-SUM($I1270:N1270)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>P$5,$H1270/$G1270,$H1270-SUM($I1270:O1270)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>Q$5,$H1270/$G1270,$H1270-SUM($I1270:P1270)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>R$5,$H1270/$G1270,$H1270-SUM($I1270:Q1270)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>S$5,$H1270/$G1270,$H1270-SUM($I1270:R1270)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>T$5,$H1270/$G1270,$H1270-SUM($I1270:S1270)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>U$5,$H1270/$G1270,$H1270-SUM($I1270:T1270)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>V$5,$H1270/$G1270,$H1270-SUM($I1270:U1270)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>W$5,$H1270/$G1270,$H1270-SUM($I1270:V1270)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>X$5,$H1270/$G1270,$H1270-SUM($I1270:W1270)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>Y$5,$H1270/$G1270,$H1270-SUM($I1270:X1270)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>Z$5,$H1270/$G1270,$H1270-SUM($I1270:Y1270)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AA$5,$H1270/$G1270,$H1270-SUM($I1270:Z1270)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AB$5,$H1270/$G1270,$H1270-SUM($I1270:AA1270)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AC$5,$H1270/$G1270,$H1270-SUM($I1270:AB1270)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AD$5,$H1270/$G1270,$H1270-SUM($I1270:AC1270)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AE$5,$H1270/$G1270,$H1270-SUM($I1270:AD1270)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AF$5,$H1270/$G1270,$H1270-SUM($I1270:AE1270)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AG$5,$H1270/$G1270,$H1270-SUM($I1270:AF1270)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AH$5,$H1270/$G1270,$H1270-SUM($I1270:AG1270)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AI$5,$H1270/$G1270,$H1270-SUM($I1270:AH1270)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AJ$5,$H1270/$G1270,$H1270-SUM($I1270:AI1270)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AK$5,$H1270/$G1270,$H1270-SUM($I1270:AJ1270)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AL$5,$H1270/$G1270,$H1270-SUM($I1270:AK1270)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AM$5,$H1270/$G1270,$H1270-SUM($I1270:AL1270)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AN$5,$H1270/$G1270,$H1270-SUM($I1270:AM1270)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AO$5,$H1270/$G1270,$H1270-SUM($I1270:AN1270)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AP$5,$H1270/$G1270,$H1270-SUM($I1270:AO1270)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AQ$5,$H1270/$G1270,$H1270-SUM($I1270:AP1270)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AR$5,$H1270/$G1270,$H1270-SUM($I1270:AQ1270)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AS$5,$H1270/$G1270,$H1270-SUM($I1270:AR1270)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AT$5,$H1270/$G1270,$H1270-SUM($I1270:AS1270)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AU$5,$H1270/$G1270,$H1270-SUM($I1270:AT1270)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AV$5,$H1270/$G1270,$H1270-SUM($I1270:AU1270)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AW$5,$H1270/$G1270,$H1270-SUM($I1270:AV1270)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AX$5,$H1270/$G1270,$H1270-SUM($I1270:AW1270)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AY$5,$H1270/$G1270,$H1270-SUM($I1270:AX1270)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>AZ$5,$H1270/$G1270,$H1270-SUM($I1270:AY1270)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BA$5,$H1270/$G1270,$H1270-SUM($I1270:AZ1270)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BB$5,$H1270/$G1270,$H1270-SUM($I1270:BA1270)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BC$5,$H1270/$G1270,$H1270-SUM($I1270:BB1270)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BD$5,$H1270/$G1270,$H1270-SUM($I1270:BC1270)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BE$5,$H1270/$G1270,$H1270-SUM($I1270:BD1270)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BF$5,$H1270/$G1270,$H1270-SUM($I1270:BE1270)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BG$5,$H1270/$G1270,$H1270-SUM($I1270:BF1270)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BH$5,$H1270/$G1270,$H1270-SUM($I1270:BG1270)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BI$5,$H1270/$G1270,$H1270-SUM($I1270:BH1270)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BJ$5,$H1270/$G1270,$H1270-SUM($I1270:BI1270)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BK$5,$H1270/$G1270,$H1270-SUM($I1270:BJ1270)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BL$5,$H1270/$G1270,$H1270-SUM($I1270:BK1270)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BM$5,$H1270/$G1270,$H1270-SUM($I1270:BL1270)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BN$5,$H1270/$G1270,$H1270-SUM($I1270:BM1270)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BO$5,$H1270/$G1270,$H1270-SUM($I1270:BN1270)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BP$5,$H1270/$G1270,$H1270-SUM($I1270:BO1270)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BQ$5,$H1270/$G1270,$H1270-SUM($I1270:BP1270)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BR$5,$H1270/$G1270,$H1270-SUM($I1270:BQ1270)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BS$5,$H1270/$G1270,$H1270-SUM($I1270:BR1270)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BT$5,$H1270/$G1270,$H1270-SUM($I1270:BS1270)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BU$5,$H1270/$G1270,$H1270-SUM($I1270:BT1270)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BV$5,$H1270/$G1270,$H1270-SUM($I1270:BU1270)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BW$5,$H1270/$G1270,$H1270-SUM($I1270:BV1270)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BX$5,$H1270/$G1270,$H1270-SUM($I1270:BW1270)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BY$5,$H1270/$G1270,$H1270-SUM($I1270:BX1270)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>BZ$5,$H1270/$G1270,$H1270-SUM($I1270:BY1270)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>CA$5,$H1270/$G1270,$H1270-SUM($I1270:BZ1270)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>CB$5,$H1270/$G1270,$H1270-SUM($I1270:CA1270)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1270,$G1270=\"n/a\"),0,IF(SUM($D1270,$G1270+0.5)>CC$5,$H1270/$G1270,$H1270-SUM($I1270:CB1270)))*CC$14","v":0},null,"OK"]
[null,null,null,2030,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>J$5,$H1271/$G1271,$H1271-SUM($I1271:I1271)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>K$5,$H1271/$G1271,$H1271-SUM($I1271:J1271)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>L$5,$H1271/$G1271,$H1271-SUM($I1271:K1271)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>M$5,$H1271/$G1271,$H1271-SUM($I1271:L1271)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>N$5,$H1271/$G1271,$H1271-SUM($I1271:M1271)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>O$5,$H1271/$G1271,$H1271-SUM($I1271:N1271)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>P$5,$H1271/$G1271,$H1271-SUM($I1271:O1271)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>Q$5,$H1271/$G1271,$H1271-SUM($I1271:P1271)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>R$5,$H1271/$G1271,$H1271-SUM($I1271:Q1271)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>S$5,$H1271/$G1271,$H1271-SUM($I1271:R1271)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>T$5,$H1271/$G1271,$H1271-SUM($I1271:S1271)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>U$5,$H1271/$G1271,$H1271-SUM($I1271:T1271)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>V$5,$H1271/$G1271,$H1271-SUM($I1271:U1271)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>W$5,$H1271/$G1271,$H1271-SUM($I1271:V1271)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>X$5,$H1271/$G1271,$H1271-SUM($I1271:W1271)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>Y$5,$H1271/$G1271,$H1271-SUM($I1271:X1271)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>Z$5,$H1271/$G1271,$H1271-SUM($I1271:Y1271)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AA$5,$H1271/$G1271,$H1271-SUM($I1271:Z1271)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AB$5,$H1271/$G1271,$H1271-SUM($I1271:AA1271)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AC$5,$H1271/$G1271,$H1271-SUM($I1271:AB1271)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AD$5,$H1271/$G1271,$H1271-SUM($I1271:AC1271)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AE$5,$H1271/$G1271,$H1271-SUM($I1271:AD1271)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AF$5,$H1271/$G1271,$H1271-SUM($I1271:AE1271)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AG$5,$H1271/$G1271,$H1271-SUM($I1271:AF1271)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AH$5,$H1271/$G1271,$H1271-SUM($I1271:AG1271)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AI$5,$H1271/$G1271,$H1271-SUM($I1271:AH1271)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AJ$5,$H1271/$G1271,$H1271-SUM($I1271:AI1271)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AK$5,$H1271/$G1271,$H1271-SUM($I1271:AJ1271)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AL$5,$H1271/$G1271,$H1271-SUM($I1271:AK1271)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AM$5,$H1271/$G1271,$H1271-SUM($I1271:AL1271)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AN$5,$H1271/$G1271,$H1271-SUM($I1271:AM1271)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AO$5,$H1271/$G1271,$H1271-SUM($I1271:AN1271)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AP$5,$H1271/$G1271,$H1271-SUM($I1271:AO1271)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AQ$5,$H1271/$G1271,$H1271-SUM($I1271:AP1271)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AR$5,$H1271/$G1271,$H1271-SUM($I1271:AQ1271)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AS$5,$H1271/$G1271,$H1271-SUM($I1271:AR1271)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AT$5,$H1271/$G1271,$H1271-SUM($I1271:AS1271)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AU$5,$H1271/$G1271,$H1271-SUM($I1271:AT1271)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AV$5,$H1271/$G1271,$H1271-SUM($I1271:AU1271)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AW$5,$H1271/$G1271,$H1271-SUM($I1271:AV1271)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AX$5,$H1271/$G1271,$H1271-SUM($I1271:AW1271)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AY$5,$H1271/$G1271,$H1271-SUM($I1271:AX1271)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>AZ$5,$H1271/$G1271,$H1271-SUM($I1271:AY1271)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BA$5,$H1271/$G1271,$H1271-SUM($I1271:AZ1271)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BB$5,$H1271/$G1271,$H1271-SUM($I1271:BA1271)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BC$5,$H1271/$G1271,$H1271-SUM($I1271:BB1271)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BD$5,$H1271/$G1271,$H1271-SUM($I1271:BC1271)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BE$5,$H1271/$G1271,$H1271-SUM($I1271:BD1271)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BF$5,$H1271/$G1271,$H1271-SUM($I1271:BE1271)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BG$5,$H1271/$G1271,$H1271-SUM($I1271:BF1271)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BH$5,$H1271/$G1271,$H1271-SUM($I1271:BG1271)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BI$5,$H1271/$G1271,$H1271-SUM($I1271:BH1271)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BJ$5,$H1271/$G1271,$H1271-SUM($I1271:BI1271)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BK$5,$H1271/$G1271,$H1271-SUM($I1271:BJ1271)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BL$5,$H1271/$G1271,$H1271-SUM($I1271:BK1271)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BM$5,$H1271/$G1271,$H1271-SUM($I1271:BL1271)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BN$5,$H1271/$G1271,$H1271-SUM($I1271:BM1271)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BO$5,$H1271/$G1271,$H1271-SUM($I1271:BN1271)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BP$5,$H1271/$G1271,$H1271-SUM($I1271:BO1271)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BQ$5,$H1271/$G1271,$H1271-SUM($I1271:BP1271)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BR$5,$H1271/$G1271,$H1271-SUM($I1271:BQ1271)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BS$5,$H1271/$G1271,$H1271-SUM($I1271:BR1271)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BT$5,$H1271/$G1271,$H1271-SUM($I1271:BS1271)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BU$5,$H1271/$G1271,$H1271-SUM($I1271:BT1271)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BV$5,$H1271/$G1271,$H1271-SUM($I1271:BU1271)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BW$5,$H1271/$G1271,$H1271-SUM($I1271:BV1271)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BX$5,$H1271/$G1271,$H1271-SUM($I1271:BW1271)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BY$5,$H1271/$G1271,$H1271-SUM($I1271:BX1271)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>BZ$5,$H1271/$G1271,$H1271-SUM($I1271:BY1271)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>CA$5,$H1271/$G1271,$H1271-SUM($I1271:BZ1271)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>CB$5,$H1271/$G1271,$H1271-SUM($I1271:CA1271)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1271,$G1271=\"n/a\"),0,IF(SUM($D1271,$G1271+0.5)>CC$5,$H1271/$G1271,$H1271-SUM($I1271:CB1271)))*CC$14","v":0},null,"OK"]
[null,null,null,2031,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>J$5,$H1272/$G1272,$H1272-SUM($I1272:I1272)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>K$5,$H1272/$G1272,$H1272-SUM($I1272:J1272)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>L$5,$H1272/$G1272,$H1272-SUM($I1272:K1272)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>M$5,$H1272/$G1272,$H1272-SUM($I1272:L1272)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>N$5,$H1272/$G1272,$H1272-SUM($I1272:M1272)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>O$5,$H1272/$G1272,$H1272-SUM($I1272:N1272)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>P$5,$H1272/$G1272,$H1272-SUM($I1272:O1272)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>Q$5,$H1272/$G1272,$H1272-SUM($I1272:P1272)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>R$5,$H1272/$G1272,$H1272-SUM($I1272:Q1272)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>S$5,$H1272/$G1272,$H1272-SUM($I1272:R1272)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>T$5,$H1272/$G1272,$H1272-SUM($I1272:S1272)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>U$5,$H1272/$G1272,$H1272-SUM($I1272:T1272)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>V$5,$H1272/$G1272,$H1272-SUM($I1272:U1272)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>W$5,$H1272/$G1272,$H1272-SUM($I1272:V1272)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>X$5,$H1272/$G1272,$H1272-SUM($I1272:W1272)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>Y$5,$H1272/$G1272,$H1272-SUM($I1272:X1272)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>Z$5,$H1272/$G1272,$H1272-SUM($I1272:Y1272)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AA$5,$H1272/$G1272,$H1272-SUM($I1272:Z1272)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AB$5,$H1272/$G1272,$H1272-SUM($I1272:AA1272)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AC$5,$H1272/$G1272,$H1272-SUM($I1272:AB1272)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AD$5,$H1272/$G1272,$H1272-SUM($I1272:AC1272)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AE$5,$H1272/$G1272,$H1272-SUM($I1272:AD1272)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AF$5,$H1272/$G1272,$H1272-SUM($I1272:AE1272)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AG$5,$H1272/$G1272,$H1272-SUM($I1272:AF1272)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AH$5,$H1272/$G1272,$H1272-SUM($I1272:AG1272)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AI$5,$H1272/$G1272,$H1272-SUM($I1272:AH1272)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AJ$5,$H1272/$G1272,$H1272-SUM($I1272:AI1272)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AK$5,$H1272/$G1272,$H1272-SUM($I1272:AJ1272)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AL$5,$H1272/$G1272,$H1272-SUM($I1272:AK1272)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AM$5,$H1272/$G1272,$H1272-SUM($I1272:AL1272)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AN$5,$H1272/$G1272,$H1272-SUM($I1272:AM1272)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AO$5,$H1272/$G1272,$H1272-SUM($I1272:AN1272)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AP$5,$H1272/$G1272,$H1272-SUM($I1272:AO1272)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AQ$5,$H1272/$G1272,$H1272-SUM($I1272:AP1272)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AR$5,$H1272/$G1272,$H1272-SUM($I1272:AQ1272)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AS$5,$H1272/$G1272,$H1272-SUM($I1272:AR1272)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AT$5,$H1272/$G1272,$H1272-SUM($I1272:AS1272)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AU$5,$H1272/$G1272,$H1272-SUM($I1272:AT1272)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AV$5,$H1272/$G1272,$H1272-SUM($I1272:AU1272)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AW$5,$H1272/$G1272,$H1272-SUM($I1272:AV1272)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AX$5,$H1272/$G1272,$H1272-SUM($I1272:AW1272)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AY$5,$H1272/$G1272,$H1272-SUM($I1272:AX1272)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>AZ$5,$H1272/$G1272,$H1272-SUM($I1272:AY1272)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BA$5,$H1272/$G1272,$H1272-SUM($I1272:AZ1272)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BB$5,$H1272/$G1272,$H1272-SUM($I1272:BA1272)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BC$5,$H1272/$G1272,$H1272-SUM($I1272:BB1272)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BD$5,$H1272/$G1272,$H1272-SUM($I1272:BC1272)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BE$5,$H1272/$G1272,$H1272-SUM($I1272:BD1272)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BF$5,$H1272/$G1272,$H1272-SUM($I1272:BE1272)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BG$5,$H1272/$G1272,$H1272-SUM($I1272:BF1272)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BH$5,$H1272/$G1272,$H1272-SUM($I1272:BG1272)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BI$5,$H1272/$G1272,$H1272-SUM($I1272:BH1272)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BJ$5,$H1272/$G1272,$H1272-SUM($I1272:BI1272)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BK$5,$H1272/$G1272,$H1272-SUM($I1272:BJ1272)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BL$5,$H1272/$G1272,$H1272-SUM($I1272:BK1272)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BM$5,$H1272/$G1272,$H1272-SUM($I1272:BL1272)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BN$5,$H1272/$G1272,$H1272-SUM($I1272:BM1272)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BO$5,$H1272/$G1272,$H1272-SUM($I1272:BN1272)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BP$5,$H1272/$G1272,$H1272-SUM($I1272:BO1272)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BQ$5,$H1272/$G1272,$H1272-SUM($I1272:BP1272)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BR$5,$H1272/$G1272,$H1272-SUM($I1272:BQ1272)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BS$5,$H1272/$G1272,$H1272-SUM($I1272:BR1272)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BT$5,$H1272/$G1272,$H1272-SUM($I1272:BS1272)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BU$5,$H1272/$G1272,$H1272-SUM($I1272:BT1272)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BV$5,$H1272/$G1272,$H1272-SUM($I1272:BU1272)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BW$5,$H1272/$G1272,$H1272-SUM($I1272:BV1272)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BX$5,$H1272/$G1272,$H1272-SUM($I1272:BW1272)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BY$5,$H1272/$G1272,$H1272-SUM($I1272:BX1272)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>BZ$5,$H1272/$G1272,$H1272-SUM($I1272:BY1272)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>CA$5,$H1272/$G1272,$H1272-SUM($I1272:BZ1272)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>CB$5,$H1272/$G1272,$H1272-SUM($I1272:CA1272)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1272,$G1272=\"n/a\"),0,IF(SUM($D1272,$G1272+0.5)>CC$5,$H1272/$G1272,$H1272-SUM($I1272:CB1272)))*CC$14","v":0},null,"OK"]
[null,null,null,2032,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>J$5,$H1273/$G1273,$H1273-SUM($I1273:I1273)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>K$5,$H1273/$G1273,$H1273-SUM($I1273:J1273)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>L$5,$H1273/$G1273,$H1273-SUM($I1273:K1273)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>M$5,$H1273/$G1273,$H1273-SUM($I1273:L1273)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>N$5,$H1273/$G1273,$H1273-SUM($I1273:M1273)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>O$5,$H1273/$G1273,$H1273-SUM($I1273:N1273)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>P$5,$H1273/$G1273,$H1273-SUM($I1273:O1273)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>Q$5,$H1273/$G1273,$H1273-SUM($I1273:P1273)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>R$5,$H1273/$G1273,$H1273-SUM($I1273:Q1273)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>S$5,$H1273/$G1273,$H1273-SUM($I1273:R1273)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>T$5,$H1273/$G1273,$H1273-SUM($I1273:S1273)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>U$5,$H1273/$G1273,$H1273-SUM($I1273:T1273)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>V$5,$H1273/$G1273,$H1273-SUM($I1273:U1273)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>W$5,$H1273/$G1273,$H1273-SUM($I1273:V1273)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>X$5,$H1273/$G1273,$H1273-SUM($I1273:W1273)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>Y$5,$H1273/$G1273,$H1273-SUM($I1273:X1273)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>Z$5,$H1273/$G1273,$H1273-SUM($I1273:Y1273)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AA$5,$H1273/$G1273,$H1273-SUM($I1273:Z1273)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AB$5,$H1273/$G1273,$H1273-SUM($I1273:AA1273)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AC$5,$H1273/$G1273,$H1273-SUM($I1273:AB1273)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AD$5,$H1273/$G1273,$H1273-SUM($I1273:AC1273)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AE$5,$H1273/$G1273,$H1273-SUM($I1273:AD1273)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AF$5,$H1273/$G1273,$H1273-SUM($I1273:AE1273)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AG$5,$H1273/$G1273,$H1273-SUM($I1273:AF1273)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AH$5,$H1273/$G1273,$H1273-SUM($I1273:AG1273)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AI$5,$H1273/$G1273,$H1273-SUM($I1273:AH1273)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AJ$5,$H1273/$G1273,$H1273-SUM($I1273:AI1273)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AK$5,$H1273/$G1273,$H1273-SUM($I1273:AJ1273)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AL$5,$H1273/$G1273,$H1273-SUM($I1273:AK1273)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AM$5,$H1273/$G1273,$H1273-SUM($I1273:AL1273)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AN$5,$H1273/$G1273,$H1273-SUM($I1273:AM1273)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AO$5,$H1273/$G1273,$H1273-SUM($I1273:AN1273)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AP$5,$H1273/$G1273,$H1273-SUM($I1273:AO1273)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AQ$5,$H1273/$G1273,$H1273-SUM($I1273:AP1273)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AR$5,$H1273/$G1273,$H1273-SUM($I1273:AQ1273)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AS$5,$H1273/$G1273,$H1273-SUM($I1273:AR1273)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AT$5,$H1273/$G1273,$H1273-SUM($I1273:AS1273)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AU$5,$H1273/$G1273,$H1273-SUM($I1273:AT1273)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AV$5,$H1273/$G1273,$H1273-SUM($I1273:AU1273)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AW$5,$H1273/$G1273,$H1273-SUM($I1273:AV1273)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AX$5,$H1273/$G1273,$H1273-SUM($I1273:AW1273)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AY$5,$H1273/$G1273,$H1273-SUM($I1273:AX1273)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>AZ$5,$H1273/$G1273,$H1273-SUM($I1273:AY1273)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BA$5,$H1273/$G1273,$H1273-SUM($I1273:AZ1273)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BB$5,$H1273/$G1273,$H1273-SUM($I1273:BA1273)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BC$5,$H1273/$G1273,$H1273-SUM($I1273:BB1273)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BD$5,$H1273/$G1273,$H1273-SUM($I1273:BC1273)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BE$5,$H1273/$G1273,$H1273-SUM($I1273:BD1273)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BF$5,$H1273/$G1273,$H1273-SUM($I1273:BE1273)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BG$5,$H1273/$G1273,$H1273-SUM($I1273:BF1273)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BH$5,$H1273/$G1273,$H1273-SUM($I1273:BG1273)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BI$5,$H1273/$G1273,$H1273-SUM($I1273:BH1273)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BJ$5,$H1273/$G1273,$H1273-SUM($I1273:BI1273)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BK$5,$H1273/$G1273,$H1273-SUM($I1273:BJ1273)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BL$5,$H1273/$G1273,$H1273-SUM($I1273:BK1273)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BM$5,$H1273/$G1273,$H1273-SUM($I1273:BL1273)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BN$5,$H1273/$G1273,$H1273-SUM($I1273:BM1273)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BO$5,$H1273/$G1273,$H1273-SUM($I1273:BN1273)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BP$5,$H1273/$G1273,$H1273-SUM($I1273:BO1273)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BQ$5,$H1273/$G1273,$H1273-SUM($I1273:BP1273)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BR$5,$H1273/$G1273,$H1273-SUM($I1273:BQ1273)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BS$5,$H1273/$G1273,$H1273-SUM($I1273:BR1273)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BT$5,$H1273/$G1273,$H1273-SUM($I1273:BS1273)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BU$5,$H1273/$G1273,$H1273-SUM($I1273:BT1273)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BV$5,$H1273/$G1273,$H1273-SUM($I1273:BU1273)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BW$5,$H1273/$G1273,$H1273-SUM($I1273:BV1273)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BX$5,$H1273/$G1273,$H1273-SUM($I1273:BW1273)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BY$5,$H1273/$G1273,$H1273-SUM($I1273:BX1273)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>BZ$5,$H1273/$G1273,$H1273-SUM($I1273:BY1273)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>CA$5,$H1273/$G1273,$H1273-SUM($I1273:BZ1273)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>CB$5,$H1273/$G1273,$H1273-SUM($I1273:CA1273)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1273,$G1273=\"n/a\"),0,IF(SUM($D1273,$G1273+0.5)>CC$5,$H1273/$G1273,$H1273-SUM($I1273:CB1273)))*CC$14","v":0},null,"OK"]
[null,null,null,2033,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>J$5,$H1274/$G1274,$H1274-SUM($I1274:I1274)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>K$5,$H1274/$G1274,$H1274-SUM($I1274:J1274)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>L$5,$H1274/$G1274,$H1274-SUM($I1274:K1274)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>M$5,$H1274/$G1274,$H1274-SUM($I1274:L1274)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>N$5,$H1274/$G1274,$H1274-SUM($I1274:M1274)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>O$5,$H1274/$G1274,$H1274-SUM($I1274:N1274)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>P$5,$H1274/$G1274,$H1274-SUM($I1274:O1274)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>Q$5,$H1274/$G1274,$H1274-SUM($I1274:P1274)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>R$5,$H1274/$G1274,$H1274-SUM($I1274:Q1274)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>S$5,$H1274/$G1274,$H1274-SUM($I1274:R1274)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>T$5,$H1274/$G1274,$H1274-SUM($I1274:S1274)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>U$5,$H1274/$G1274,$H1274-SUM($I1274:T1274)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>V$5,$H1274/$G1274,$H1274-SUM($I1274:U1274)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>W$5,$H1274/$G1274,$H1274-SUM($I1274:V1274)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>X$5,$H1274/$G1274,$H1274-SUM($I1274:W1274)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>Y$5,$H1274/$G1274,$H1274-SUM($I1274:X1274)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>Z$5,$H1274/$G1274,$H1274-SUM($I1274:Y1274)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AA$5,$H1274/$G1274,$H1274-SUM($I1274:Z1274)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AB$5,$H1274/$G1274,$H1274-SUM($I1274:AA1274)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AC$5,$H1274/$G1274,$H1274-SUM($I1274:AB1274)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AD$5,$H1274/$G1274,$H1274-SUM($I1274:AC1274)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AE$5,$H1274/$G1274,$H1274-SUM($I1274:AD1274)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AF$5,$H1274/$G1274,$H1274-SUM($I1274:AE1274)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AG$5,$H1274/$G1274,$H1274-SUM($I1274:AF1274)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AH$5,$H1274/$G1274,$H1274-SUM($I1274:AG1274)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AI$5,$H1274/$G1274,$H1274-SUM($I1274:AH1274)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AJ$5,$H1274/$G1274,$H1274-SUM($I1274:AI1274)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AK$5,$H1274/$G1274,$H1274-SUM($I1274:AJ1274)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AL$5,$H1274/$G1274,$H1274-SUM($I1274:AK1274)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AM$5,$H1274/$G1274,$H1274-SUM($I1274:AL1274)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AN$5,$H1274/$G1274,$H1274-SUM($I1274:AM1274)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AO$5,$H1274/$G1274,$H1274-SUM($I1274:AN1274)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AP$5,$H1274/$G1274,$H1274-SUM($I1274:AO1274)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AQ$5,$H1274/$G1274,$H1274-SUM($I1274:AP1274)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AR$5,$H1274/$G1274,$H1274-SUM($I1274:AQ1274)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AS$5,$H1274/$G1274,$H1274-SUM($I1274:AR1274)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AT$5,$H1274/$G1274,$H1274-SUM($I1274:AS1274)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AU$5,$H1274/$G1274,$H1274-SUM($I1274:AT1274)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AV$5,$H1274/$G1274,$H1274-SUM($I1274:AU1274)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AW$5,$H1274/$G1274,$H1274-SUM($I1274:AV1274)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AX$5,$H1274/$G1274,$H1274-SUM($I1274:AW1274)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AY$5,$H1274/$G1274,$H1274-SUM($I1274:AX1274)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>AZ$5,$H1274/$G1274,$H1274-SUM($I1274:AY1274)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BA$5,$H1274/$G1274,$H1274-SUM($I1274:AZ1274)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BB$5,$H1274/$G1274,$H1274-SUM($I1274:BA1274)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BC$5,$H1274/$G1274,$H1274-SUM($I1274:BB1274)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BD$5,$H1274/$G1274,$H1274-SUM($I1274:BC1274)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BE$5,$H1274/$G1274,$H1274-SUM($I1274:BD1274)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BF$5,$H1274/$G1274,$H1274-SUM($I1274:BE1274)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BG$5,$H1274/$G1274,$H1274-SUM($I1274:BF1274)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BH$5,$H1274/$G1274,$H1274-SUM($I1274:BG1274)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BI$5,$H1274/$G1274,$H1274-SUM($I1274:BH1274)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BJ$5,$H1274/$G1274,$H1274-SUM($I1274:BI1274)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BK$5,$H1274/$G1274,$H1274-SUM($I1274:BJ1274)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BL$5,$H1274/$G1274,$H1274-SUM($I1274:BK1274)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BM$5,$H1274/$G1274,$H1274-SUM($I1274:BL1274)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BN$5,$H1274/$G1274,$H1274-SUM($I1274:BM1274)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BO$5,$H1274/$G1274,$H1274-SUM($I1274:BN1274)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BP$5,$H1274/$G1274,$H1274-SUM($I1274:BO1274)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BQ$5,$H1274/$G1274,$H1274-SUM($I1274:BP1274)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BR$5,$H1274/$G1274,$H1274-SUM($I1274:BQ1274)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BS$5,$H1274/$G1274,$H1274-SUM($I1274:BR1274)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BT$5,$H1274/$G1274,$H1274-SUM($I1274:BS1274)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BU$5,$H1274/$G1274,$H1274-SUM($I1274:BT1274)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BV$5,$H1274/$G1274,$H1274-SUM($I1274:BU1274)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BW$5,$H1274/$G1274,$H1274-SUM($I1274:BV1274)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BX$5,$H1274/$G1274,$H1274-SUM($I1274:BW1274)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BY$5,$H1274/$G1274,$H1274-SUM($I1274:BX1274)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>BZ$5,$H1274/$G1274,$H1274-SUM($I1274:BY1274)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>CA$5,$H1274/$G1274,$H1274-SUM($I1274:BZ1274)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>CB$5,$H1274/$G1274,$H1274-SUM($I1274:CA1274)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1274,$G1274=\"n/a\"),0,IF(SUM($D1274,$G1274+0.5)>CC$5,$H1274/$G1274,$H1274-SUM($I1274:CB1274)))*CC$14","v":0},null,"OK"]
[null,null,null,2034,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>J$5,$H1275/$G1275,$H1275-SUM($I1275:I1275)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>K$5,$H1275/$G1275,$H1275-SUM($I1275:J1275)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>L$5,$H1275/$G1275,$H1275-SUM($I1275:K1275)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>M$5,$H1275/$G1275,$H1275-SUM($I1275:L1275)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>N$5,$H1275/$G1275,$H1275-SUM($I1275:M1275)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>O$5,$H1275/$G1275,$H1275-SUM($I1275:N1275)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>P$5,$H1275/$G1275,$H1275-SUM($I1275:O1275)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>Q$5,$H1275/$G1275,$H1275-SUM($I1275:P1275)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>R$5,$H1275/$G1275,$H1275-SUM($I1275:Q1275)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>S$5,$H1275/$G1275,$H1275-SUM($I1275:R1275)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>T$5,$H1275/$G1275,$H1275-SUM($I1275:S1275)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>U$5,$H1275/$G1275,$H1275-SUM($I1275:T1275)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>V$5,$H1275/$G1275,$H1275-SUM($I1275:U1275)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>W$5,$H1275/$G1275,$H1275-SUM($I1275:V1275)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>X$5,$H1275/$G1275,$H1275-SUM($I1275:W1275)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>Y$5,$H1275/$G1275,$H1275-SUM($I1275:X1275)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>Z$5,$H1275/$G1275,$H1275-SUM($I1275:Y1275)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AA$5,$H1275/$G1275,$H1275-SUM($I1275:Z1275)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AB$5,$H1275/$G1275,$H1275-SUM($I1275:AA1275)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AC$5,$H1275/$G1275,$H1275-SUM($I1275:AB1275)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AD$5,$H1275/$G1275,$H1275-SUM($I1275:AC1275)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AE$5,$H1275/$G1275,$H1275-SUM($I1275:AD1275)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AF$5,$H1275/$G1275,$H1275-SUM($I1275:AE1275)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AG$5,$H1275/$G1275,$H1275-SUM($I1275:AF1275)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AH$5,$H1275/$G1275,$H1275-SUM($I1275:AG1275)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AI$5,$H1275/$G1275,$H1275-SUM($I1275:AH1275)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AJ$5,$H1275/$G1275,$H1275-SUM($I1275:AI1275)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AK$5,$H1275/$G1275,$H1275-SUM($I1275:AJ1275)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AL$5,$H1275/$G1275,$H1275-SUM($I1275:AK1275)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AM$5,$H1275/$G1275,$H1275-SUM($I1275:AL1275)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AN$5,$H1275/$G1275,$H1275-SUM($I1275:AM1275)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AO$5,$H1275/$G1275,$H1275-SUM($I1275:AN1275)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AP$5,$H1275/$G1275,$H1275-SUM($I1275:AO1275)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AQ$5,$H1275/$G1275,$H1275-SUM($I1275:AP1275)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AR$5,$H1275/$G1275,$H1275-SUM($I1275:AQ1275)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AS$5,$H1275/$G1275,$H1275-SUM($I1275:AR1275)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AT$5,$H1275/$G1275,$H1275-SUM($I1275:AS1275)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AU$5,$H1275/$G1275,$H1275-SUM($I1275:AT1275)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AV$5,$H1275/$G1275,$H1275-SUM($I1275:AU1275)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AW$5,$H1275/$G1275,$H1275-SUM($I1275:AV1275)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AX$5,$H1275/$G1275,$H1275-SUM($I1275:AW1275)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AY$5,$H1275/$G1275,$H1275-SUM($I1275:AX1275)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>AZ$5,$H1275/$G1275,$H1275-SUM($I1275:AY1275)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BA$5,$H1275/$G1275,$H1275-SUM($I1275:AZ1275)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BB$5,$H1275/$G1275,$H1275-SUM($I1275:BA1275)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BC$5,$H1275/$G1275,$H1275-SUM($I1275:BB1275)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BD$5,$H1275/$G1275,$H1275-SUM($I1275:BC1275)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BE$5,$H1275/$G1275,$H1275-SUM($I1275:BD1275)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BF$5,$H1275/$G1275,$H1275-SUM($I1275:BE1275)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BG$5,$H1275/$G1275,$H1275-SUM($I1275:BF1275)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BH$5,$H1275/$G1275,$H1275-SUM($I1275:BG1275)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BI$5,$H1275/$G1275,$H1275-SUM($I1275:BH1275)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BJ$5,$H1275/$G1275,$H1275-SUM($I1275:BI1275)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BK$5,$H1275/$G1275,$H1275-SUM($I1275:BJ1275)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BL$5,$H1275/$G1275,$H1275-SUM($I1275:BK1275)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BM$5,$H1275/$G1275,$H1275-SUM($I1275:BL1275)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BN$5,$H1275/$G1275,$H1275-SUM($I1275:BM1275)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BO$5,$H1275/$G1275,$H1275-SUM($I1275:BN1275)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BP$5,$H1275/$G1275,$H1275-SUM($I1275:BO1275)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BQ$5,$H1275/$G1275,$H1275-SUM($I1275:BP1275)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BR$5,$H1275/$G1275,$H1275-SUM($I1275:BQ1275)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BS$5,$H1275/$G1275,$H1275-SUM($I1275:BR1275)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BT$5,$H1275/$G1275,$H1275-SUM($I1275:BS1275)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BU$5,$H1275/$G1275,$H1275-SUM($I1275:BT1275)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BV$5,$H1275/$G1275,$H1275-SUM($I1275:BU1275)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BW$5,$H1275/$G1275,$H1275-SUM($I1275:BV1275)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BX$5,$H1275/$G1275,$H1275-SUM($I1275:BW1275)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BY$5,$H1275/$G1275,$H1275-SUM($I1275:BX1275)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>BZ$5,$H1275/$G1275,$H1275-SUM($I1275:BY1275)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>CA$5,$H1275/$G1275,$H1275-SUM($I1275:BZ1275)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>CB$5,$H1275/$G1275,$H1275-SUM($I1275:CA1275)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1275,$G1275=\"n/a\"),0,IF(SUM($D1275,$G1275+0.5)>CC$5,$H1275/$G1275,$H1275-SUM($I1275:CB1275)))*CC$14","v":0},null,"OK"]
[null,null,null,2035,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>J$5,$H1276/$G1276,$H1276-SUM($I1276:I1276)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>K$5,$H1276/$G1276,$H1276-SUM($I1276:J1276)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>L$5,$H1276/$G1276,$H1276-SUM($I1276:K1276)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>M$5,$H1276/$G1276,$H1276-SUM($I1276:L1276)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>N$5,$H1276/$G1276,$H1276-SUM($I1276:M1276)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>O$5,$H1276/$G1276,$H1276-SUM($I1276:N1276)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>P$5,$H1276/$G1276,$H1276-SUM($I1276:O1276)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>Q$5,$H1276/$G1276,$H1276-SUM($I1276:P1276)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>R$5,$H1276/$G1276,$H1276-SUM($I1276:Q1276)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>S$5,$H1276/$G1276,$H1276-SUM($I1276:R1276)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>T$5,$H1276/$G1276,$H1276-SUM($I1276:S1276)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>U$5,$H1276/$G1276,$H1276-SUM($I1276:T1276)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>V$5,$H1276/$G1276,$H1276-SUM($I1276:U1276)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>W$5,$H1276/$G1276,$H1276-SUM($I1276:V1276)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>X$5,$H1276/$G1276,$H1276-SUM($I1276:W1276)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>Y$5,$H1276/$G1276,$H1276-SUM($I1276:X1276)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>Z$5,$H1276/$G1276,$H1276-SUM($I1276:Y1276)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AA$5,$H1276/$G1276,$H1276-SUM($I1276:Z1276)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AB$5,$H1276/$G1276,$H1276-SUM($I1276:AA1276)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AC$5,$H1276/$G1276,$H1276-SUM($I1276:AB1276)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AD$5,$H1276/$G1276,$H1276-SUM($I1276:AC1276)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AE$5,$H1276/$G1276,$H1276-SUM($I1276:AD1276)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AF$5,$H1276/$G1276,$H1276-SUM($I1276:AE1276)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AG$5,$H1276/$G1276,$H1276-SUM($I1276:AF1276)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AH$5,$H1276/$G1276,$H1276-SUM($I1276:AG1276)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AI$5,$H1276/$G1276,$H1276-SUM($I1276:AH1276)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AJ$5,$H1276/$G1276,$H1276-SUM($I1276:AI1276)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AK$5,$H1276/$G1276,$H1276-SUM($I1276:AJ1276)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AL$5,$H1276/$G1276,$H1276-SUM($I1276:AK1276)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AM$5,$H1276/$G1276,$H1276-SUM($I1276:AL1276)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AN$5,$H1276/$G1276,$H1276-SUM($I1276:AM1276)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AO$5,$H1276/$G1276,$H1276-SUM($I1276:AN1276)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AP$5,$H1276/$G1276,$H1276-SUM($I1276:AO1276)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AQ$5,$H1276/$G1276,$H1276-SUM($I1276:AP1276)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AR$5,$H1276/$G1276,$H1276-SUM($I1276:AQ1276)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AS$5,$H1276/$G1276,$H1276-SUM($I1276:AR1276)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AT$5,$H1276/$G1276,$H1276-SUM($I1276:AS1276)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AU$5,$H1276/$G1276,$H1276-SUM($I1276:AT1276)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AV$5,$H1276/$G1276,$H1276-SUM($I1276:AU1276)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AW$5,$H1276/$G1276,$H1276-SUM($I1276:AV1276)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AX$5,$H1276/$G1276,$H1276-SUM($I1276:AW1276)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AY$5,$H1276/$G1276,$H1276-SUM($I1276:AX1276)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>AZ$5,$H1276/$G1276,$H1276-SUM($I1276:AY1276)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BA$5,$H1276/$G1276,$H1276-SUM($I1276:AZ1276)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BB$5,$H1276/$G1276,$H1276-SUM($I1276:BA1276)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BC$5,$H1276/$G1276,$H1276-SUM($I1276:BB1276)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BD$5,$H1276/$G1276,$H1276-SUM($I1276:BC1276)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BE$5,$H1276/$G1276,$H1276-SUM($I1276:BD1276)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BF$5,$H1276/$G1276,$H1276-SUM($I1276:BE1276)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BG$5,$H1276/$G1276,$H1276-SUM($I1276:BF1276)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BH$5,$H1276/$G1276,$H1276-SUM($I1276:BG1276)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BI$5,$H1276/$G1276,$H1276-SUM($I1276:BH1276)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BJ$5,$H1276/$G1276,$H1276-SUM($I1276:BI1276)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BK$5,$H1276/$G1276,$H1276-SUM($I1276:BJ1276)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BL$5,$H1276/$G1276,$H1276-SUM($I1276:BK1276)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BM$5,$H1276/$G1276,$H1276-SUM($I1276:BL1276)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BN$5,$H1276/$G1276,$H1276-SUM($I1276:BM1276)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BO$5,$H1276/$G1276,$H1276-SUM($I1276:BN1276)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BP$5,$H1276/$G1276,$H1276-SUM($I1276:BO1276)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BQ$5,$H1276/$G1276,$H1276-SUM($I1276:BP1276)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BR$5,$H1276/$G1276,$H1276-SUM($I1276:BQ1276)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BS$5,$H1276/$G1276,$H1276-SUM($I1276:BR1276)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BT$5,$H1276/$G1276,$H1276-SUM($I1276:BS1276)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BU$5,$H1276/$G1276,$H1276-SUM($I1276:BT1276)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BV$5,$H1276/$G1276,$H1276-SUM($I1276:BU1276)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BW$5,$H1276/$G1276,$H1276-SUM($I1276:BV1276)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BX$5,$H1276/$G1276,$H1276-SUM($I1276:BW1276)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BY$5,$H1276/$G1276,$H1276-SUM($I1276:BX1276)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>BZ$5,$H1276/$G1276,$H1276-SUM($I1276:BY1276)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>CA$5,$H1276/$G1276,$H1276-SUM($I1276:BZ1276)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>CB$5,$H1276/$G1276,$H1276-SUM($I1276:CA1276)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1276,$G1276=\"n/a\"),0,IF(SUM($D1276,$G1276+0.5)>CC$5,$H1276/$G1276,$H1276-SUM($I1276:CB1276)))*CC$14","v":0},null,"OK"]
[null,null,null,2036,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>J$5,$H1277/$G1277,$H1277-SUM($I1277:I1277)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>K$5,$H1277/$G1277,$H1277-SUM($I1277:J1277)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>L$5,$H1277/$G1277,$H1277-SUM($I1277:K1277)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>M$5,$H1277/$G1277,$H1277-SUM($I1277:L1277)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>N$5,$H1277/$G1277,$H1277-SUM($I1277:M1277)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>O$5,$H1277/$G1277,$H1277-SUM($I1277:N1277)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>P$5,$H1277/$G1277,$H1277-SUM($I1277:O1277)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>Q$5,$H1277/$G1277,$H1277-SUM($I1277:P1277)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>R$5,$H1277/$G1277,$H1277-SUM($I1277:Q1277)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>S$5,$H1277/$G1277,$H1277-SUM($I1277:R1277)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>T$5,$H1277/$G1277,$H1277-SUM($I1277:S1277)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>U$5,$H1277/$G1277,$H1277-SUM($I1277:T1277)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>V$5,$H1277/$G1277,$H1277-SUM($I1277:U1277)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>W$5,$H1277/$G1277,$H1277-SUM($I1277:V1277)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>X$5,$H1277/$G1277,$H1277-SUM($I1277:W1277)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>Y$5,$H1277/$G1277,$H1277-SUM($I1277:X1277)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>Z$5,$H1277/$G1277,$H1277-SUM($I1277:Y1277)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AA$5,$H1277/$G1277,$H1277-SUM($I1277:Z1277)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AB$5,$H1277/$G1277,$H1277-SUM($I1277:AA1277)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AC$5,$H1277/$G1277,$H1277-SUM($I1277:AB1277)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AD$5,$H1277/$G1277,$H1277-SUM($I1277:AC1277)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AE$5,$H1277/$G1277,$H1277-SUM($I1277:AD1277)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AF$5,$H1277/$G1277,$H1277-SUM($I1277:AE1277)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AG$5,$H1277/$G1277,$H1277-SUM($I1277:AF1277)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AH$5,$H1277/$G1277,$H1277-SUM($I1277:AG1277)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AI$5,$H1277/$G1277,$H1277-SUM($I1277:AH1277)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AJ$5,$H1277/$G1277,$H1277-SUM($I1277:AI1277)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AK$5,$H1277/$G1277,$H1277-SUM($I1277:AJ1277)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AL$5,$H1277/$G1277,$H1277-SUM($I1277:AK1277)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AM$5,$H1277/$G1277,$H1277-SUM($I1277:AL1277)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AN$5,$H1277/$G1277,$H1277-SUM($I1277:AM1277)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AO$5,$H1277/$G1277,$H1277-SUM($I1277:AN1277)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AP$5,$H1277/$G1277,$H1277-SUM($I1277:AO1277)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AQ$5,$H1277/$G1277,$H1277-SUM($I1277:AP1277)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AR$5,$H1277/$G1277,$H1277-SUM($I1277:AQ1277)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AS$5,$H1277/$G1277,$H1277-SUM($I1277:AR1277)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AT$5,$H1277/$G1277,$H1277-SUM($I1277:AS1277)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AU$5,$H1277/$G1277,$H1277-SUM($I1277:AT1277)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AV$5,$H1277/$G1277,$H1277-SUM($I1277:AU1277)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AW$5,$H1277/$G1277,$H1277-SUM($I1277:AV1277)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AX$5,$H1277/$G1277,$H1277-SUM($I1277:AW1277)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AY$5,$H1277/$G1277,$H1277-SUM($I1277:AX1277)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>AZ$5,$H1277/$G1277,$H1277-SUM($I1277:AY1277)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BA$5,$H1277/$G1277,$H1277-SUM($I1277:AZ1277)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BB$5,$H1277/$G1277,$H1277-SUM($I1277:BA1277)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BC$5,$H1277/$G1277,$H1277-SUM($I1277:BB1277)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BD$5,$H1277/$G1277,$H1277-SUM($I1277:BC1277)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BE$5,$H1277/$G1277,$H1277-SUM($I1277:BD1277)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BF$5,$H1277/$G1277,$H1277-SUM($I1277:BE1277)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BG$5,$H1277/$G1277,$H1277-SUM($I1277:BF1277)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BH$5,$H1277/$G1277,$H1277-SUM($I1277:BG1277)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BI$5,$H1277/$G1277,$H1277-SUM($I1277:BH1277)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BJ$5,$H1277/$G1277,$H1277-SUM($I1277:BI1277)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BK$5,$H1277/$G1277,$H1277-SUM($I1277:BJ1277)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BL$5,$H1277/$G1277,$H1277-SUM($I1277:BK1277)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BM$5,$H1277/$G1277,$H1277-SUM($I1277:BL1277)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BN$5,$H1277/$G1277,$H1277-SUM($I1277:BM1277)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BO$5,$H1277/$G1277,$H1277-SUM($I1277:BN1277)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BP$5,$H1277/$G1277,$H1277-SUM($I1277:BO1277)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BQ$5,$H1277/$G1277,$H1277-SUM($I1277:BP1277)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BR$5,$H1277/$G1277,$H1277-SUM($I1277:BQ1277)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BS$5,$H1277/$G1277,$H1277-SUM($I1277:BR1277)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BT$5,$H1277/$G1277,$H1277-SUM($I1277:BS1277)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BU$5,$H1277/$G1277,$H1277-SUM($I1277:BT1277)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BV$5,$H1277/$G1277,$H1277-SUM($I1277:BU1277)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BW$5,$H1277/$G1277,$H1277-SUM($I1277:BV1277)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BX$5,$H1277/$G1277,$H1277-SUM($I1277:BW1277)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BY$5,$H1277/$G1277,$H1277-SUM($I1277:BX1277)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>BZ$5,$H1277/$G1277,$H1277-SUM($I1277:BY1277)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>CA$5,$H1277/$G1277,$H1277-SUM($I1277:BZ1277)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>CB$5,$H1277/$G1277,$H1277-SUM($I1277:CA1277)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1277,$G1277=\"n/a\"),0,IF(SUM($D1277,$G1277+0.5)>CC$5,$H1277/$G1277,$H1277-SUM($I1277:CB1277)))*CC$14","v":0},null,"OK"]
[null,null,null,2037,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>J$5,$H1278/$G1278,$H1278-SUM($I1278:I1278)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>K$5,$H1278/$G1278,$H1278-SUM($I1278:J1278)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>L$5,$H1278/$G1278,$H1278-SUM($I1278:K1278)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>M$5,$H1278/$G1278,$H1278-SUM($I1278:L1278)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>N$5,$H1278/$G1278,$H1278-SUM($I1278:M1278)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>O$5,$H1278/$G1278,$H1278-SUM($I1278:N1278)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>P$5,$H1278/$G1278,$H1278-SUM($I1278:O1278)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>Q$5,$H1278/$G1278,$H1278-SUM($I1278:P1278)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>R$5,$H1278/$G1278,$H1278-SUM($I1278:Q1278)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>S$5,$H1278/$G1278,$H1278-SUM($I1278:R1278)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>T$5,$H1278/$G1278,$H1278-SUM($I1278:S1278)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>U$5,$H1278/$G1278,$H1278-SUM($I1278:T1278)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>V$5,$H1278/$G1278,$H1278-SUM($I1278:U1278)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>W$5,$H1278/$G1278,$H1278-SUM($I1278:V1278)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>X$5,$H1278/$G1278,$H1278-SUM($I1278:W1278)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>Y$5,$H1278/$G1278,$H1278-SUM($I1278:X1278)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>Z$5,$H1278/$G1278,$H1278-SUM($I1278:Y1278)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AA$5,$H1278/$G1278,$H1278-SUM($I1278:Z1278)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AB$5,$H1278/$G1278,$H1278-SUM($I1278:AA1278)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AC$5,$H1278/$G1278,$H1278-SUM($I1278:AB1278)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AD$5,$H1278/$G1278,$H1278-SUM($I1278:AC1278)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AE$5,$H1278/$G1278,$H1278-SUM($I1278:AD1278)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AF$5,$H1278/$G1278,$H1278-SUM($I1278:AE1278)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AG$5,$H1278/$G1278,$H1278-SUM($I1278:AF1278)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AH$5,$H1278/$G1278,$H1278-SUM($I1278:AG1278)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AI$5,$H1278/$G1278,$H1278-SUM($I1278:AH1278)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AJ$5,$H1278/$G1278,$H1278-SUM($I1278:AI1278)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AK$5,$H1278/$G1278,$H1278-SUM($I1278:AJ1278)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AL$5,$H1278/$G1278,$H1278-SUM($I1278:AK1278)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AM$5,$H1278/$G1278,$H1278-SUM($I1278:AL1278)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AN$5,$H1278/$G1278,$H1278-SUM($I1278:AM1278)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AO$5,$H1278/$G1278,$H1278-SUM($I1278:AN1278)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AP$5,$H1278/$G1278,$H1278-SUM($I1278:AO1278)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AQ$5,$H1278/$G1278,$H1278-SUM($I1278:AP1278)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AR$5,$H1278/$G1278,$H1278-SUM($I1278:AQ1278)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AS$5,$H1278/$G1278,$H1278-SUM($I1278:AR1278)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AT$5,$H1278/$G1278,$H1278-SUM($I1278:AS1278)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AU$5,$H1278/$G1278,$H1278-SUM($I1278:AT1278)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AV$5,$H1278/$G1278,$H1278-SUM($I1278:AU1278)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AW$5,$H1278/$G1278,$H1278-SUM($I1278:AV1278)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AX$5,$H1278/$G1278,$H1278-SUM($I1278:AW1278)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AY$5,$H1278/$G1278,$H1278-SUM($I1278:AX1278)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>AZ$5,$H1278/$G1278,$H1278-SUM($I1278:AY1278)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BA$5,$H1278/$G1278,$H1278-SUM($I1278:AZ1278)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BB$5,$H1278/$G1278,$H1278-SUM($I1278:BA1278)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BC$5,$H1278/$G1278,$H1278-SUM($I1278:BB1278)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BD$5,$H1278/$G1278,$H1278-SUM($I1278:BC1278)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BE$5,$H1278/$G1278,$H1278-SUM($I1278:BD1278)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BF$5,$H1278/$G1278,$H1278-SUM($I1278:BE1278)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BG$5,$H1278/$G1278,$H1278-SUM($I1278:BF1278)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BH$5,$H1278/$G1278,$H1278-SUM($I1278:BG1278)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BI$5,$H1278/$G1278,$H1278-SUM($I1278:BH1278)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BJ$5,$H1278/$G1278,$H1278-SUM($I1278:BI1278)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BK$5,$H1278/$G1278,$H1278-SUM($I1278:BJ1278)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BL$5,$H1278/$G1278,$H1278-SUM($I1278:BK1278)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BM$5,$H1278/$G1278,$H1278-SUM($I1278:BL1278)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BN$5,$H1278/$G1278,$H1278-SUM($I1278:BM1278)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BO$5,$H1278/$G1278,$H1278-SUM($I1278:BN1278)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BP$5,$H1278/$G1278,$H1278-SUM($I1278:BO1278)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BQ$5,$H1278/$G1278,$H1278-SUM($I1278:BP1278)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BR$5,$H1278/$G1278,$H1278-SUM($I1278:BQ1278)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BS$5,$H1278/$G1278,$H1278-SUM($I1278:BR1278)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BT$5,$H1278/$G1278,$H1278-SUM($I1278:BS1278)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BU$5,$H1278/$G1278,$H1278-SUM($I1278:BT1278)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BV$5,$H1278/$G1278,$H1278-SUM($I1278:BU1278)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BW$5,$H1278/$G1278,$H1278-SUM($I1278:BV1278)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BX$5,$H1278/$G1278,$H1278-SUM($I1278:BW1278)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BY$5,$H1278/$G1278,$H1278-SUM($I1278:BX1278)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>BZ$5,$H1278/$G1278,$H1278-SUM($I1278:BY1278)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>CA$5,$H1278/$G1278,$H1278-SUM($I1278:BZ1278)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>CB$5,$H1278/$G1278,$H1278-SUM($I1278:CA1278)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1278,$G1278=\"n/a\"),0,IF(SUM($D1278,$G1278+0.5)>CC$5,$H1278/$G1278,$H1278-SUM($I1278:CB1278)))*CC$14","v":0},null,"OK"]
[null,null,null,2038,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>J$5,$H1279/$G1279,$H1279-SUM($I1279:I1279)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>K$5,$H1279/$G1279,$H1279-SUM($I1279:J1279)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>L$5,$H1279/$G1279,$H1279-SUM($I1279:K1279)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>M$5,$H1279/$G1279,$H1279-SUM($I1279:L1279)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>N$5,$H1279/$G1279,$H1279-SUM($I1279:M1279)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>O$5,$H1279/$G1279,$H1279-SUM($I1279:N1279)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>P$5,$H1279/$G1279,$H1279-SUM($I1279:O1279)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>Q$5,$H1279/$G1279,$H1279-SUM($I1279:P1279)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>R$5,$H1279/$G1279,$H1279-SUM($I1279:Q1279)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>S$5,$H1279/$G1279,$H1279-SUM($I1279:R1279)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>T$5,$H1279/$G1279,$H1279-SUM($I1279:S1279)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>U$5,$H1279/$G1279,$H1279-SUM($I1279:T1279)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>V$5,$H1279/$G1279,$H1279-SUM($I1279:U1279)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>W$5,$H1279/$G1279,$H1279-SUM($I1279:V1279)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>X$5,$H1279/$G1279,$H1279-SUM($I1279:W1279)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>Y$5,$H1279/$G1279,$H1279-SUM($I1279:X1279)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>Z$5,$H1279/$G1279,$H1279-SUM($I1279:Y1279)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AA$5,$H1279/$G1279,$H1279-SUM($I1279:Z1279)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AB$5,$H1279/$G1279,$H1279-SUM($I1279:AA1279)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AC$5,$H1279/$G1279,$H1279-SUM($I1279:AB1279)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AD$5,$H1279/$G1279,$H1279-SUM($I1279:AC1279)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AE$5,$H1279/$G1279,$H1279-SUM($I1279:AD1279)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AF$5,$H1279/$G1279,$H1279-SUM($I1279:AE1279)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AG$5,$H1279/$G1279,$H1279-SUM($I1279:AF1279)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AH$5,$H1279/$G1279,$H1279-SUM($I1279:AG1279)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AI$5,$H1279/$G1279,$H1279-SUM($I1279:AH1279)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AJ$5,$H1279/$G1279,$H1279-SUM($I1279:AI1279)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AK$5,$H1279/$G1279,$H1279-SUM($I1279:AJ1279)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AL$5,$H1279/$G1279,$H1279-SUM($I1279:AK1279)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AM$5,$H1279/$G1279,$H1279-SUM($I1279:AL1279)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AN$5,$H1279/$G1279,$H1279-SUM($I1279:AM1279)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AO$5,$H1279/$G1279,$H1279-SUM($I1279:AN1279)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AP$5,$H1279/$G1279,$H1279-SUM($I1279:AO1279)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AQ$5,$H1279/$G1279,$H1279-SUM($I1279:AP1279)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AR$5,$H1279/$G1279,$H1279-SUM($I1279:AQ1279)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AS$5,$H1279/$G1279,$H1279-SUM($I1279:AR1279)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AT$5,$H1279/$G1279,$H1279-SUM($I1279:AS1279)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AU$5,$H1279/$G1279,$H1279-SUM($I1279:AT1279)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AV$5,$H1279/$G1279,$H1279-SUM($I1279:AU1279)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AW$5,$H1279/$G1279,$H1279-SUM($I1279:AV1279)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AX$5,$H1279/$G1279,$H1279-SUM($I1279:AW1279)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AY$5,$H1279/$G1279,$H1279-SUM($I1279:AX1279)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>AZ$5,$H1279/$G1279,$H1279-SUM($I1279:AY1279)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BA$5,$H1279/$G1279,$H1279-SUM($I1279:AZ1279)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BB$5,$H1279/$G1279,$H1279-SUM($I1279:BA1279)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BC$5,$H1279/$G1279,$H1279-SUM($I1279:BB1279)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BD$5,$H1279/$G1279,$H1279-SUM($I1279:BC1279)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BE$5,$H1279/$G1279,$H1279-SUM($I1279:BD1279)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BF$5,$H1279/$G1279,$H1279-SUM($I1279:BE1279)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BG$5,$H1279/$G1279,$H1279-SUM($I1279:BF1279)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BH$5,$H1279/$G1279,$H1279-SUM($I1279:BG1279)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BI$5,$H1279/$G1279,$H1279-SUM($I1279:BH1279)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BJ$5,$H1279/$G1279,$H1279-SUM($I1279:BI1279)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BK$5,$H1279/$G1279,$H1279-SUM($I1279:BJ1279)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BL$5,$H1279/$G1279,$H1279-SUM($I1279:BK1279)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BM$5,$H1279/$G1279,$H1279-SUM($I1279:BL1279)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BN$5,$H1279/$G1279,$H1279-SUM($I1279:BM1279)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BO$5,$H1279/$G1279,$H1279-SUM($I1279:BN1279)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BP$5,$H1279/$G1279,$H1279-SUM($I1279:BO1279)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BQ$5,$H1279/$G1279,$H1279-SUM($I1279:BP1279)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BR$5,$H1279/$G1279,$H1279-SUM($I1279:BQ1279)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BS$5,$H1279/$G1279,$H1279-SUM($I1279:BR1279)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BT$5,$H1279/$G1279,$H1279-SUM($I1279:BS1279)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BU$5,$H1279/$G1279,$H1279-SUM($I1279:BT1279)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BV$5,$H1279/$G1279,$H1279-SUM($I1279:BU1279)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BW$5,$H1279/$G1279,$H1279-SUM($I1279:BV1279)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BX$5,$H1279/$G1279,$H1279-SUM($I1279:BW1279)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BY$5,$H1279/$G1279,$H1279-SUM($I1279:BX1279)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>BZ$5,$H1279/$G1279,$H1279-SUM($I1279:BY1279)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>CA$5,$H1279/$G1279,$H1279-SUM($I1279:BZ1279)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>CB$5,$H1279/$G1279,$H1279-SUM($I1279:CA1279)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1279,$G1279=\"n/a\"),0,IF(SUM($D1279,$G1279+0.5)>CC$5,$H1279/$G1279,$H1279-SUM($I1279:CB1279)))*CC$14","v":0},null,"OK"]
[null,null,null,2039,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>J$5,$H1280/$G1280,$H1280-SUM($I1280:I1280)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>K$5,$H1280/$G1280,$H1280-SUM($I1280:J1280)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>L$5,$H1280/$G1280,$H1280-SUM($I1280:K1280)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>M$5,$H1280/$G1280,$H1280-SUM($I1280:L1280)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>N$5,$H1280/$G1280,$H1280-SUM($I1280:M1280)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>O$5,$H1280/$G1280,$H1280-SUM($I1280:N1280)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>P$5,$H1280/$G1280,$H1280-SUM($I1280:O1280)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>Q$5,$H1280/$G1280,$H1280-SUM($I1280:P1280)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>R$5,$H1280/$G1280,$H1280-SUM($I1280:Q1280)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>S$5,$H1280/$G1280,$H1280-SUM($I1280:R1280)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>T$5,$H1280/$G1280,$H1280-SUM($I1280:S1280)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>U$5,$H1280/$G1280,$H1280-SUM($I1280:T1280)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>V$5,$H1280/$G1280,$H1280-SUM($I1280:U1280)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>W$5,$H1280/$G1280,$H1280-SUM($I1280:V1280)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>X$5,$H1280/$G1280,$H1280-SUM($I1280:W1280)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>Y$5,$H1280/$G1280,$H1280-SUM($I1280:X1280)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>Z$5,$H1280/$G1280,$H1280-SUM($I1280:Y1280)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AA$5,$H1280/$G1280,$H1280-SUM($I1280:Z1280)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AB$5,$H1280/$G1280,$H1280-SUM($I1280:AA1280)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AC$5,$H1280/$G1280,$H1280-SUM($I1280:AB1280)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AD$5,$H1280/$G1280,$H1280-SUM($I1280:AC1280)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AE$5,$H1280/$G1280,$H1280-SUM($I1280:AD1280)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AF$5,$H1280/$G1280,$H1280-SUM($I1280:AE1280)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AG$5,$H1280/$G1280,$H1280-SUM($I1280:AF1280)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AH$5,$H1280/$G1280,$H1280-SUM($I1280:AG1280)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AI$5,$H1280/$G1280,$H1280-SUM($I1280:AH1280)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AJ$5,$H1280/$G1280,$H1280-SUM($I1280:AI1280)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AK$5,$H1280/$G1280,$H1280-SUM($I1280:AJ1280)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AL$5,$H1280/$G1280,$H1280-SUM($I1280:AK1280)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AM$5,$H1280/$G1280,$H1280-SUM($I1280:AL1280)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AN$5,$H1280/$G1280,$H1280-SUM($I1280:AM1280)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AO$5,$H1280/$G1280,$H1280-SUM($I1280:AN1280)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AP$5,$H1280/$G1280,$H1280-SUM($I1280:AO1280)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AQ$5,$H1280/$G1280,$H1280-SUM($I1280:AP1280)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AR$5,$H1280/$G1280,$H1280-SUM($I1280:AQ1280)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AS$5,$H1280/$G1280,$H1280-SUM($I1280:AR1280)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AT$5,$H1280/$G1280,$H1280-SUM($I1280:AS1280)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AU$5,$H1280/$G1280,$H1280-SUM($I1280:AT1280)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AV$5,$H1280/$G1280,$H1280-SUM($I1280:AU1280)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AW$5,$H1280/$G1280,$H1280-SUM($I1280:AV1280)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AX$5,$H1280/$G1280,$H1280-SUM($I1280:AW1280)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AY$5,$H1280/$G1280,$H1280-SUM($I1280:AX1280)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>AZ$5,$H1280/$G1280,$H1280-SUM($I1280:AY1280)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BA$5,$H1280/$G1280,$H1280-SUM($I1280:AZ1280)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BB$5,$H1280/$G1280,$H1280-SUM($I1280:BA1280)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BC$5,$H1280/$G1280,$H1280-SUM($I1280:BB1280)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BD$5,$H1280/$G1280,$H1280-SUM($I1280:BC1280)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BE$5,$H1280/$G1280,$H1280-SUM($I1280:BD1280)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BF$5,$H1280/$G1280,$H1280-SUM($I1280:BE1280)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BG$5,$H1280/$G1280,$H1280-SUM($I1280:BF1280)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BH$5,$H1280/$G1280,$H1280-SUM($I1280:BG1280)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BI$5,$H1280/$G1280,$H1280-SUM($I1280:BH1280)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BJ$5,$H1280/$G1280,$H1280-SUM($I1280:BI1280)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BK$5,$H1280/$G1280,$H1280-SUM($I1280:BJ1280)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BL$5,$H1280/$G1280,$H1280-SUM($I1280:BK1280)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BM$5,$H1280/$G1280,$H1280-SUM($I1280:BL1280)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BN$5,$H1280/$G1280,$H1280-SUM($I1280:BM1280)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BO$5,$H1280/$G1280,$H1280-SUM($I1280:BN1280)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BP$5,$H1280/$G1280,$H1280-SUM($I1280:BO1280)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BQ$5,$H1280/$G1280,$H1280-SUM($I1280:BP1280)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BR$5,$H1280/$G1280,$H1280-SUM($I1280:BQ1280)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BS$5,$H1280/$G1280,$H1280-SUM($I1280:BR1280)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BT$5,$H1280/$G1280,$H1280-SUM($I1280:BS1280)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BU$5,$H1280/$G1280,$H1280-SUM($I1280:BT1280)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BV$5,$H1280/$G1280,$H1280-SUM($I1280:BU1280)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BW$5,$H1280/$G1280,$H1280-SUM($I1280:BV1280)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BX$5,$H1280/$G1280,$H1280-SUM($I1280:BW1280)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BY$5,$H1280/$G1280,$H1280-SUM($I1280:BX1280)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>BZ$5,$H1280/$G1280,$H1280-SUM($I1280:BY1280)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>CA$5,$H1280/$G1280,$H1280-SUM($I1280:BZ1280)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>CB$5,$H1280/$G1280,$H1280-SUM($I1280:CA1280)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1280,$G1280=\"n/a\"),0,IF(SUM($D1280,$G1280+0.5)>CC$5,$H1280/$G1280,$H1280-SUM($I1280:CB1280)))*CC$14","v":0},null,"OK"]
[null,null,null,2040,"$m Real 2010",null,42.059667110407702,0,null,{"$f":"IF(OR(J$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>J$5,$H1281/$G1281,$H1281-SUM($I1281:I1281)))*J$14","v":0},{"$f":"IF(OR(K$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>K$5,$H1281/$G1281,$H1281-SUM($I1281:J1281)))*K$14","v":0},{"$f":"IF(OR(L$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>L$5,$H1281/$G1281,$H1281-SUM($I1281:K1281)))*L$14","v":0},{"$f":"IF(OR(M$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>M$5,$H1281/$G1281,$H1281-SUM($I1281:L1281)))*M$14","v":0},{"$f":"IF(OR(N$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>N$5,$H1281/$G1281,$H1281-SUM($I1281:M1281)))*N$14","v":0},{"$f":"IF(OR(O$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>O$5,$H1281/$G1281,$H1281-SUM($I1281:N1281)))*O$14","v":0},{"$f":"IF(OR(P$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>P$5,$H1281/$G1281,$H1281-SUM($I1281:O1281)))*P$14","v":0},{"$f":"IF(OR(Q$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>Q$5,$H1281/$G1281,$H1281-SUM($I1281:P1281)))*Q$14","v":0},{"$f":"IF(OR(R$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>R$5,$H1281/$G1281,$H1281-SUM($I1281:Q1281)))*R$14","v":0},{"$f":"IF(OR(S$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>S$5,$H1281/$G1281,$H1281-SUM($I1281:R1281)))*S$14","v":0},{"$f":"IF(OR(T$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>T$5,$H1281/$G1281,$H1281-SUM($I1281:S1281)))*T$14","v":0},{"$f":"IF(OR(U$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>U$5,$H1281/$G1281,$H1281-SUM($I1281:T1281)))*U$14","v":0},{"$f":"IF(OR(V$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>V$5,$H1281/$G1281,$H1281-SUM($I1281:U1281)))*V$14","v":0},{"$f":"IF(OR(W$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>W$5,$H1281/$G1281,$H1281-SUM($I1281:V1281)))*W$14","v":0},{"$f":"IF(OR(X$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>X$5,$H1281/$G1281,$H1281-SUM($I1281:W1281)))*X$14","v":0},{"$f":"IF(OR(Y$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>Y$5,$H1281/$G1281,$H1281-SUM($I1281:X1281)))*Y$14","v":0},{"$f":"IF(OR(Z$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>Z$5,$H1281/$G1281,$H1281-SUM($I1281:Y1281)))*Z$14","v":0},{"$f":"IF(OR(AA$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AA$5,$H1281/$G1281,$H1281-SUM($I1281:Z1281)))*AA$14","v":0},{"$f":"IF(OR(AB$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AB$5,$H1281/$G1281,$H1281-SUM($I1281:AA1281)))*AB$14","v":0},{"$f":"IF(OR(AC$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AC$5,$H1281/$G1281,$H1281-SUM($I1281:AB1281)))*AC$14","v":0},{"$f":"IF(OR(AD$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AD$5,$H1281/$G1281,$H1281-SUM($I1281:AC1281)))*AD$14","v":0},{"$f":"IF(OR(AE$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AE$5,$H1281/$G1281,$H1281-SUM($I1281:AD1281)))*AE$14","v":0},{"$f":"IF(OR(AF$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AF$5,$H1281/$G1281,$H1281-SUM($I1281:AE1281)))*AF$14","v":0},{"$f":"IF(OR(AG$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AG$5,$H1281/$G1281,$H1281-SUM($I1281:AF1281)))*AG$14","v":0},{"$f":"IF(OR(AH$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AH$5,$H1281/$G1281,$H1281-SUM($I1281:AG1281)))*AH$14","v":0},{"$f":"IF(OR(AI$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AI$5,$H1281/$G1281,$H1281-SUM($I1281:AH1281)))*AI$14","v":0},{"$f":"IF(OR(AJ$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AJ$5,$H1281/$G1281,$H1281-SUM($I1281:AI1281)))*AJ$14","v":0},{"$f":"IF(OR(AK$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AK$5,$H1281/$G1281,$H1281-SUM($I1281:AJ1281)))*AK$14","v":0},{"$f":"IF(OR(AL$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AL$5,$H1281/$G1281,$H1281-SUM($I1281:AK1281)))*AL$14","v":0},{"$f":"IF(OR(AM$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AM$5,$H1281/$G1281,$H1281-SUM($I1281:AL1281)))*AM$14","v":0},{"$f":"IF(OR(AN$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AN$5,$H1281/$G1281,$H1281-SUM($I1281:AM1281)))*AN$14","v":0},{"$f":"IF(OR(AO$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AO$5,$H1281/$G1281,$H1281-SUM($I1281:AN1281)))*AO$14","v":0},{"$f":"IF(OR(AP$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AP$5,$H1281/$G1281,$H1281-SUM($I1281:AO1281)))*AP$14","v":0},{"$f":"IF(OR(AQ$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AQ$5,$H1281/$G1281,$H1281-SUM($I1281:AP1281)))*AQ$14","v":0},{"$f":"IF(OR(AR$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AR$5,$H1281/$G1281,$H1281-SUM($I1281:AQ1281)))*AR$14","v":0},{"$f":"IF(OR(AS$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AS$5,$H1281/$G1281,$H1281-SUM($I1281:AR1281)))*AS$14","v":0},{"$f":"IF(OR(AT$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AT$5,$H1281/$G1281,$H1281-SUM($I1281:AS1281)))*AT$14","v":0},{"$f":"IF(OR(AU$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AU$5,$H1281/$G1281,$H1281-SUM($I1281:AT1281)))*AU$14","v":0},{"$f":"IF(OR(AV$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AV$5,$H1281/$G1281,$H1281-SUM($I1281:AU1281)))*AV$14","v":0},{"$f":"IF(OR(AW$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AW$5,$H1281/$G1281,$H1281-SUM($I1281:AV1281)))*AW$14","v":0},{"$f":"IF(OR(AX$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AX$5,$H1281/$G1281,$H1281-SUM($I1281:AW1281)))*AX$14","v":0},{"$f":"IF(OR(AY$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AY$5,$H1281/$G1281,$H1281-SUM($I1281:AX1281)))*AY$14","v":0},{"$f":"IF(OR(AZ$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>AZ$5,$H1281/$G1281,$H1281-SUM($I1281:AY1281)))*AZ$14","v":0},{"$f":"IF(OR(BA$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BA$5,$H1281/$G1281,$H1281-SUM($I1281:AZ1281)))*BA$14","v":0},{"$f":"IF(OR(BB$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BB$5,$H1281/$G1281,$H1281-SUM($I1281:BA1281)))*BB$14","v":0},{"$f":"IF(OR(BC$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BC$5,$H1281/$G1281,$H1281-SUM($I1281:BB1281)))*BC$14","v":0},{"$f":"IF(OR(BD$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BD$5,$H1281/$G1281,$H1281-SUM($I1281:BC1281)))*BD$14","v":0},{"$f":"IF(OR(BE$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BE$5,$H1281/$G1281,$H1281-SUM($I1281:BD1281)))*BE$14","v":0},{"$f":"IF(OR(BF$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BF$5,$H1281/$G1281,$H1281-SUM($I1281:BE1281)))*BF$14","v":0},{"$f":"IF(OR(BG$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BG$5,$H1281/$G1281,$H1281-SUM($I1281:BF1281)))*BG$14","v":0},{"$f":"IF(OR(BH$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BH$5,$H1281/$G1281,$H1281-SUM($I1281:BG1281)))*BH$14","v":0},{"$f":"IF(OR(BI$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BI$5,$H1281/$G1281,$H1281-SUM($I1281:BH1281)))*BI$14","v":0},{"$f":"IF(OR(BJ$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BJ$5,$H1281/$G1281,$H1281-SUM($I1281:BI1281)))*BJ$14","v":0},{"$f":"IF(OR(BK$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BK$5,$H1281/$G1281,$H1281-SUM($I1281:BJ1281)))*BK$14","v":0},{"$f":"IF(OR(BL$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BL$5,$H1281/$G1281,$H1281-SUM($I1281:BK1281)))*BL$14","v":0},{"$f":"IF(OR(BM$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BM$5,$H1281/$G1281,$H1281-SUM($I1281:BL1281)))*BM$14","v":0},{"$f":"IF(OR(BN$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BN$5,$H1281/$G1281,$H1281-SUM($I1281:BM1281)))*BN$14","v":0},{"$f":"IF(OR(BO$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BO$5,$H1281/$G1281,$H1281-SUM($I1281:BN1281)))*BO$14","v":0},{"$f":"IF(OR(BP$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BP$5,$H1281/$G1281,$H1281-SUM($I1281:BO1281)))*BP$14","v":0},{"$f":"IF(OR(BQ$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BQ$5,$H1281/$G1281,$H1281-SUM($I1281:BP1281)))*BQ$14","v":0},{"$f":"IF(OR(BR$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BR$5,$H1281/$G1281,$H1281-SUM($I1281:BQ1281)))*BR$14","v":0},{"$f":"IF(OR(BS$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BS$5,$H1281/$G1281,$H1281-SUM($I1281:BR1281)))*BS$14","v":0},{"$f":"IF(OR(BT$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BT$5,$H1281/$G1281,$H1281-SUM($I1281:BS1281)))*BT$14","v":0},{"$f":"IF(OR(BU$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BU$5,$H1281/$G1281,$H1281-SUM($I1281:BT1281)))*BU$14","v":0},{"$f":"IF(OR(BV$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BV$5,$H1281/$G1281,$H1281-SUM($I1281:BU1281)))*BV$14","v":0},{"$f":"IF(OR(BW$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BW$5,$H1281/$G1281,$H1281-SUM($I1281:BV1281)))*BW$14","v":0},{"$f":"IF(OR(BX$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BX$5,$H1281/$G1281,$H1281-SUM($I1281:BW1281)))*BX$14","v":0},{"$f":"IF(OR(BY$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BY$5,$H1281/$G1281,$H1281-SUM($I1281:BX1281)))*BY$14","v":0},{"$f":"IF(OR(BZ$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>BZ$5,$H1281/$G1281,$H1281-SUM($I1281:BY1281)))*BZ$14","v":0},{"$f":"IF(OR(CA$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>CA$5,$H1281/$G1281,$H1281-SUM($I1281:BZ1281)))*CA$14","v":0},{"$f":"IF(OR(CB$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>CB$5,$H1281/$G1281,$H1281-SUM($I1281:CA1281)))*CB$14","v":0},{"$f":"IF(OR(CC$5<=$D1281,$G1281=\"n/a\"),0,IF(SUM($D1281,$G1281+0.5)>CC$5,$H1281/$G1281,$H1281-SUM($I1281:CB1281)))*CC$14","v":0},null,"OK"]
[]
[null,null,null,"Total Depreciation","$m Real 2010",{"$f":"B1225&\"Depn\"","v":"Equity raising costsDepn"},null,null,null,{"$f":"SUM(J1228,J1234:J1235,J1239:J1240,J1243:J1244,J1252:J1281)","v":0},{"$f":"SUM(K1228,K1234:K1235,K1239:K1240,K1243:K1244,K1252:K1281)","v":0.11822222178676202},0.11822222178676202,0.11822222178676202,0.11822222178676202,0.11822222178676202,0.40937360781597565,0.40937360781597565,0.40937360781597565,0.40937360781597565,0.20468680390798782,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.44275363482199237,0.40573072904209173,0.32453141303523036,0.19632788191619574,3.3380027006016701E-2,3.3380027006016701E-2,3.3380027006016701E-2,3.3380027006016701E-2,1.9916897567793246E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW1228,BW1234:BW1235,BW1239:BW1240,BW1243:BW1244,BW1252:BW1281)","v":0},0,0,0,0,0,0]
[null,null,null,"Post 2010 capex closing RAB","$m Real 2010",null,null,null,null,{"$f":"J1249-SUM(J1252:J1281)+I1284","v":5.3420881855177695},5.2238659637310079,5.1056437419442462,4.9874215201574845,4.8691992983707229,16.996707451706495,16.587333843890519,16.177960236074544,15.768586628258568,15.359213020442592,16.558479040544086,16.115725405722092,15.6729717709001,15.230218136078108,14.787464501256116,14.344710866434124,13.901957231612132,13.45920359679014,13.016449961968148,12.573696327146155,12.130942692324163,11.688189057502171,11.245435422680179,10.802681787858187,10.359928153036195,9.9171745182142033,9.4744208833922112,9.0316672485702192,8.5889136137482271,8.1461599789262351,7.7034063441042431,7.260652709282251,6.817899074460259,6.375145439638267,5.9323918048162749,5.4896381699942829,5.0468845351722909,4.6041309003502988,4.1613772655283068,3.7186236307063143,3.2758699958843218,2.8331163610623293,2.3903627262403369,1.9476090914183444,1.5048554565963519,1.0621018217743594,0.65637109273226768,0.33183967969703732,0.13551179778084158,0.10213177077482488,6.8751743768808188E-2,3.5371716762791487E-2,1.9916897567747865E-3,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,{"$f":"BV1249-SUM(BV1252:BV1281)+BU1284","v":-4.5380366131553274E-15},-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15]
[null,null,null,{"$f":"\"Total Closing RAB - \"&B1225","v":"Total Closing RAB - Equity raising costs"},"$m Real 2010",null,null,null,null,{"$f":"J1229+J1232+J1237+J1245+J1284","v":5.3420881855177695},5.2238659637310079,5.1056437419442462,4.9874215201574845,4.8691992983707229,16.996707451706495,16.587333843890519,16.177960236074544,15.768586628258568,15.359213020442592,16.558479040544086,16.115725405722092,15.6729717709001,15.230218136078108,14.787464501256116,14.344710866434124,13.901957231612132,13.45920359679014,13.016449961968148,12.573696327146155,12.130942692324163,11.688189057502171,11.245435422680179,10.802681787858187,10.359928153036195,9.9171745182142033,9.4744208833922112,9.0316672485702192,8.5889136137482271,8.1461599789262351,7.7034063441042431,7.260652709282251,6.817899074460259,6.375145439638267,5.9323918048162749,5.4896381699942829,5.0468845351722909,4.6041309003502988,4.1613772655283068,3.7186236307063143,3.2758699958843218,2.8331163610623293,2.3903627262403369,1.9476090914183444,1.5048554565963519,1.0621018217743594,0.65637109273226768,0.33183967969703732,0.13551179778084158,0.10213177077482488,6.8751743768808188E-2,3.5371716762791487E-2,1.9916897567747865E-3,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,{"$f":"BV1229+BV1232+BV1237+BV1245+BV1284","v":-4.5380366131553274E-15},-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15,-4.5380366131553274E-15]
[]
[]
[]
[]
[]
[]
[]
["End",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,"."]

{"sheet":"Depn_output","index":7,"n_rows":59,"n_cols":76,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[{"$f":"DepnInputs!A1","v":"Powercor Depreciation"}]
["Output"]
[]
[null,null,"Calculation of Depreciation Adjustment"]
[]
[null,null,null,{"$f":"\"Total Depn with actual capex from \"& third_reg_period","v":"Total Depn with actual capex from 2021"},{"$f":"\"Opening RAB as per RFM for period starting \"&'2016_20'!R296","v":"Opening RAB as per RFM for period starting 2020"},"Adjustment Required"]
[null,null,null,{"$f":"C33","v":"$m Real 2021"},"$m 2021","$m 2021"]
[null,null,"Source:","Calc below","RAB","$M 2021","%"]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},{"$f":"SUMIF($E$34:$BX$34, \">\"&third_reg_period, E37:BX37)","v":631.16014047919134},{"$f":"'2020_21'!S326","v":631.04529082324132},{"$f":"IF(C9=\"land\",0,E9-D9)","v":-0.1148496559500245},{"$f":"IF(D9=0,1,(1+F9/D9))","v":0.99981803404780467}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},3220.3788190668174,{"$f":"'2020_21'!S327","v":3189.3007731464468},-31.078045920370641,0.99034956827551857]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},0,{"$f":"'2020_21'!S328","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},4.4723309350486753,{"$f":"'2020_21'!S329","v":4.4723309350486717},-3.5527136788005009E-15,0.99999999999999922]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},100.89698587776751,{"$f":"'2020_21'!S330","v":94.880621880475545},-6.0163639972919611,0.94037122174709431]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},109.02894610861736,{"$f":"'2020_21'!S331","v":92.539182414076151},-16.48976369454121,0.84875792821005813]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},246.53971170495169,{"$f":"'2020_21'!S332","v":261.23494839233194},14.695236687380259,1.059605962000016]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},146.14291710865521,{"$f":"'2020_21'!S333","v":148.80063728106239},2.6577201724071813,1.0181857610686067]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},0,{"$f":"'2020_21'!S334","v":24.567221756643605},0,1]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},0,{"$f":"'2020_21'!S335","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},0,{"$f":"'2020_21'!S336","v":-4.4950493192140485E-16},-4.4950493192140485E-16,1]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},29.487319101720022,{"$f":"'2020_21'!S337","v":29.487319101720015},-7.1054273576010019E-15,0.99999999999999978]
[null,null,{"$f":"DepnInputs!$C46","v":0},0,{"$f":"'2020_21'!S338","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C47","v":0},0,{"$f":"'2020_21'!S339","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C48","v":0},0,{"$f":"'2020_21'!S340","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C49","v":0},0,{"$f":"'2020_21'!S341","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C50","v":0},0,{"$f":"'2020_21'!S342","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C51","v":0},0,{"$f":"'2020_21'!S343","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C52","v":0},0,{"$f":"'2020_21'!S344","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C53","v":0},0,{"$f":"'2020_21'!S345","v":0},0,1]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},20.611356057227617,{"$f":"'2020_21'!S346","v":20.611356057227599},{"$f":"IF(C29=\"land\",0,E29-D29)","v":-1.7763568394002505E-14},0.99999999999999911]
[null,null,null,{"$f":"SUM(D9:D29)","v":4508.7185264399977},{"$f":"SUM(E9:E29)","v":4496.9396817882744},{"$f":"E30-D30","v":-11.778844651723375},0.99738754047682288]
[]
[null,null,"Baseline Depreciation calculation"]
[null,null,{"$f":"\"$m Real \"&third_reg_period","v":"$m Real 2021"}]
[null,null,null,null,{"$f":"Depn_calc!J5","v":2011},{"$f":"Depn_calc!K5","v":2012},{"$f":"Depn_calc!L5","v":2013},{"$f":"Depn_calc!M5","v":2014},{"$f":"Depn_calc!N5","v":2015},{"$f":"Depn_calc!O5","v":2016},{"$f":"Depn_calc!P5","v":2017},{"$f":"Depn_calc!Q5","v":2018},{"$f":"Depn_calc!R5","v":2019},{"$f":"Depn_calc!S5","v":2020},{"$f":"Depn_calc!T5","v":2020.5},{"$f":"Depn_calc!U5","v":2021.5},{"$f":"Depn_calc!V5","v":2022.5},{"$f":"Depn_calc!W5","v":2023.5},{"$f":"Depn_calc!X5","v":2024.5},{"$f":"Depn_calc!Y5","v":2025.5},{"$f":"Depn_calc!Z5","v":2026.5},{"$f":"Depn_calc!AA5","v":2027.5},{"$f":"Depn_calc!AB5","v":2028.5},{"$f":"Depn_calc!AC5","v":2029.5},{"$f":"Depn_calc!AD5","v":2030.5},{"$f":"Depn_calc!AE5","v":2031.5},{"$f":"Depn_calc!AF5","v":2032.5},{"$f":"Depn_calc!AG5","v":2033.5},{"$f":"Depn_calc!AH5","v":2034.5},{"$f":"Depn_calc!AI5","v":2035.5},{"$f":"Depn_calc!AJ5","v":2036.5},{"$f":"Depn_calc!AK5","v":2037.5},{"$f":"Depn_calc!AL5","v":2038.5},{"$f":"Depn_calc!AM5","v":2039.5},{"$f":"Depn_calc!AN5","v":2040.5},{"$f":"Depn_calc!AO5","v":2041.5},{"$f":"Depn_calc!AP5","v":2042.5},{"$f":"Depn_calc!AQ5","v":2043.5},{"$f":"Depn_calc!AR5","v":2044.5},{"$f":"Depn_calc!AS5","v":2045.5},{"$f":"Depn_calc!AT5","v":2046.5},{"$f":"Depn_calc!AU5","v":2047.5},{"$f":"Depn_calc!AV5","v":2048.5},{"$f":"Depn_calc!AW5","v":2049.5},{"$f":"Depn_calc!AX5","v":2050.5},{"$f":"Depn_calc!AY5","v":2051.5},{"$f":"Depn_calc!AZ5","v":2052.5},{"$f":"Depn_calc!BA5","v":2053.5},{"$f":"Depn_calc!BB5","v":2054.5},{"$f":"Depn_calc!BC5","v":2055.5},{"$f":"Depn_calc!BD5","v":2056.5},{"$f":"Depn_calc!BE5","v":2057.5},{"$f":"Depn_calc!BF5","v":2058.5},{"$f":"Depn_calc!BG5","v":2059.5},{"$f":"Depn_calc!BH5","v":2060.5},{"$f":"Depn_calc!BI5","v":2061.5},{"$f":"Depn_calc!BJ5","v":2062.5},{"$f":"Depn_calc!BK5","v":2063.5},{"$f":"Depn_calc!BL5","v":2064.5},{"$f":"Depn_calc!BM5","v":2065.5},{"$f":"Depn_calc!BN5","v":2066.5},{"$f":"Depn_calc!BO5","v":2067.5},{"$f":"Depn_calc!BP5","v":2068.5},{"$f":"Depn_calc!BQ5","v":2069.5},{"$f":"Depn_calc!BR5","v":2070.5},{"$f":"Depn_calc!BS5","v":2071.5},{"$f":"Depn_calc!BT5","v":2072.5},{"$f":"Depn_calc!BU5","v":2073.5},{"$f":"Depn_calc!BV5","v":2074.5},{"$f":"Depn_calc!BW5","v":2075.5},{"$f":"Depn_calc!BX5","v":2076.5},{"$f":"Depn_calc!BY5","v":2077.5},{"$f":"Depn_calc!BZ5","v":2078.5},{"$f":"Depn_calc!CA5","v":2079.5},{"$f":"Depn_calc!CB5","v":2080.5},{"$f":"Depn_calc!CC5","v":2081.5}]
[]
[]
[null,null,{"$f":"DepnInputs!$C34","v":"Subtransmission"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":8.5612306347916398},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.9262034243789898},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.706753429068938},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":12.905889159397526},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":13.357207215989238},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":13.875780621558206},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":14.287316870794756},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.193274662680111},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":16.234370381078463},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":17.800496651312862},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.4366598295736068},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.514188743967349},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.033126075365832},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.859185050418066},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":11.065951848083083},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":10.590232250954458},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.517470853815718},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":8.0276279863065394},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":6.7024010928463387},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":6.057575093479822},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":5.4347865869099534},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.7760395663490129},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.8025128112071305},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.4989018168907422},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.1794271778564083},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.2111404804705406E-14},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C37&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C35","v":"Distribution system assets"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":84.218217155265052},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":87.649347027959706},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":92.318895539589192},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":95.810562449251719},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":100.86429968197389},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":104.72554526652374},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":107.81737414026136},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":111.73341658458587},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":115.97017157943871},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":119.19246262221762},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":62.010233054565269},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":125.98060141683075},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":50.660675380687401},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.711554138038224},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.803054127349078},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.894554116659926},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.894554116659926},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.894554116659926},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.894554116659926},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":41.936087286126764},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.275893423078415},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.482411231709087},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":42.525247258111669},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":40.852518348166861},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":36.807199540779649},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":32.778251602834239},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":28.596459487426131},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":24.121547114151472},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":20.640100556071157},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":17.136164897040185},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":13.059766177451403},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.3302431586357581},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":5.3050958937900203},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.4151299075011461E-13},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C38&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C36","v":"Standard metering"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.394643787810484},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.394643787810484},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.394643787810484},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.394643787810484},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.394643787810484},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":14.636530546535335},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C39&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C37","v":"Public lighting"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.6582137705487989},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.6582137705487989},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.6582137705487989},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.6582137705487989},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.6582137705487989},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7103214021668018},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7103214021668018},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7103214021668018},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7103214021668018},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7103214021668018},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.85516070108340092},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7103214021668018},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7103214021668018},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.0516881307150716},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C40&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C38","v":"SCADA/Network control"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.9227112655581646},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.3318882390399565},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.5799348162657987},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.8559422065275819},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.1356937496136243},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.3241632645213346},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.2950068409471807},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.0356683647740814},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.9549527435687546},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":6.990790995333291},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.3399667432320665},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.619946152310872},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.619946152310872},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.7408451469457322},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.6571556548396966},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.3285438794858795},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.0665168957420654},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":8.7886374290681513},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":8.5041420038508448},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":8.2012905260609106},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.313668244741022},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":5.6246355981394549},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.6470742828598537},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.7845839114121544},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C41&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C39","v":"Non-network general assets - IT"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.35754576878476},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.06847925470662},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.771378862740185},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":24.420928863388852},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":28.259281632835684},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":27.53949285133347},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":27.572049596476496},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":27.997398580298935},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":29.166757363928571},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":31.233488792310844},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":16.667325577195705},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":32.031896591272861},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":24.696739725060073},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.55738979634225},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":15.553119365638493},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":11.258849455291422},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":5.9309511750122548},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.2111404804705407E-15},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C42&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C40","v":"Non-network general assets - Other"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":17.377581980336448},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":18.473247052538191},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.041356477471886},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.798963258367738},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.937806266487559},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":23.318837702860471},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":25.655614353309989},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":28.530839593301163},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":31.164535415014349},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":29.013097296716779},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.8126532641449931},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.100938090470088},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.100938090470088},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.100938090470088},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.100938090470088},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.567901988045474},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":21.487033349519997},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":20.655146100952269},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":19.99228799803749},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":18.544063103529655},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":16.433136097699109},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":14.223242270703714},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":11.617241325483359},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":8.8627807946311883},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":5.894138487633179},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.8589878268359388},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C43&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C41","v":"VBRC"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.46134642736468567},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.5385897270071709},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.5444547250633174},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.5734365927277336},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":5.9153806848837966},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":6.4831267226112139},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":6.5768604152815557},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.6346693818522189},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.2693387637044378},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":6.8569859496138035},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":5.8451490590974009},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.9379009130885514},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.8051769733813141},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":1.4964685351431104},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.84650497534043612},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.70243258675018594},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.3539133264950471E-2},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C44&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C42","v":"Land"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C45&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C43","v":"Supervisory cables"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.6645207674496816},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C46&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C44","v":"Old SWER ACRs"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.1850015369372078},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.1850015369372078},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.1850015369372078},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.1850015369372078},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":3.1850015369372078},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C47&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C45","v":"Accelerated depreciation assets"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.6528046182298741},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":9.6528046182298741},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":7.0345688469266667},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.213841127362921},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.93329989097068333},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C48&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C46","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C49&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C47","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C50&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C48","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C51&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C49","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C52&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C50","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C53&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C51","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C54&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C52","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C55&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C53","v":0},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C56&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[null,null,{"$f":"DepnInputs!$C54","v":"Equity raising costs"},null,{"$f":"INDEX(Depn_calc!J$21:J$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!K$21:K$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.14715846190686216},{"$f":"INDEX(Depn_calc!L$21:L$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.14715846190686216},{"$f":"INDEX(Depn_calc!M$21:M$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.14715846190686216},{"$f":"INDEX(Depn_calc!N$21:N$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.14715846190686216},{"$f":"INDEX(Depn_calc!O$21:O$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.14715846190686216},{"$f":"INDEX(Depn_calc!P$21:P$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.50957247766940283},{"$f":"INDEX(Depn_calc!Q$21:Q$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.50957247766940283},{"$f":"INDEX(Depn_calc!R$21:R$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.50957247766940283},{"$f":"INDEX(Depn_calc!S$21:S$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.50957247766940283},{"$f":"INDEX(Depn_calc!T$21:T$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.25478623883470142},{"$f":"INDEX(Depn_calc!U$21:U$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!V$21:V$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!W$21:W$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!X$21:X$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!Y$21:Y$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!Z$21:Z$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AA$21:AA$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AB$21:AB$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AC$21:AC$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AD$21:AD$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AE$21:AE$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AF$21:AF$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AG$21:AG$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AH$21:AH$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AI$21:AI$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AJ$21:AJ$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AK$21:AK$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AL$21:AL$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AM$21:AM$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AN$21:AN$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AO$21:AO$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AP$21:AP$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AQ$21:AQ$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AR$21:AR$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AS$21:AS$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AT$21:AT$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AU$21:AU$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AV$21:AV$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AW$21:AW$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AX$21:AX$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AY$21:AY$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!AZ$21:AZ$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!BA$21:BA$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!BB$21:BB$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!BC$21:BC$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.55112264783516929},{"$f":"INDEX(Depn_calc!BD$21:BD$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.50503796267572554},{"$f":"INDEX(Depn_calc!BE$21:BE$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.40396418592830713},{"$f":"INDEX(Depn_calc!BF$21:BF$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0.24438137513885344},{"$f":"INDEX(Depn_calc!BG$21:BG$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.1550170165766405E-2},{"$f":"INDEX(Depn_calc!BH$21:BH$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.1550170165766405E-2},{"$f":"INDEX(Depn_calc!BI$21:BI$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.1550170165766405E-2},{"$f":"INDEX(Depn_calc!BJ$21:BJ$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":4.1550170165766405E-2},{"$f":"INDEX(Depn_calc!BK$21:BK$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":2.4791785907386584E-3},{"$f":"INDEX(Depn_calc!BL$21:BL$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BM$21:BM$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BN$21:BN$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BO$21:BO$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BP$21:BP$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BQ$21:BQ$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BR$21:BR$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BS$21:BS$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BT$21:BT$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BU$21:BU$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BV$21:BV$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BW$21:BW$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BX$21:BX$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BY$21:BY$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!BZ$21:BZ$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CA$21:CA$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CB$21:CB$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0},{"$f":"INDEX(Depn_calc!CC$21:CC$1287, MATCH($C57&\"Depn\", Depn_calc!$F$21:$F$1287,0))*conv_2010_third_reg","v":0}]
[]
[null,null,"Total Depreciation",null,{"$f":"Depn_calc!R7","v":168.2832856034232},{"$f":"SUM(F37:F58)","v":154.64918101888961},164.07968157276682,174.53089168420672,188.29875929222948,200.70078901452086,188.947637903447,198.37861992502479,209.47254331508384,216.90457053836928,107.01145479048196,227.43115842678822,220.09600156057542,211.80068158373751,201.84030581064889,196.40384678613117,189.79975299261204,182.75903510235813,181.81168157422601,180.06060520192827,177.06205591477783,173.16312944118087,168.5795671806809,163.96261627838103,159.20939005997087,156.17423939917364,77.514262867592848,60.391200599995898,59.978847785905259,58.96701089538886,57.059762749380013,55.927038809672773,54.618330371434567,53.968366811631896,53.824294423041643,53.19540096955641,53.21336182560232,53.304861814913167,53.304861814913167,53.304861814913167,53.304861814913167,53.346394984379998,53.686201121331649,53.892718929962328,53.892718929962328,53.892718929962328,53.846634244802885,53.745560468055466,53.585977657266007,{"$f":"SUM(BB37:BB58)","v":53.38314645229292},53.589913249957931,53.15702967923189,50.41153937214834,44.83730670567693,39.480652695680575,34.65403458090595,29.556333701061426,25.41614012242017,20.938677708247315,15.558667994342144,10.509670336492167,5.3050958937900425,1.4151299075011461E-13,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM_input","index":8,"n_rows":55,"n_cols":68,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[{"$f":"DepnInputs!A1","v":"Powercor Depreciation"}]
["PTRM input"]
[]
[null,null,"Depreciation on existing assets",null,null,{"$f":"Depn_output!C33","v":"$m Real 2021"}]
[null,null,null,null,null,{"$f":"third_reg_period+0.5","v":2021.5},{"$f":"F5+1","v":2022.5},{"$f":"G5+1","v":2023.5},2024.5,2025.5,2026.5,2027.5,2028.5,2029.5,2030.5,2031.5,2032.5,2033.5,2034.5,2035.5,2036.5,2037.5,2038.5,2039.5,2040.5,2041.5,2042.5,2043.5,2044.5,2045.5,2046.5,2047.5,2048.5,2049.5,2050.5,2051.5,2052.5,2053.5,2054.5,2055.5,2056.5,2057.5,2058.5,2059.5,2060.5,2061.5,2062.5,2063.5,2064.5,2065.5,2066.5,2067.5,2068.5,2069.5,2070.5,{"$f":"BC5+1","v":2071.5},{"$f":"BD5+1","v":2072.5},2073.5,2074.5,2075.5,2076.5,2077.5,2078.5,2079.5,2080.5,2081.5,null,"Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP7:BP31)","v":0}]
[null,null,"Baseline Depreciation calculation"]
[null,null,{"$f":"DepnInputs!C34","v":"Subtransmission"},null,null,{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.510637826031232},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":19.029662694456274},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.857209048470301},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":11.063938221618098},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":10.588305189258943},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":9.5157389981693115},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":8.0261672313361405},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":6.7011814840494841},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":6.0564728210599421},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":5.4337976407936877},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":4.7751704897615994},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":3.8018208833427041},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":2.498447101842189},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":1.1792125622669445},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":2.2107381281875742E-14},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0},{"$f":"INDEX(Depn_output!$O37:$BX37, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G9","v":0}]
[null,null,{"$f":"DepnInputs!C35","v":"Distribution system assets"},null,null,{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":124.76483422424852},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":50.171777991809961},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.309019632707077},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.399636607618291},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.490253582529505},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.490253582529505},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.490253582529505},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.490253582529505},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.531385938980101},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":41.867912800007545},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.072437622626133},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":42.114860262880569},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":40.458273909074748},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":36.451994174641989},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":32.46192732369321},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":28.320491307580827},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":23.888763770637492},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":20.440914674868363},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":16.970793507681844},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":12.933733795618217},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":9.2402022840605333},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":5.2538994280751732},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":1.4014732929475346E-13},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0},{"$f":"INDEX(Depn_output!$O38:$BX38, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G10","v":0}]
[null,null,{"$f":"DepnInputs!C36","v":"Standard metering"},null,null,{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0},{"$f":"INDEX(Depn_output!$O39:$BX39, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G11","v":0}]
[null,null,{"$f":"DepnInputs!C37","v":"Public lighting"},null,null,{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":1.7103214021668005},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":1.7103214021668005},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":1.0516881307150707},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0},{"$f":"INDEX(Depn_output!$O40:$BX40, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G12","v":0}]
[null,null,{"$f":"DepnInputs!C38","v":"SCADA/Network control"},null,null,{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":9.0463205163898337},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":9.0463205163898337},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":9.1600104516826129},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":9.0813112617434655},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":8.772294205073516},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":8.5258915702396383},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":8.2645817166650595},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":7.9970504060720016},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":7.712257591894768},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":6.8775631427600414},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":5.2892454493045982},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":3.4296036991753285},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":1.6781713530848561},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0},{"$f":"INDEX(Depn_output!$O41:$BX41, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G13","v":0}]
[null,null,{"$f":"DepnInputs!C39","v":"Non-network general assets - IT"},null,null,{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":27.187326187447578},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":20.961553642585027},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":16.599489644739979},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":13.20083336998306},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":9.5560377377020895},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":5.033941831618411},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":1.8767230131855687E-15},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0},{"$f":"INDEX(Depn_output!$O42:$BX42, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G14","v":0}]
[null,null,{"$f":"DepnInputs!C40","v":"Non-network general assets - Other"},null,null,{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":22.358679804455338},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":22.358679804455338},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":22.358679804455338},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":22.358679804455338},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":22.853477534364981},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":22.767788642844561},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":21.886315954550408},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":21.183947556741888},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":19.649399824204544},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":17.412648983479652},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":15.071032309008302},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":12.309698170475135},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":9.3910553698904469},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":6.2454642823498743},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":3.0294005466008302},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0},{"$f":"INDEX(Depn_output!$O43:$BX43, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G15","v":0}]
[null,null,{"$f":"DepnInputs!C41","v":"VBRC"},null,null,{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4015372215879278},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":6.9816854577442733},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":5.9514475432965375},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":4.009514638205828},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":2.8561912515743839},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":1.5236829543699109},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0.86189931256536412},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0.71520685793962813},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":7.4876498371699282E-2},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0},{"$f":"INDEX(Depn_output!$O44:$BX44, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G16","v":0}]
[null,null,{"$f":"DepnInputs!C42","v":"Land"},null,null,{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0},{"$f":"INDEX(Depn_output!$O45:$BX45, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G17","v":0}]
[null,null,{"$f":"DepnInputs!C43","v":"Supervisory cables"},null,null,{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0},{"$f":"INDEX(Depn_output!$O46:$BX46, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G18","v":0}]
[null,null,{"$f":"DepnInputs!C44","v":"Old SWER ACRs"},null,null,{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0},{"$f":"INDEX(Depn_output!$O47:$BX47, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G19","v":0}]
[null,null,{"$f":"DepnInputs!C45","v":"Accelerated depreciation assets"},null,null,{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":9.6528046182298723},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":9.6528046182298723},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":7.034568846926665},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":2.2138411273629206},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0.93329989097068311},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0},{"$f":"INDEX(Depn_output!$O48:$BX48, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G20","v":0}]
[null,null,{"$f":"DepnInputs!C46","v":0},null,null,{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0},{"$f":"INDEX(Depn_output!$O49:$BX49, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G21","v":0}]
[null,null,{"$f":"DepnInputs!C47","v":0},null,null,{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0},{"$f":"INDEX(Depn_output!$O50:$BX50, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G22","v":0}]
[null,null,{"$f":"DepnInputs!C48","v":0},null,null,{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0},{"$f":"INDEX(Depn_output!$O51:$BX51, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G23","v":0}]
[null,null,{"$f":"DepnInputs!C49","v":0},null,null,{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0},{"$f":"INDEX(Depn_output!$O52:$BX52, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G24","v":0}]
[null,null,{"$f":"DepnInputs!C50","v":0},null,null,{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0},{"$f":"INDEX(Depn_output!$O53:$BX53, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G25","v":0}]
[null,null,{"$f":"DepnInputs!C51","v":0},null,null,{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0},{"$f":"INDEX(Depn_output!$O54:$BX54, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G26","v":0}]
[null,null,{"$f":"DepnInputs!C52","v":0},null,null,{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0},{"$f":"INDEX(Depn_output!$O55:$BX55, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G27","v":0}]
[null,null,{"$f":"DepnInputs!C53","v":0},null,null,{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0},{"$f":"INDEX(Depn_output!$O56:$BX56, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G28","v":0}]
[null,null,{"$f":"DepnInputs!C54","v":"Equity raising costs"},null,null,{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(F$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(G$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(H$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(I$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(J$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(K$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(L$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(M$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(N$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(O$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(P$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(Q$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(R$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(S$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(T$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(U$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(V$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(W$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(X$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(Y$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(Z$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.55112264783516884},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AO$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.50503796267572509},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AP$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.4039641859283068},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AQ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0.24438137513885322},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AR$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":4.155017016576637E-2},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AS$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":4.155017016576637E-2},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AT$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":4.155017016576637E-2},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AU$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":4.155017016576637E-2},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AV$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":2.4791785907386562E-3},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AW$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AX$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AY$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(AZ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BA$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BB$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BC$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BD$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BE$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BF$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BG$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BH$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BI$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BJ$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BK$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BL$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BM$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0},{"$f":"INDEX(Depn_output!$O57:$BX57, MATCH(BN$5, Depn_output!$O$34:$BX$34,0))*Depn_output!$G29","v":0}]
[null,null,"Total Depreciation",null,null,{"$f":"SUM(F8:F28)","v":222.18358444839228},215.95781190352972,208.43256879822249,199.08279748324759,194.3432412878141,188.55575396440545,182.37902959091829,181.40912988251671,179.58978933580215,176.51834404594251,172.58840967801572,167.96743378935329,163.29735864267812,158.4735962020527,155.25753246630367,77.15410055568934,60.118888550600481,59.699036786756821,58.66879887230909,56.72686596721838,55.573542580586938,54.241034283382461,53.579250641577914,53.432558186952178,52.792227827384252,52.807968303923765,52.898585278834979,52.898585278834979,52.898585278834979,52.898585278834979,52.939717635285575,53.276244496313019,{"$f":"SUM(AL8:AL28)","v":53.480769318931607},53.480769318931607,53.480769318931607,53.434684633772157,53.333610857024745,53.174028046235286,52.971196841262199,53.177926014409991,52.744715622305279,50.015563077409823,44.480640584568867,39.163108807742695,34.376964128640772,29.322561411431181,25.216085164629963,20.772614391024547,15.432180897460405,10.419414846327477,{"$f":"SUM(BD8:BD28)","v":5.2538994280751954},{"$f":"SUM(BE8:BE28)","v":1.4014732929475346E-13},{"$f":"SUM(BF8:BF28)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(F29:J29)-SUM(F8:J28)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Sum Depn","RFM","Difference"]
[null,null,{"$f":"DepnInputs!C34","v":"Subtransmission"},true,null,{"$f":"SUM(F8:BN8)*$D34","v":631.04529082324029},{"$f":"'2020_21'!S326*D34","v":631.04529082324132},{"$f":"ROUND(G34-F34,6)","v":0}]
[null,null,{"$f":"DepnInputs!C35","v":"Distribution system assets"},true,null,3189.3007731464486,{"$f":"'2020_21'!S327*D35","v":3189.3007731464468},{"$f":"G35-F35","v":0}]
[null,null,{"$f":"DepnInputs!C36","v":"Standard metering"},true,null,0,{"$f":"'2020_21'!S328*D36","v":0},0]
[null,null,{"$f":"DepnInputs!C37","v":"Public lighting"},true,null,4.4723309350486717,{"$f":"'2020_21'!S329*D37","v":4.4723309350486717},0]
[null,null,{"$f":"DepnInputs!C38","v":"SCADA/Network control"},true,null,94.880621880475545,{"$f":"'2020_21'!S330*D38","v":94.880621880475545},0]
[null,null,{"$f":"DepnInputs!C39","v":"Non-network general assets - IT"},true,null,92.539182414076137,{"$f":"'2020_21'!S331*D39","v":92.539182414076151},0]
[null,null,{"$f":"DepnInputs!C40","v":"Non-network general assets - Other"},true,null,261.23494839233194,{"$f":"'2020_21'!S332*D40","v":261.23494839233194},0]
[null,null,{"$f":"DepnInputs!C41","v":"VBRC"},true,null,148.80063728106239,{"$f":"'2020_21'!S333*D41","v":148.80063728106239},0]
[null,null,{"$f":"DepnInputs!C42","v":"Land"},false,null,0,{"$f":"'2020_21'!S334*D42","v":0},0]
[null,null,{"$f":"DepnInputs!C43","v":"Supervisory cables"},true,null,0,{"$f":"'2020_21'!S335*D43","v":0},0]
[null,null,{"$f":"DepnInputs!C44","v":"Old SWER ACRs"},true,null,0,{"$f":"'2020_21'!S336*D44","v":-4.4950493192140485E-16},-4.4950493192140485E-16]
[null,null,{"$f":"DepnInputs!C45","v":"Accelerated depreciation assets"},true,null,29.487319101720015,{"$f":"'2020_21'!S337*D45","v":29.487319101720015},0]
[null,null,{"$f":"DepnInputs!C46","v":0},false,null,0,{"$f":"'2020_21'!S338*D46","v":0},0]
[null,null,{"$f":"DepnInputs!C47","v":0},false,null,0,{"$f":"'2020_21'!S339*D47","v":0},0]
[null,null,{"$f":"DepnInputs!C48","v":0},false,null,0,{"$f":"'2020_21'!S340*D48","v":0},0]
[null,null,{"$f":"DepnInputs!C49","v":0},false,null,0,{"$f":"'2020_21'!S341*D49","v":0},0]
[null,null,{"$f":"DepnInputs!C50","v":0},false,null,0,{"$f":"'2020_21'!S342*D50","v":0},0]
[null,null,{"$f":"DepnInputs!C51","v":0},false,null,0,{"$f":"'2020_21'!S343*D51","v":0},0]
[null,null,{"$f":"DepnInputs!C52","v":0},false,null,0,{"$f":"'2020_21'!S344*D52","v":0},0]
[null,null,{"$f":"DepnInputs!C53","v":0},true,null,0,{"$f":"'2020_21'!S345*D53","v":0},0]
[null,null,{"$f":"DepnInputs!C54","v":"Equity raising costs"},true,null,20.611356057227589,{"$f":"'2020_21'!S346*D54","v":20.611356057227599},0]
[null,null,null,null,null,{"$f":"SUM(F34:F54)","v":4472.3724600316318},{"$f":"SUM(G34:G54)","v":4472.3724600316309},{"$f":"SUM(H34:H54)","v":-4.4950493192140485E-16}]